MSDW STRUCTURED ASSET CORP
S-3/A, 1999-02-24
ASSET-BACKED SECURITIES
Previous: NEXTERA ENTERPRISES INC, S-1/A, 1999-02-24
Next: SPECTRUM VENTURES LTD, 10SB12G, 1999-02-24




As filed with the Securities
and Exchange Commission on February 24, 1999          Registration No. 333-64879
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                               ------------------
                           Amendment No. 1 to Form S-3
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                               ------------------
                    STRUCTURED ASSET TRUST UNIT REPACKAGINGS

                           MSDW STRUCTURED ASSET CORP.
        (Exact name of registrant as specified in governing instruments)

                Delaware                                13-4026700
         (State or other jurisdiction                (I.R.S. employer
           of incorporation or organization)           identification number)

                                  1585 Broadway
                               New York, NY 10036
                                 (212) 761-1715
   (Address, including zip code, and telephone number, including area code, of
                    registrant's principal executive offices)

                                    ---------
                                  Michael Harpe
                           MSDW Structured Asset Corp.
                                  1585 Broadway
                               New York, NY 10036
                                 (212) 761-2520

    (Name, address, including zip code, and telephone number, including area
                          code, of agent for service)

                                    ---------

                                   Copies to:
                            Mitchell S. Dupler, Esq.
                       Cleary, Gottlieb, Steen & Hamilton
                         2000 Pennsylvania Avenue, N.W.
                             Washington, D.C. 20006

Approximate date of commencement of proposed sale to the public: From time to
time after this Registration Statement becomes effective in light of market
conditions.

If the only securities being registered on this Form are being offered pursuant
to dividend or interest reinvestment plans, please check the following box. [ ]

If any of the securities being registered on this Form are to be offered
pursuant to delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, other than securities offered only in connection with
dividend or interest reinvestment plans, check the following box. [X]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration for the same offering. [ ]

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

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

                         CALCULATION OF REGISTRATION FEE

                           Amount          Proposed        Proposed maximum
<TABLE>
<CAPTION>
<S>                      <C>          <C>                 <C>                    <C>
   Title of securities      being      maximum offering   aggregate offering      Amount of
   being registered      registered     price per unit         price(2)        registration fee
   ----------------      ----------     --------------         --------        ----------------
                             (1)              (2)

   Trust Units          $500,000,000         100%          $500,000,000          $147,500.00
</TABLE>

(1)      This registration statement also relates to offers and sales of
         securities in connection with market-making transactions by and through
         affiliates of the Registrant (subject, with respect to any securities
         listed on a stock exchange or quoted on an automatic quotation system,
         to any required approval of such stock exchange or quotation system in
         connection with market-making transactions by and through Morgan
         Stanley & Co. Incorporated).

(2)      Estimated solely for purposes of calculating the registration fee on
         the basis of the proposed maximum aggregate offering price.

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

     The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.

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

<PAGE>
XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX
X   Information contained herein is subject to completion             X
X   or amendment. A registration statement relating to these          X
X   securities has been filed with the Securities and Exchange        X
X   Commission. These securities may not be sold nor may offers to    X
X   buy be accepted prior to the time the registration statement      X
X   becomes effective. This prospectus shall not constitute an offer  X
X   to sell or the solicitation of an offer to buy nor shall there be X
X   any sale of these securities in any State in which such offer,    X
X   solicitation or sale would be unlawful prior to registration or   X
X   qualification under the securities laws of any such State.        X
XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX



PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 1999)

              Structured Asset Trust Unit Repackagings (SATURNS)SM
                                 Series 1999-__

           [Amount], Class * [Callable] Units, [ * %] [Variable] Rate
           [Amount], Class * [Callable] Units, [ * %] [Variable] Rate

                           MSDW Structured Asset Corp.
                                    Depositor

Consider carefully the risk factors beginning on page i in this Prospectus
Supplement and on page 3 in the Prospectus.

The Units represent obligations of the Trust only and do not represent an
interest in or obligation of any other entity.

This Prospectus Supplement may be used to offer and sell the Units only if
accompanied by the Prospectus.



The Structured Asset Trust Unit Repackagings (SATURNS) Trust Series 1999- * will
issue [a single class][ * classes] of Units. These Units are being offered by
this Prospectus Supplement and the accompanying Prospectus.

o    The Units will represent a beneficial interest in the securities described
     on pages * of this Supplement. The securities will be held by the Trust. *
     The securities have a different [interest rate][currency][maturity][credit
     risk] than do the Units.

o    [Interest will accrue on the Units at rate equal to * ][The Class * Units
     will receive all scheduled interest payments received by the Trust on or
     before * on the securities held by the Trust. The Class * Units will
     receive a distribution of the securities in kind on * .]

o    [The Trust will enter into a derivative transaction with * as its
     counterparty. The Trust will pay to the counterparty the [interest]
     [principal] [other] amounts the Trust receives on the securities. In
     exchange, the counterparty will pay to the Trust the scheduled
     distributions on the Units.] [Describe for each derivative]

o    [If the securities default, or if the Trust is terminated or fails to
     perform its obligations, the derivative transaction will terminate early.
     Early termination of the derivative transaction may result in losses to the
     purchaser of the Units, which may be as much as the entire investment. *
     See "Risk Factors."]

o    [Payments of [interest] [principal] will vary based on performance of an
     index.][A [decline][increase] in the value of the index will result in
     losses to the purchaser of the Units, which may be as much as the entire
     investment.] See "Risk Factors."]

o    [The Class * Units are not entitled to distributions of principal. If the
     Securities are prepaid or redeemed early, returns on the Class * Units will
     be adversely affected and holders of the Class * Units may not recover the
     initial investment. See "Risk Factors".]

Neither the Securities and Exchange Commission nor any state securities
commission has approved these Units or determined that this Prospectus
Supplement or the Prospectus is accurate or complete. Any representation to
the contrary is a criminal offense.

[The Units may only be purchased by "qualified institutional buyers" as defined
in Rule 144A under the Securities Act of 1933].

[The Units [may not be] [may be] purchased by pension plan investors subject
to the requirements of the Employee Retirement Income Security Act of 1974 [only
through special arrangements]. See "ERISA Considerations" in the Prospectus.]

[The Depositor will apply to list the Units on the New York Stock Exchange.]

Both the Prospectus and the Prospectus Supplement provide information about the
Units. The Prospectus provides general information. This Prospectus
Supplement describes the specific terms of the Units. The specific terms of
the Units described in this Prospectus Supplement qualify any related general
discussion in the accompanying Prospectus.

The Underwriter will purchase the Units from the Trust. The Underwriter will
then sell the Units in negotiated transactions at varying prices at the time of
sale. Proceeds from the Units are expected to total * . The Units will be
delivered in [book entry form through The Depository Trust Company and its
participating members][definitive form] on or about * .


                           MORGAN STANLEY DEAN WITTER

February __, 1999

<PAGE>



                                Table of Contents

                                                                 Page

SUMMARY...........................................................S-1


RISK FACTORS......................................................S-5


DESCRIPTION OF UNITS.............................................S-12


   Interest Distributions........................................S-12


   Principal Distribution........................................S-13


   [[Amortizing Distributions]]..................................S-13


   [[Call Rights]]...............................................S-14


   [[Optional Exchange]].........................................S-14


DESCRIPTION OF TRUST PROPERTY....................................S-15


   The Securities................................................S-15


   The Security Issuer...........................................S-17


   [[Credit Support]]............................................S-24


[[DESCRIPTION OF SWAP AGREEMENT]]................................S-26


   Guarantee of MSDW.............................................S-31


DESCRIPTION OF TRUST AGREEMENT...................................S-32


   Trustee Compensation..........................................S-32


   [[Retained Interest]].........................................S-33


U.S. FEDERAL INCOME TAX CONSIDERATIONS...........................S-33


ERISA CONSIDERATIONS.............................................S-35


[[BEARER UNITS]].................................................S-37


PLAN OF DISTRIBUTION.............................................S-38


RATINGS..........................................................S-39


LEGAL OPINIONS...................................................S-40


INDEX OF DEFINED TERMS...........................................S-41



<PAGE>
SUMMARY

     Below is a concise summary of the principal terms of the Units. As a
summary, it does not contain all of the information that may be important to
you. A detailed description of the Units follows this summary.

Units .............................There will be * class(es) of Units, Class(es)
                                   * [and * ]. The Units will be denominated
                                   in [specified currency] (the "Specified
                                   Currency"). The total principal amount of
                                   Units being issued is * (the "Initial Unit
                                   Principal Balance"). The Units will be
                                   issued in [book-entry records of the
                                   Depository Trust Company] [definitive form]
                                   in minimum denominations of * .

Depositor .........................MSDW Structured Asset Corp.


The Trustee                        [Chase Bank of Texas, National Association]


The Trust .........................The Trust will be formed under a Trust
                                   Agreement between the Depositor and the
                                   Trustee.

Securities ........................The Depositor will deposit into the Trust
                                   [the following fixed income securities (the
                                   "Securities"):{identify}] [a pool of
                                   Securities consisting primarily of
                                   {identify}]. The Securities [have been
                                   purchased by the Depositor or its affiliates
                                   in the secondary market][are being deposited
                                   into the Trust in connection with the initial
                                   issuance of the Securities by * , an
                                   affiliate of the Depositor]. See pages * -
                                   * for a description of the terms of the
                                   Securities.

Security Issuer ...................The issuer of the Securities deposited into
                                   the Trust is [identify] [repeat for each]
                                   (the "Security Issuer"). [Security Issuer]
                                   is not participating in this offering and has
                                   no obligations under the Units. Information
                                   about [Security Issuer] is available in
                                   [Security Issuer]'s filings with the
                                   Commission.

Closing Date ......................On or about *

Interest and Principal
Distributions .....................[Interest will be distributed each * (each a
                                   "Distribution Date"""). The interest rate
                                   for the Units is [ * % per annum][variable]
                                   (the "Interest Rate"). The Trust will pass
                                   through interest to the holders of the Units
                                   ("Unitholders") based on payments [received
                                   by the Trust under the Securities] [to the
                                   Trust by the Swap Counterparty under the Swap
                                   Agreement.] [Distributions of interest for
                                   a given [period] will be based on the value
                                   of [specify index] determined [as of the *
                                   day prior to the first day] [on the last day]
                                   (the "Interest Reset Date") [other basis of
                                   determination] of that [period] [by the
                                   Calculation Agent under the Swap Agreement]
                                   [under the terms of the Securities].]]

                                   [Principal will be distributed [on a final
                                   Distribution Date occurring on * (the "Final
                                   Scheduled Distribution Date") {or as the
                                   Trust receives distributions of principal on
                                   the Securities it holds}]]. [Describe any
                                   other distributions]. [Distributions of
                                   principal on the Class * Units may be less
                                   than the full principal amount of the Units
                                   [depending on the value of {describe index
                                   and valuation period}] [if the Trust is
                                   required to make a termination payment {or
                                   payment under the credit swap transaction}
                                   under the Swap Agreement]].

                                   [The Class * Units have an amortizing
                                   principal balance. The Class * Units will
                                   receive all scheduled payments on interest
                                   that the Trust receives on or before * on the
                                   Securities it holds. Each payment will
                                   reflect partial amortization of the principal
                                   balance of the Class * Units and a
                                   distribution of interest at a rate of * % per
                                   annum.]

                                   [The Class * Units will not receive scheduled
                                   distributions of interest or principal, but
                                   will receive a distribution of the Securities
                                   on * .]

                                   [If the Securities are in default or are
                                   redeemed early, the Trust will terminate and
                                   the Securities or proceeds of redemption will
                                   be divided between the Class * and Class *
                                   Units. The percentage share of the
                                   Securities received by each Class will vary
                                   based on when the Trust terminates. See
                                   "Description of Units".]

[[Call Rights .....................The Units are subject to a call option in
                                   favor of [identify] on * at a price of * ]]


[[Optional Exchange ...............Holders of the Units have a limited right to
                                   exchange Units for corresponding portions of
                                   the Securities. The right to make such an
                                   exchange is subject to restrictions on
                                   advance notice, frequency, and minimum amount
                                   of the exchange. [In addition, an
                                   exchanging Unitholder will be responsible for
                                   a partial termination payment under the Swap
                                   Agreement.]]]

[[Swap Counterparty ...............[identify]]]

[[Swap Agreement ..................[Swap Counterparty] will enter into [an
                                   interest rate swap] [a cross-currency swap]
                                   [a total return swap][a {call}{put}option
                                   transaction] [a credit swap] [other]
                                   transaction with the Trust. The Trust [will
                                   pay to the Swap Counterparty the {interest}
                                   {principal} amounts the Trust receives on the
                                   Securities] [{will}{may be required to}
                                   deliver to the Swap Counterparty the
                                   Securities on {dates} at a price of * . [In
                                   exchange for periodic payments made by the
                                   Swap Counterparty, the Trust will deliver the
                                   Securities to the Swap Counterparty if a
                                   specified credit-related occurs with respect
                                   to [specify entity].] The Trust will receive
                                   payments under the Swap Agreement on the same
                                   dates the Trust makes distributions on the
                                   Units. [The Trust will apply the payments
                                   it receives under the Swap Agreement to make
                                   distributions of interest [and principal] on
                                   the Units.]]]

[[Swap Agreement Guarantee ........Morgan Stanley Dean Witter will guarantee the
                                   obligations of [Swap Counterparty] under the
                                   Swap Agreement.

[[Calculation Agent ...............[Entity] will act as Calculation Agent under
                                   the Swap Agreement and will calculate the
                                   value of [index] from time to time.]]


[[Exchange Rate Agent .............[Entity] will act as Exchange Rate Agent and
                                   will calculate applicable rates of exchange
                                   between U.S. dollars and [specified
                                   currency] for investors purchasing the Units
                                   with U.S. dollars.]]

[[Credit Enhancement ..............The credit enhancements include [a financial
                                   guaranty insurance policy] [letter of credit]
                                   [guarantee] [subordination features].
                                   [Describe]]]

[[Retained Interest ...............[Describe any retained interest of the
                                   Depositor]]]

Tax Status ........................The Depositor will receive an opinion that
                                   the Trust [{should}{will} be characterized as
                                   a grantor trust and][will not be
                                   characterized as an association taxable as a
                                   corporation.]

Rating ............................The Units must be assigned a rating of * by *
                                   in order to be issued.

[[Offering Restrictions ...........The Units are being offered only to
                                   "qualified institutional buyers" as defined
                                   in Rule 144A under the Securities Act of
                                   1933.]]

ERISA Considerations ..............A plan subject to the fiduciary
                                   responsibility provisions of the Employee
                                   Retirement Income Security Act of 1974, as
                                   amended, or Section 4975 or the Internal
                                   Revenue Code [may not purchase the Units]
                                   [must make special arrangements with the
                                   Depositor and the Trustee in order to
                                   purchase the Units] * [should consult with
                                   its counsel before making an investment in
                                   the Units]. * See "ERISA Considerations."

<PAGE>



                                  RISK FACTORS

In addition to the risk factors discussed in the Prospectus, prospective
purchasers of the Units should carefully consider the following risk factors:

[[[Describe any special risk
factors from
Securities]]]

[[ Prepayments Will Affect
Yield [and Recovery of Investment] The Securities [can be redeemed early at the
                                   option of the Security Issuer {specify dates
                                   or conditions}] [may amortize early as a
                                   result of {describe amortization features of
                                   underlying security}]. If the Securities
                                   are redeemed early, the Trust will be
                                   terminated and [Unitholders will receive a
                                   return of principal before the scheduled
                                   maturity of the Units] [proceeds of the
                                   redemption will be divided between the Class
                                   * and Class * Units based on the outstanding
                                   Class * Unit Principal Balance determined on
                                   the termination date. See "Description of
                                   Units -- Amortizing Distributions"] See
                                   "Risk Factors -- Risks of Extended or
                                   Accelerated Maturity or Prepayment" in the
                                   Prospectus.

                                   If the Securities are redeemed early, the
                                   Trust [and the Swap Agreement] will terminate
                                   [, and the Trust may be required to pay a
                                   termination payment. See "--Liability for
                                   Swap Termination Payments" in this section
                                   and "Risk Factors -- Special Risks Associated
                                   Swap Agreement" in the Prospectus."]]]

                                   [[The Class * Units are not entitled to
                                   distributions of principal but receive
                                   interest cash flows from the Securities for
                                   so long as the Securities are outstanding. If
                                   the Securities are prepaid or redeemed early
                                   or the Trust is wound up early, returns on
                                   the Class * Units will be adversely affected.
                                   Such prepayment, redemption or wind up may
                                   occur before holders of the Class * Units
                                   have recovered the initial investment. See
                                   "Risk Factors".]]


[[Sensitivity to Interest Rates]]  [[The Class * Units do not receive
                                   allocations of either interest or principal
                                   until the Final Scheduled Distribution Date.
                                   The market value of the Class * Units
                                   from time to time will be sensitive to
                                   changes in interest rates, more so than the
                                   Securities.]]

[[[Interest] and [Principal]
Linked to Value of [Specify
Index].                            The Units are "Index-Linked Units" as
                                   described in the Prospectus. Distributions
                                   of [interest] [and principal] with respect to
                                   the Units will depend on the value of the
                                   [specify index]. The [specify index]
                                   indexes the appreciation or depreciation in
                                   the price of a designated group of
                                   [securities commodities, currencies,
                                   intangibles, goods or articles or other
                                   objective price, economic or other measure]
                                   over a given period of time. Depending on
                                   the performance of the [specify index] over a
                                   given interest period, Unitholders may
                                   receive lesser amounts of interest on these
                                   Units than they would otherwise have received
                                   had they held the Securities. Depending on
                                   [the performance of the index over the time
                                   the Units are outstanding] [the value of the
                                   index on the scheduled final distribution
                                   date for the Units], Unitholders may receive
                                   a lesser return of principal on the Units
                                   than they would have received had they held
                                   the Securities.

                                   The value of the index is determined by
                                   changes in the prices of the [securities
                                   commodities, currencies, intangibles, goods
                                   or articles or other objective price,
                                   economic or other measure] making up the
                                   index. Such changes generally depend on
                                   factors -- such as economic and political
                                   events and the supply of and demand for
                                   [indexed assets] -- that the Depositor[, the
                                   Swap Counterparty] and the Trustee and their
                                   affiliates do not control and cannot foresee.

                                   [The value of the index is not determined by
                                   a nationally published source]. [The index
                                   is published solely by third parties are not
                                   subject to regulation under the laws of the
                                   United States.] [The Depositor and the Swap
                                   Counterparty cannot ensure that [publisher]
                                   will determine the value of the index
                                   accurately.]

                                   The risk of [decreased interest payments]
                                   [and loss of principal] as a result of the
                                   linkage of payments on Index-Linked Units to
                                   the index and to the Indexed Assets is
                                   substantial. Prospective purchasers should
                                   consult their own financial and legal
                                   advisors as to the risks entailed by an
                                   investment in Index-Linked Units.]]

[[Currency Risks.                  The Units are not denominated in U.S.
                                   dollars. Depreciation of [the specified
                                   currency] against the U.S. dollar will
                                   result in a decrease in the effective yield
                                   of such Unit for an investor who pays dollars
                                   to purchase the Units. * The value of the
                                   U.S. dollar in comparison to the [specified
                                   currency] depends on economic and political
                                   factors, the supply and demand for such
                                   currencies, and government interventions, and
                                   can be highly unpredictable. [In recent
                                   years, rates of exchange between the U.S.
                                   dollar and [specified currency] have been
                                   volatile.]

                                   The [specified currency] may become
                                   unavailable, due to exchange controls or
                                   other events beyond the control of the
                                   Depositor or the Trust. In such
                                   circumstances, the Exchange Rate Agent will
                                   determine in its sold discretion when and how
                                   to make distributions on the Units. This
                                   may include a delay until the [specified
                                   currency] is again available or a
                                   distribution in another currency at rates
                                   determined by the Exchange Rate Agent.

                                   Courts in the United States customarily have
                                   not rendered judgments for money damages
                                   denominated in any currency other than U.S.
                                   dollars. In the New York courts, an action
                                   based upon an obligation denominated in a
                                   currency other than U.S. dollars will be
                                   rendered in the foreign currency of the
                                   underlying obligation and converted into U.S.
                                   dollars at the exchange rate prevailing on
                                   the date of judgment.

                                   Prospective purchasers of such Units should
                                   consult their own financial and legal
                                   advisors about risks related to investments
                                   in currencies other than U.S. dollars.]]

[[Liability for Swap
Termination Payments               [The Swap Agreement] [Each swap transaction]
                                   may be terminated early if

                                   o the [related] Securities default [or are
                                     redeemed early];

                                   o the Trust or the Swap Counterparty fails to
                                     make the required payments under the
                                     agreement;

                                   o MSDW fails to perform under its guarantee
                                     of the Swap Agreement;

                                   o the Swap Agreement becomes illegal or
                                     invalid;

                                   o the Trust or the Swap Counterparty becomes
                                     bankrupt;

                                   o withholding taxes are imposed on payments
                                     made by the Trust or Swap Counterparty
                                     under the Swap Counterparty;

                                   o the Swap Counterparty or MSDW is involved
                                     in a merger and disaffirms the Swap
                                     Agreement; or

                                   o [other]

                                   At any time of early termination [the Swap
                                   Agreement] [each swap transaction] may have
                                   value to either the Trust or the Swap
                                   Counterparty; if so, the other party will be
                                   required to pay that value as a termination
                                   payment. The termination payment
                                   corresponds to the estimated cost to the
                                   Trust or the Swap Counterparty of entering
                                   into a replacement [Swap Agreement] [swap
                                   transaction]. Such cost depends on the
                                   comparative value of the remaining [specify]
                                   payments to be made by the Trust and the
                                   remaining [specify] payments to be made by
                                   the Swap Counterparty.

                                   The holders of the Units will effectively pay
                                   any termination payment payable by the Trust,
                                   in proportion to the amount of their
                                   investment, up to the limit of the Trust's
                                   assets. The value of [the Swap Agreement]
                                   [each swap transaction] may be highly
                                   volatile, and it is not possible to estimate
                                   the maximum amount of the termination
                                   payment.

                                   Please carefully review "Risk Factors --
                                   Special Risks Associated Swap Agreements" in
                                   the Prospectus. ]]

[[High Yield  Securities  --
Greater  Default Risk              The Securities [are] [include] high yield
                                   corporate debt obligations of U.S. [and
                                   other] issuers rated below investment grade.
                                   [The Securities are not secured by any
                                   collateral.] [High yield debt obligations are
                                   generally unsecured.] They [are] [may also
                                   be] subordinated to other obligations of the
                                   Security Issuer and have greater credit and
                                   liquidity risk than is typically associated
                                   with investment grade corporate obligations.
                                   High yield obligations are often issued in
                                   connection with leveraged acquisitions or
                                   recapitalizations. In such transactions,
                                   security issuers incur a substantially higher
                                   amount of indebtedness than the level at
                                   which they had previously operated.

                                   High yield debt obligations have historically
                                   experienced greater default rates than has
                                   been the case for investment grade
                                   securities. Although studies have been made
                                   of historical default rates in the high yield
                                   market, future default rates may differ.]]

[[Emerging   Market
Securities  --  Special
Risks                              The Securities [include] [are] emerging
                                   market securities, and are subject to special
                                   risks.

Special Credit Risks               Investing in the debt of emerging markets
                                   issuers involves special credit risks not
                                   associated with investing in more established
                                   capital markets such as the United States and
                                   Western Europe. The risks may include:

                                   o risks attributable to fluctuations in
                                     foreign exchange rates;

                                   o political, economic and diplomatic
                                     instability;

                                   o hyperinflation;

                                   o expropriation;

                                   o different legal systems;

                                   o exchange controls;

                                   o confiscatory taxation;

                                   o nationalization of private businesses; or

                                   o other governmental restrictions

Tax Risks                          Foreign investments may also be subject to
                                   foreign withholding taxes or other taxes or
                                   changes in the rates or methods of taxation
                                   applicable to the Trust or to the Security
                                   Issuer.

Price and Liquidity Risks          The Securities are also subject to special
                                   price volatility and liquidity risks.
                                   [Specify market] [and other] emerging markets
                                   have smaller capital markets with
                                   substantially less volume than capital
                                   markets of non-emerging markets. As a
                                   result, the securities traded there are
                                   generally less liquid and prices are
                                   generally more volatile. A limited number
                                   of issuers often represent a
                                   disproportionately large percentage of market
                                   capitalization and trading value in [specify
                                   market] [and other] emerging markets. In
                                   addition, large investors trading significant
                                   blocks of securities, or dealers making large
                                   dispositions of securities resulting from
                                   failure to meet margin calls, may
                                   significantly affect price and liquidity in
                                   emerging markets. Should the Unitholders
                                   receive a distribution of the Securities in
                                   kind, as a result of early termination of the
                                   Swap Agreement or the Trust, such factors may
                                   affect the price at which the Unitholders'
                                   can dispose of the Securities and their
                                   ability to do so quickly.



Available Information              Disclosure and regulatory standards in
                                   emerging markets are often less stringent
                                   than those in other international securities
                                   markets. Many emerging market countries have
                                   a low level of monitoring and regulation of
                                   the market and market participants, and
                                   limited and uneven enforcement of existing
                                   regulations. An investor may be able to
                                   obtain little publicly available information
                                   about an issuer in an emerging market
                                   country. The security issuer may not be
                                   subject to accounting, auditing and financial
                                   reporting standards comparable to those of
                                   companies in non-emerging markets.  As a
                                   result, traditional investment measurements,
                                   such as price/earnings ratios, may not be
                                   useful in emerging markets.]]



<PAGE>


                              DESCRIPTION OF UNITS

     The Trust will be formed under a Trust Agreement between the Depositor and
the Trustee dated * . The Trust Agreement incorporates the provisions of the
Standard Terms of Trust Agreements between the Depositor and the Trustee dated *
and described in the Prospectus. When the Trust Agreement is executed, the
Depositor will deposit the Securities into the Trust. The Trustee, on behalf
of the Trust, will accept the Securities [, enter into the Swap Agreement] and
deliver the Units to or upon the order of the Depositor.

     The Units will consist of * Class[es] of Units, designated as [specify
classes]. Each Class is denominated in [Specified Currency] (the "Specified
Currency"). The [Class * ] Units have in the aggregate an Initial Unit
Principal Balance of * . [The Class * Units do not have a Unit Principal Balance
but are entitled to distributions of interest based on a Notional Amount of *
 .][The Unit Principal Balance of the Class * Units amortize, in accordance with
the schedule described under "Amortizing Distributions" below.][The Trust will
also issue Class * Units, which are not being offered by this Prospectus
Supplement. The Class * Units will be transferred by the Depositor to an
affiliate on the Closing Date, and may be sold at any time by the Depositor in
accordance with the terms of the Trust Agreement.]

[[[For Global Registered Units]:

     The Units [(other than the Class * Units)] will be issued, maintained and
transferred on the book-entry records of DTC and its Participants in minimum
denominations of * and multiples of * in excess thereof.]]

[[[For Definitive Units]:

     The Class * Units will be offered in registered, certificated form, in
minimum percentage interests corresponding to the [initial Notional Amount]
[Initial Unit Principal Balance], of * and integral multiples thereof. The
Trustee will maintain a register of the Unitholders of record and distributions
in respect of the Units will be made on each Distribution Date to holders of
record on a record date ("Record Date") occurring on the * day prior to each
Distribution Date.]]

Interest Distributions

     Distribution Dates for the Units will occur on [the payment dates under the
Securities falling on] [the payment dates under the Swap Agreement falling on]
each [specify dates]. Exact Distribution Dates are subject to the provisions
of the Trust Agreement and [the Swap Agreement] [the Securities] as to shifting
of payment dates where Distribution Dates would otherwise fall on a date which
is not a business day. Specifically, if a Distribution Date would otherwise
fall on a day which is not a Business Day, the payment will instead be made on
the next following Business Day [other]. For purposes of the Units [and the
Swap Agreement], "Business Days" will include [specify].

     The Interest Rate applicable to the Units is a [fixed rate of * % per
annum][variable rate]. Each [specify interval] period from (and including) a
Distribution Date to (but excluding) the following Distribution Date will be an
Interest Period. [The Trust will pass through to the Unitholders interest it
receives on the Securities. See "Description of Trust Property."]
[Distributions of interest for a given [period] will be based on the value of
[specify index] as determined [on the first day] [on the last day] [other basis
of determination] of that [period] by the Calculation Agent under the Swap
Agreement. The Trust will pass through interest at this rate to the holders of
the Units based on payments to the Trust by the Swap Counterparty under the Swap
Agreement.] [The Units will accrue interest for each Interest Period based on
the value of [specify index] [determined as of the ___ day prior to the first
day] [determined on the ___ day prior to the last day] of such Interest Period
by the Calculation Agent under the Swap Agreement.]

Principal Distributions

     Principal will be distributed on the Final Scheduled Distribution Date
occurring on * [or as the Trust receives distributions of principal on the
Securities it holds]. The Trust will also pass through to the Unitholders
payments of principal received on the Securities due to any early amortization
or partial redemption of the Securities. [Describe any other distributions].
[Distributions of principal on the Class * Units may be less than the full
principal amount of the Units [depending on the value of {describe index and
valuation period}] [if the Trust is required to make a termination payment {or
payment under the credit swap transaction}under the Swap Agreement].]

[[Amortizing Distributions

     On each Distribution Date, commencing on * and ending on the Final
Scheduled Distribution Date, the holders of the Class * Units will receive a
distribution equal to the interest payment, if any, received on the Securities,
minus fees and expense reimbursements paid to the Trustee. * The amount
distributed will be * % of the principal amount of the Securities held by the
Trust. The amount will be allocated between payment of interest on the
outstanding Unit Principal Balance of the Class * * at an Interest Rate of * %
per annum. and a partial return of principal on the Class * Units in
accordance with the amortization schedule set forth below (the "Amortization
Schedule"). The Class * Principal Balance will be decreased on each
Distribution Date by the amount*allocated to return of principal on the Class *
Unit on that date.

                             [Amortization Schedule]

                              [set out schedule]

     Although distributions on the Class * Units are labeled as principal and
interest, the Class * Units generally will not be entitled to any allocation of
any principal payments received on the Securities and will be paid solely from
interest payments on the Securities.

         Except upon early termination of the Trust, no cash distributions will
be made on the Class *   Units until the Class *   Unit Principal Balance has
been reduced to zero. On the Final Scheduled Distribution Date, the holders of
Class *   Units will be entitled to a distribution of all of the Securities held
by the Trust as of such date.

     If a Securities Default (as defined under "Description of the Trust
Agreement") occurs or the Securities are redeemed early, the Trust will
terminate and the Securities or proceeds of redemption will be divided between
the Class * and Class * . * The percentage shares of the Securities received by
the Class * and Class * Units will vary, as specified in the Amortization
Schedule, based on the outstanding Unit Principal Balance of the Class * on the
date Trust terminates. * The Class * Units will receive a percentage amount of
the Securities equal to the ratio between the Class * Unit Principal Balance on
the date of termination and the principal amount of the Securities [amount]. *
If the date of termination is not Distribution Date, the Class * Unit Principal
Balance will be determined by the Calculation Agent by linear interpolation (as
described below) between the Class * Unit Principal Balance on the Distribution
Date immediately preceding and immediately succeeding such date. * The Class *
Units will receive the remaining portion of the Securities.]]

[[Call Rights

     The Units are a Callable Series. [Specify call holder] has the right to
purchase all or a portion of the Units at a price of * %, provided that such
right must be exercised with respect to a minimum Unit Principal Balance of *
and integral multiples thereof. [Specify any time restriction]. Each
Unitholder will be entitled to receive a distribution of a pro rata share of the
price paid in connection with exercise of the call option.]]

[[Optional Exchange

     The Units are an "Exchangeable Series."A holder may exchange Units for a
pro rata portion of the Trust Property; provided that: (i) the exchanging holder
tenders to the Trustee Units of each Class; (ii) the exchange is made with
respect to a minimum Unit Principal Balance or Notional Amount of * or an
integral multiple thereof; (iii) exchange may only be affected on the following
dates ("Optional Exchange Dates"): [specify] [(iv) an exchanging holder is
required to {obtain the consent of the Swap Counterparty to such exchange and}
tender to the Swap Counterparty a termination payment in respect of termination
of any portion of the Swap Agreement corresponding to the portion of the
Securities to be distributed to such holder by the Trustee;] [describe other
limitations or provisions].]]

<PAGE>


                          DESCRIPTION OF TRUST PROPERTY

The Securities

[[[Include for each Concentrated Security:]

     [A significant portion of] [Virtually all of] [All of] the Trust Property
of the Trust will consist of the [amount] [ * %] [floating rate] [specify
publicly issued security] due * of [specify issuer][, exclusive of the Retained
Interest of {the Depositor} as described below]. The Securities were issued
under an [indenture][other agreement] dated as of * (the "Security Agreement")
between [Security Issuer] and [Security Trustee][Fiscal Agent][other
counterparty]. The Securities were part of a series of securities totaling * .
[The Securities have an amortizing principal and the Securities to be held by
the Trust had as of * (the "Cut-off Date") an aggregate principal amount of
approximately * .]

     [[The Securities [have been] [will be] purchased by the Depositor in the
secondary market (either directly or through an affiliate of the Depositor) and
will be deposited into the Trust. The Securities will not be acquired either
from [Security Issuer] or pursuant to any distribution by or agreement with
[Security Issuer]. All information contained in this Prospectus Supplement
regarding the Securities has been derived solely from the Security Prospectus
[and Security Registration Statement] relating to such Securities as filed with
[stock exchange or other agency] [the Commission] on * , or other publicly
available information. [Describe other publicly available documents.]
Prospective purchasers of Units are urged to read this Prospectus Supplement in
conjunction with the Security Prospectus and the Security Registration
Statement. The Depositor, Morgan Stanley and the Trustee, as well as their
respective affiliates, did not participate in the preparation of the Security
Prospectus or Security Registration Statement or other public information
relating to the Securities, and they take no responsibility for the accuracy or
completeness of the information provided in such Security Prospectus or Security
Registration Statement.]]

     [[The Securities [were issued][will on the Closing Date be issued] by * ,
an affiliate of the Depositor and Morgan Stanley. In depositing the Securities
into the Trust, the Depositor is acting as an underwriter of the Securities.
The Security Prospectus was filed with the Securities and Exchange Commission on
* and is included as an annex to this Prospectus Supplement. Prospective
purchasers of Units are urged to read this Prospectus Supplement in conjunction
with the Security Prospectus and the Security Registration Statement.]]

     The following is a summary of the material terms of the Securities:

Title and Original Issue Date:

Security Issuer:

Principal Amount Held By Trust:

Interest Rate:

Scheduled Payment Dates:

Scheduled Maturity:

Ranking:

Rating at Issuance:

Security Agreement:

Terms of Pledge, Lien or other Security Interest:

Guarantee or other Credit Support:

Currency of Denomination:

Redemption or Sinking Fund Terms:

Optional Redemption Terms:

Trustee or Other Agent for Security Holders

Listing:

Form:

CUSIP:

Security Prospectus:

Security Registration Statement:

Other Terms:


     [Describe any put, call or other conversion or redemption options
applicable to the Securities].

     [Describe material covenants and events of default under Security Agreement
relating to each Concentrated Security].

     As of the Cut-off Date, the Securities were rated [specify investment grade
rating] [investment grade] by [specify nationally recognized rating agency or
agencies], and the obligor thereon was not in default in the payment of any
installments of principal, interest or premium (if any) with respect thereto.
Any such rating of such Securities is not a recommendation to purchase, hold or
sell such Securities or the Units, and there can be no assurance that a rating
will remain for any given period of time or that a rating will not be lowered or
withdrawn entirely by a rating agency if in its judgment circumstances in the
future so warrant. See "Ratings" in this Prospectus*Supplement regarding
certain considerations applicable to the ratings of the Units.

The Security Issuer

     [[ According to [Security Issuer]'s publicly available documents, [Security
Issuer] is a [identify form of entity, banking organization, insurance company,
or describe foreign sovereign or agency or instrumentality] whose principal
executive offices are located at [specify address]. The Depositor is not an
affiliate of [Security Issuer]. [Security Issuer] is subject to the
informational requirements of the Exchange Act and as required by the Exchange
Act files reports and other information (including financial information) with
the Commission [and makes available to the public upon request certain annual
reports containing financial and other information]. Copies of such reports
and other information may be inspected and copied at the Commission locations
listed under "Available Information" in the accompanying Prospectus and may be
obtained from the Public Reference Section of the Commission at Washington, D.C.
20549, at prescribed rates. In addition, such reports and other information
[can be inspected at the offices of the [New York Stock Exchange at 20 Broad
Street, New York, New York 10005] [may be obtained from {Security Issuer},
according to its most recent annual report, upon written or oral request to {
Security Issuer }].]]

     [[This Prospectus Supplement does not provide information with respect to
the Security Issuer and no investigation of the financial condition or
creditworthiness of any of the Security Issuer or any of its subsidiaries or
other affiliates, has been made by the Depositor, Morgan Stanley or the Trustee,
or any of their affiliates, in connection with the issuance of the Units.
Prospective purchasers of Units should consider carefully the Security Issuer's
financial condition and its ability to make payments in respect of the
Securities. All information contained in this Prospectus Supplement regarding
the Security Issuer has been derived from the related Security Prospectus,
reports filed by the Security Issuer pursuant to the Exchange Act, or other
publicly available information. It is possible that events affecting the
Securities or the Security Issuer have occurred, which have not yet been
publicly disclosed, which would affect the accuracy or completeness of the
publicly available documents described above.]]

     [[In the event that [Security Issuer] ceases to be a reporting company
under the Exchange Act, the Trust will [terminate] [partially terminate] and
distribute the related Securities to the Unitholders in kind [subject to payment
of any termination payment owed to the Swap Counterparty for the termination of
the related swap transaction]. See "Risk Factors -- Special Risks Associated
With Swap Agreements" in the Prospectus.


[[[Use the following where Units are backed principally by Treasury/FNMA/FHLMC
securities]:

     [[[The Securities are [issued] [guaranteed] by [the United States of
America] [agency].][Payment of the Securities is guaranteed by the full faith
and credit of the United States of America.]]]

     [[The Securities are obligations of the Federal National Mortgage
Association ("Fannie Mae"). Fannie Mae is a federally chartered and
stockholder-owned corporation organized and existing under the Federal National
Mortgage Association Charter Act, 12 U.S.C. ss. 1716 et seq.  It is the
largest investor in home mortgage loans in the United States. Fannie Mae
originally was 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. Fannie Mae provides funds to the mortgage market by purchasing mortgage
loans from lenders, thereby replenishing their funds for additional lending.
Fannie Mae acquires funds to purchase loans from many capital market investors
that ordinarily may not invest in mortgage loans, thereby expanding the total
amount of funds available for housing. Operating nationwide, Fannie Mae helps
to redistribute mortgage funds from capital-surplus to capital-short areas.
Fannie Mae also issues mortgaged-backed securities. Fannie Mae receives
guaranty fees for its guaranty of timely payment of principal of and interest on
mortgaged-backed securities. Fannie Mae issues mortgage-backed securities
primarily in exchange for pools of mortgage loans from lenders. The issuance
of mortgaged-backed securities enables Fannie Mae to further its statutory
purpose of increasing the liquidity of residential mortgage loans.

     Fannie Mae prepares an Information Statement annually which describes
Fannie Mae, its business and operations and contains Fannie Mae's audited
financial statements. From time to time Fannie Mae prepares supplements to its
Information Statement which include certain unaudited financial data and other
information concerning the business and operations of Fannie Mae. These
documents can be obtained without charge from Paul Paquin, Senior Vice President
- -- Investor Relations, Fannie Mae, 3900 Wisconsin Avenue, N.W., Washington, D.C.
20016 (telephone: (202) 752-7115). Fannie Mae is not subject to the periodic
reporting requirements of the Securities Exchange Act of 1934.]]

     [[The Securities are obligations of the Federal Home Loan Mortgage
Association ("Freddie Mac"). Freddie Mac is a publicly held
government-sponsored enterprise created on July 24, 1970 pursuant to the Federal
Home Loan Mortgage Corporation Act, Title III of the Emergency Home Finance Act
of 1970, as amended (the "FHLMC Act"). Freddie Mac's statutory mission is to
provide stability in the secondary market for home mortgages, to respond
appropriately to the private capital market and to provide ongoing assistance to
the secondary market for home mortgages (including mortgages secured by housing
for low-and moderate-income families involving a reasonable economic return to
Freddie Mac) by increasing the liquidity of mortgage investments and improving
the distribution of investment capital available for home mortgage financing.
The principal activity of Freddie Mac consists of the purchase of first lien,
conventional, residential mortgages and participation interests in such
mortgages from mortgage lending institutions and the resale of the mortgages so
purchased in the form of guaranteed mortgage securities. Freddie Mac generally
matches and finances its purchases or mortgages with sales of guaranteed
securities. Mortgages retained by Freddie Mac are financed with short-and
long-term debt, cash temporarily held pending disbursement to security holders,
and equity capital.

     Freddie Mac prepares an Information Statement annually which describes
Freddie Mac, its business and operations and contains Freddie Mac's audited
financial statements. From time to time Freddie Mac prepares supplements to
its Information Statement which include certain unaudited financial data and
other information concerning the business and operations of Freddie Mac. These
documents can be obtained from Freddie Mac by writing or calling Freddie Mac's
Investor Inquiry Department at 8200 Jones Branch Drive, McLean, Virginia 22102
(outside Washington, D.C. metropolitan area, telephone (800) 336-3672; within
Washington, D.C. metropolitan area, telephone (703) 759-8160). Freddie Mac
is not subject to the periodic reporting requirements of the Securities Exchange
Act of 1934.]]]]

[[[Use the following where the Concentrated Security is issued by a foreign
sovereign agency or instrumentality]

     The Securities are [obligations of][guaranteed by] [identify foreign
government, foreign political subdivision, or agency and instrumentality]. In
the absence of a waiver of immunity by [Security Issuer], it would not be
possible to obtain a United States judgment against such [Security Issuer],
unless a court were to determine that such issuer is not entitled under the
Foreign Sovereign Immunities Act of 1976 to sovereign immunity with respect to
such action. Even if [Security Issuer], is amenable to suit in the United
States, the enforceability of any judgment obtained may be limited by a lack of
substantial assets which can be levied upon in the United States or the
inability to obtain recognition and enforcement of the judgment in the issuer's
country. Because the Securities represent direct or indirect obligations of
[Security Issuer], Unitholders should consider the political, economic and other
risks attendant on holding the obligations of a foreign government which are not
typically associated with an investment in securities of a domestic issuer.
Such risks include future political and economic developments, governmental
repudiation, moratorium on payment or rescheduling of external debts,
confiscatory taxation, imposition of any withholding tax, exchange rate
fluctuations, political or social instability or diplomatic developments and the
imposition of additional governmental laws or restrictions. While [Security
Issuer] makes certain information available by filing periodic reports and other
information with the Commission, such information (including financial
information) may differ in timing, form and substance from that normally
available with respect to domestic issuers.

     The Securities of [Security Issuer] have been issued under a fiscal agency
agreement with provision for a fiscal agent, rather than a Trustee. A fiscal
agent does not have the same responsibilities or duties to act on behalf of the
holders of [Security Issuer]'s as would a trustee. [The due and punctual
payment of the Securities and the due and timely performance of all obligations
with respect thereto [are backed by the full faith and credit of the sovereign
entity] [unconditionally guaranteed by {identify}].]]]]]

[[[Use the following where the Securities consist of a pool of obligations of
multiple obligors.]

The Securities Pool

     [The Securities consist of Securities of [specify all types of issuers --
domestic, foreign, corporate, government]. The Securities [will be] [have
been] purchased by the Depositor in the secondary market (either directly or
through an affiliate of the Depositor) and will be deposited into the Trust.
The Securities will not be acquired either from the respective obligors on the
Securities or pursuant to any distribution by or agreement with such obligors.

     The composition of the Securities pool and the distribution by ratings,
remaining term to maturity and interest rate of the Securities as of the Cut-off
Date are as set forth in Tables 1 through 5 below:

                       Composition Of The Securities Pool
                             As Of The Cut-Off Date
                             ----------------------


Number of Securities:
Aggregate Principal Balance:
Average Principal Balance:
Largest Balance:
Weighted Average Interest Rate:                                %
Weighted Average Original Term
to Maturity:                                                   years
Weighted Average Remaining Term
to Maturity:                                                   years
Longest Remaining Term
to Maturity:                                                   years



                     Distribution By Industry Classification
                  Of The Securities Pool As Of The Cut-Off Date



Industry                            Aggregate Principal    Percent of Aggregate
Classification      Number                Balance           Principal Balance
- --------------      ------                -------           -----------------



Total



                   Distribution By Remaining Term To Maturity
                  Of The Securities Pool As Of The Cut-Off Date
                  ---------------------------------------------

Remaining Term                      Aggregate Principal    Percent of Aggregate
to Maturity         Number                Balance           Principal Balance
- -----------         ------                -------           -----------------





Total



                          Distribution By Interest Rate
                  Of The Securities Pool As Of The Cut-Off Date
                  ---------------------------------------------

Interest                            Aggregate Principal    Percent of Aggregate
Rate Change         Number                Balance           Principal Balance
- -----------         ------                -------           -----------------






                         Distribution By Ratings Of The
                     Securities Pool As Of The Cut-Off Date
                     --------------------------------------


                                    Aggregate Principal    Percent of Aggregate
Rating              Number                Balance           Principal Balance
- ------              ------                -------           -----------------




Total:


     [[As of the Cut-off Date, [all of] [approximately % of] such Securities
were rated [investment grade] [specify particular rating] by at least one
nationally recognized rating agency, and no obligor of any Security was in
default in the payment of any installments of principal, interest or premium (if
any) with respect thereto. Any such rating of any of the Securities is not a
recommendation to purchase, hold or sell such Security or the Units, and it is
possible that a rating will not remain for any given period of time or that a
rating will be lowered or withdrawn entirely by a rating agency if in its
judgment circumstances in the future so warrant. See "Ratings" in this
Prospectus Supplement regarding certain considerations applicable to the ratings
of the Units.]]

[[Add the following where pool includes Foreign Government Issuers:

     [The Securities will include obligations of, or guaranteed by, the
following foreign governments, foreign political subdivisions, or agencies and
instrumentalities (collectively referred to as "Foreign Governments"):

                                     [list]

     In the absence of a waiver of immunity by a Foreign Government, it would
not be possible to obtain a United States judgment against such Foreign
Government unless a court were to determine that such issuer is not entitled
under the Sovereign Immunities Act of 1976 to sovereign immunity with respect to
such action. Even if such an issuer is amenable to suit in the United States,
the enforceability of any judgment obtained may be limited by a lack of
substantial assets which can be levied upon in the United States or the
inability to obtain recognition and enforcement of the judgment in the issuer's
country. Because the Securities represent direct or indirect obligations of
foreign governments, Unitholders should consider the political, economic and
other risks attendant on holding the obligations of a foreign government which
are not typically associated with an investment in securities of a domestic
issuer. Such risks include future political and economic developments,
governmental repudiation, moratorium on payment or rescheduling of external
debts, confiscatory taxation, imposition of any withholding tax, exchange rate
fluctuations, political or social instability or diplomatic developments and the
imposition of additional governmental laws or restrictions. While a Foreign
Government Security Issuer may make certain information available by filing
periodic reports and other information with the Commission, such information
(including financial information) may differ in timing, form and substance from
that normally available with respect to domestic issuers.

     The Securities generally have been issued pursuant to a fiscal agency
agreement with provision for a fiscal agent, rather than a Trustee. A fiscal
agent does not have the same responsibilities or duties to act on behalf of the
holders of a Foreign Government's Securities as would a trustee. The due and
punctual payment of each Security and the due and timely performance of all
obligations with respect thereto [are backed by the full faith and credit of the
sovereign entity] [or] [unconditionally guaranteed by the sovereign entity].

     There are few contractual restrictions on the Foreign Governments in
respect of the Securities. The Securities by their terms and provisions may,
however, restrict certain actions of the related Foreign Governments and may
also require, among other things, the creation or maintenance of reserves or a
sinking fund or contain an undertaking or pledge of the Foreign Government not
to encumber its assets to secure any other external indebtedness without
providing like security for the related Securities. Certain actions in respect
of the Securities of Foreign Governments may also be subject to proper
executive, legislative or administrative approval.]]

Security Agreements

     Each of the Security Agreement[s] limits the [respective] Security Issuer's
ability to engage in certain activities and transactions and requires that the
Security Issuer perform certain obligations with respect to the Securities.
[Describe common restrictive, financial and other covenants on the Security
Issuer contained in the Security Agreement.]

     The following is a summary of the typical events of default for each series
of Securities:

     (a) failure to make payments of principal (and premium, if any) and
interest to holders of the Securities in the time periods given in the Security
Agreement;

     (b) material breaches of certain representations, warranties or covenants
or failure to observe or perform in any material respect any covenant or
agreement under a Security Agreement continuing for a specified period of time
after notice thereof is given to the Security Issuer by the trustee or the
holders of not less than a specified percentage of the Securities;

     (c) failure by the Security Issuer to make any required payment of
principal (and premium, if any) or interest with respect to certain of the other
outstanding debt obligations of the Security Issuer or the acceleration by or on
behalf of the holders thereof of such securities; [and]

     (d) certain events of bankruptcy or insolvency relating to the Security
Issuer; and

     [(e) describe any additional common events of default with respect to the
pool of Securities].

     As of the Cut-off Date, [approximately __% of] the Securities were [subject
to [describe any put, call or other conversion or redemption options applicable
to the Securities as well as the nature of the obligation represented by such
Securities (i.e., senior, subordinate, secured) and describe commonalities with
respect to any subordination or security provisions or collateral].]]
(including guarantees thereof)

     [Each of the] [The] Securities [was] [were] registered under the Securities
Act of 1933 other than [specify], which was issued in reliance on the exemption
from registration provided by [specify].

[[Credit Support -- [Letter of Credit][Insurance Policy][Reserve
Account][Subordination Feature]

     For the benefit [solely] of the [Class * ] Units, Credit Support will be
obtained [and will constitute part of the Trust to the extent provided below],
in the form of [a letter of credit] [insurance policy] [reserve account]
[subordination feature] as described below.

     [[Simultaneously with the Depositor's assignment of the Trust Property to
the Trust, the Depositor will obtain a letter of credit (the "Letter of Credit")
from [LOC Issuer] in favor of the Trustee on behalf of the Unitholders. The
Letter of Credit will be irrevocable and will support the [timely][ultimate]
remittance of amounts due with respect to the Trust Property]. [The maximum
amount that the Trustee may draw under the Letter of Credit will initially be
equal to * .] [The initial amount of the Letter of Credit will be * .
Thereafter, the amount of the Letter of Credit with respect to any Distribution
Date will equal [the lesser of (i) * % of the aggregate Unit Principal Balance
outstanding on the preceding Distribution Date (after giving effect to any
payment of principal made on such preceding Distribution Date) but in any event
not less than * , and (ii)] the amount of the Letter of Credit on the preceding
Distribution Date, plus [(a) reimbursement of certain advances under the Letter
of Credit and (b) recoveries on defaulted Trust Property] [describe other
methods]]. The Letter of Credit expires on * . The Trustee will be
obligated, in the event of a drawing on the Letter of Credit, to pursue
appropriate remedies against the Trust Property and other collateral, and any
realization thereon shall be paid to [LOC Issuer] to the extent of any amounts
owing, in the manner and priority applicable to the Units that have been paid
with proceeds of the Letter of Credit.

     [Add description of the LOC Issuer with respect to its debt ratings,
activities it engages in, regulatory authorities having jurisdiction over it and
the nature of such regulation, a narrative description of its assets,
liabilities (including deposits) and equity, and include an address for further
information concerning the LOC Issuer. In addition, to the extent that the
Letter of Credit will cover payment of 20% or more of the aggregate principal
amount of the Units covered thereby, provide or incorporate by reference
financial statements and other information with respect to the LOC Issuer.]]]

     [[Simultaneously with the Depositor's assignment of the Trust Property to
the Trust, the Depositor will obtain the financial guaranty insurance policy
(the "Policy") from [identify] (the "Insurer") in favor of the Trustee on
behalf of the Unitholders. The Policy will guaranty scheduled payments of
principal, premium (if any) and interest with respect to the [Class * ] Units.
The Policy expires on * . The Trustee will be obligated, in the event of a
drawing on the Policy, to pursue appropriate remedies against the Trust Property
and other collateral, and any realization thereon shall be paid to the Insurer
to the extent of any amounts owing, in the manner and priority applicable to the
Units that have been paid with proceeds of the Policy.

     [Add language regarding the issuer of the Policy with respect to its
insurance strength ratings, activities it engages in, regulatory authorities
having jurisdiction over it and the nature of such regulation, a narrative
description of its assets, liabilities (including deposits) and equity, and
include an address for further information concerning the Insurer. In
addition, to the extent that the Policy will cover payment of 20% or more of the
aggregate principal amount of the Units covered thereby, provide or incorporate
by reference financial statements and other information with respect to the
issuer of the Policy.]]]

     [[The Depositor will establish for the benefit of the Trustee on the
Closing Date a Reserve Account containing cash, letters of credit and short-term
investments acceptable to the rating agency initially rating the Units in the
amount of * . [Collections with respect to the Trust Property not distributed
with respect to the Units shall be deposited in the Reserve Account.] Amounts
so deposited in such Reserve Account will be used by the Trustee to make
payments of principal of and premium (if any) and interest on the Units to the
extent that funds are not otherwise available. Immediately after any
Distribution Date, amounts in the Reserve Account in excess of [indicate
formula] [may be paid to the Depositor].]]

     [[The subordination described herein provided by the Class * Units is
designed to protect holders of the remaining Classes of Units from certain
losses and other shortfalls with respect to the Trust Property. As a result,
losses and other shortfalls with respect to the Trust Property will be borne by
the remaining Classes of Units, to the extent described below, only if such
losses and other shortfalls are not so covered, or the coverage in respect
thereof has been exhausted.

     Realized Losses will be allocated on any Distribution Date as follows:
[describe allocation among the various Classes].]]]]

[Describe any other Trust Property]


<PAGE>



                         [[DESCRIPTION OF SWAP AGREEMENT

     As described in the Prospectus, the Trust will enter into a Swap Agreement
with [Morgan Stanley Capital Services, Inc.] [other Swap Counterparty] in the
form of a 1992 Master Agreement (as governed by the ISDA Definitions), [subject
to a Schedule to the Master Agreement in the form attached as an exhibit to the
Registration Statement].

     [[The Swap Agreement will document an interest rate swap transaction
between the Trust and the Swap Counterparty under which the Trust will pay to
the Swap Counterparty the [fixed rate][floating rate] coupon payments received
in respect of the Securities and receive from the Swap Counterparty [floating
rate][fixed rate] payments. The swap transaction will have the effect, subject
to performance by the Swap Counterparty of its obligations under the Swap
Agreement, of converting the coupon otherwise applicable to the Securities into
the effective coupon the Trust will distribute with respect to the Units.]]

     [[The Swap Agreement will document a cross-currency swap transaction
between the Trust and the Swap Counterparty under which the Trust will pay to
the Swap Counterparty the [fixed rate][floating rate] [foreign currency][dollar]
coupon and principal payments received in respect of [specified] Securities, and
will receive from the Swap Counterparty [floating rate][fixed rate]
[dollar][foreign currency] payments. The transaction will have the effect,
subject to performance by the Swap Counterparty of its obligations under the
Swap Agreement, of converting the interest rate and currency otherwise
applicable to payment of interest and principal under the Securities into the
interest rate and currency in which the Trust will make distributions with
respect to the Units.]]

     [[The Swap Agreement will document a total rate of return swap transaction
between the Trust and the Swap Counterparty under which the Trust [will pay to
the Swap Counterparty coupon and principal payments received in respect of the
Securities during the relevant period, and] will receive from the Swap
Counterparty [interest][principal] payments based on the increase in value of
the [index] during the relevant period or make payments to the Swap Counterparty
based on the decrease in value of the [index] during the relevant period. [The
Trust will not be required to make payments under the total rate of return swap
transaction if such payments would cause a loss of principal to the Units.] The
transaction will have the effect, subject to performance by the Swap
Counterparty of its obligations under the Swap Agreement, of converting the
return on the Securities to the return based on the performance of the [index]
that the Trust will distribute on the Units.]]

     [[The Swap Agreement will document an option transaction between the Trust
and the Swap Counterparty under which the Trust will [purchase a put option
from] [grant a call option to] the Swap Counterparty with respect to the
Securities or other Trust Property[, and the Trust will make a payment to the
Swap Counterparty of * ] [, and the Swap Counterparty will make a payment to
the Trust of * ]. [The call option will effectively reserve to the Swap
Counterparty the right to realize all or a portion of the gain from an increase
in the market value of the specified Trust Property at or prior to the maturity
of the Units or to effect a conversion of the Securities into the right to
receive another security.] [The put option will entitle the Trust to put to the
Swap Counterparty the Securities at par, thereby protecting the Trust from a
decline in the market value of the related Securities in circumstances where the
Securities may be outstanding on the Final Scheduled Distribution Date with
respect to the Units.] [The Trust Agreement will provide that the Trust will
automatically exercise the put option, unless otherwise instructed by the
Unitholders, if the market value of the Securities on the exercise date for the
put option is less than the par value of such Securities.]]]

     [[The Swap Agreement documents a credit swap transaction, under which the
Trust will receive payments from the Swap Counterparty of * % per annum on
payments dates which occur on each Interest Payment Date for the Units. In
exchange, the Trust will agree to exchange the Securities for [specify
Deliverable Obligations] of [specify entity] (the "Reference Entity") upon the
occurrence of one or more defined Credit Events (as described below) with
respect to [specify entity]. Effectively, the credit swap transaction will
expose the Trust to the credit risks associated with holding the [Deliverable
Obligation] directly. A purchaser of the Units should therefore carefully
review the following information regarding the terms of the [Deliverable
Obligation]:

[set forth information comparable to disclosure for Concentrated Debt
Security].]]

     The notional amount of the [interest rate] [currency] [total rate of
return] [credit] swap transaction will be equivalent to the principal amount of
Securities held by the Trust. Payment dates and payment accrual periods under
the Swap Agreement will match the Distribution Dates and Interest Periods on the
Units. The [floating rate] [index value] applicable to payments during each
period under the Swap Agreement will be established by the Calculation Agent on
each payment date based on the value of [the [floating rate] as of the * day
prior to the first day of the Interest Period] [the [index] as of the ___ day
prior to the last day of the Interest Period]. The value of [floating rate]
[index] will be determined by reference to the [screen] or in the event such
screen [rate][value] is unavailable by reference to quotations from market
makers obtained by the Calculation Agent.

     The principal economic terms of the swap transaction will set forth in a
confirmation under the Master Agreement (the "Confirmation") dated * . A Current
Report on Form 8-K relating to the Units containing a copy of the Confirmation
as executed will be filed by the Depositor with the Commission following the
issuance and sale of the Units. The material terms of the Confirmation are
described below:


Effective Date:

Termination Date:

Fixed Amounts:
    Fixed Rate Payer
    [Notional][Currency]
    [Calculation] Amount:

    Fixed Rate Payer:

    Fixed Rate Payer
    Payment Dates:

    Fixed Rate:

Floating Amounts:

    Floating Rate Payer
    [Notional][Currency]
    [Calculation] Amount:

    Floating Rate Payer:

    Floating Rate:

    Floating Rate Payer Payment Dates:

    Floating Rate Option:

    Designated Maturity:

    Floating Rate Day Count Fraction:

    Reset Dates:

    [Method of Averaging:]

    [Compounding:]

Calculation Agent:

Business Days:

[Reference Entity]

[Deliverable Obligations]

[Credit Events]

[Materiality Terms]

[Conditions to Payment]

[Settlement Terms]

[[Credit Events are defined to include the following:

Bankruptcy means [the Reference Entity]:

     (i) is dissolved (other than pursuant to a consolidation, amalgamation or
     merger; (ii) becomes insolvent or is unable to pay its debts or fails or
     admits in writing its inability generally to pay its debts as they become
     due; (iii) makes a general assignment, arrangement or composition with or
     for the benefit of its creditors; (iv) institutes or has instituted against
     it a proceeding seeking a judgment of insolvency or bankruptcy or any other
     relief under any bankruptcy or insolvency law or other similar law
     affecting creditors' rights, or a petition is presented for its winding-up
     or liquidation, and, in the case of any such proceeding or petition
     instituted or presented against it, such proceeding or petition (A) results
     in a judgment of insolvency or bankruptcy or the entry of an order for
     relief or the making of an order for its winding-up or liquidation or (B)
     is not dismissed, discharged, stayed or restrained in each case within 30
     days of the institution or presentation thereof; (v) has a resolution
     passed for its winding-up, official management or liquidation (other than
     pursuant to a consolidation, amalgamation or merger); (vi) seeks or becomes
     subject to the appointment of an administrator, provisional liquidator,
     conservator, receiver, trustee, custodian or other similar official for it
     or for all or substantially all its assets; (vii) has a secured party take
     possession of all or substantially all its assets or has a distress,
     execution, attachment, sequestration or other legal process levied,
     enforced or sued on or against all or substantially all its assets and such
     secured party maintains possession, or any such process is not dismissed,
     discharged, stayed or restrained, in each case within 30 days thereafter;
     (viii) causes or is subject to any event with respect to it which, under
     the applicable laws of any jurisdiction, has an analogous effect to any of
     the events specified in clauses (i) to (vii) (inclusive); or (ix) takes any
     action in furtherance of, or indicating its consent to, approval of, or
     acquiescence in foregoing acts.

     [Credit Event Upon Merger means [Reference Entity] consolidates or
     amalgamates with, or merges with or into, or transfers all or substantially
     all its assets to, another entity and the creditworthiness of the
     resulting, surviving or transferee entity is materially weaker than that of
     the [Reference Entity] immediately prior to such action.]

     [Cross Acceleration means the occurrence of a default, event of default or
     other similar condition or event (however described), other than a failure
     to make any required payment, in respect of [Reference Entity] under one or
     more obligations [in an aggregate amount of not less than * ] which has
     resulted in such obligations becoming due and payable before they would
     otherwise have been due and payable.]

     [Cross Default means the occurrence of a default, event of default or other
     similar condition or event (however described), other than a failure to
     make any required payment, in respect of the Reference Entity under one or
     more obligations [in an aggregate amount of not less than * ] which has
     resulted in such obligations becoming capable at such time of being
     declared due and payable before they would otherwise have been due and
     payable.]

     [Downgrade means the credit rating of [Reference Entity] is lower than * or
     the obligation is no longer rated by any Rating Agency.]

     Failure to Pay means, after giving effect to any applicable grace period
     (under any terms in effect at the Trade Date), the failure by the Reference
     Entity to make, when due, any payments equal to or exceeding the Payment
     Requirement (if any) under [the Reference Obligation] [any obligations].

     [Repudiation means [the Reference Entity] disaffirms, disclaims, repudiates
     or rejects, in whole or in part, or challenges the validity of, [the
     Reference Obligation] [any obligations] in any material respect.]

     [Restructuring means a waiver, deferral, restructuring, rescheduling,
     exchange or other adjustment occurs with respect to [the Reference
     Obligation] [any obligations] of the Reference Entity and the effect of
     such is that the terms of [the Reference Obligation] [such Obligation] are,
     overall, materially less favorable from an economic, credit or risk
     perspective to any holder of the Reference Obligation] [such Obligation].]

     The Confirmation sets forth terms for the Trust to make a cash payment to
the Swap Counterparty in the event that it becomes illegal or impossible for the
Trust. The Confirmation also provides for notice of the occurrence of a Credit
Event to be based on publicly available sources of information and for
resolution by a third party of any dispute as to whether a Credit Event has
occurred.]]

     As set forth in the Prospectus, early termination of the Swap Agreement
upon the occurrence of a Security Default, Trust Wind-Up Event or other early
termination event may result in the Trust becoming liable for a Swap Termination
Payment, and the Trust may be required to sell Securities in order to pay such
Swap Termination Payment. Investors should consider carefully the Risk Factors
applicable to Swap Agreements as set forth in the Prospectus. ]]

[[Guarantee of MSDW

     MSDW will unconditionally and irrevocably guarantee the due and punctual
payment of all amounts payable by the Swap Counterparty under such Swap
Agreement. Pursuant to such Guarantee, MSDW will agree to pay or cause to be
paid all such amounts upon the failure of the Swap Counterparty punctually to
pay any such amount and written demand by the Trustee to MSDW to pay such
amount.]]


<PAGE>



                         DESCRIPTION OF TRUST AGREEMENT

     The following summarizes the material terms of the Trust Agreement to the
extent they are not set forth in the Prospectus.

     The Units will be issued pursuant to a Trust Agreement incorporating the
provisions of the Standard Terms of Trust Agreements, a form of which is filed
as an exhibit to the Registration Statement. A Current Report on Form 8-K
relating to the Units containing a copy of the Trust Agreement as executed will
be filed by the Depositor with the Commission following the issuance and sale of
the Units. The Trust created under the Trust Agreement will consist of (i) the
Trust Property [(exclusive of any Retained Interest, which is not part of the
Trust)], (ii) all payments on or collections in respect of the Trust Property
due after the Cut-off Date, together with any proceeds thereof[,] [and] [(iii)
any Credit Support in respect of any class or classes of Units] [and (iv) the
rights of the Depositor under the Purchase Agreement between the Depositor and
the Seller]. Reference is made to the Prospectus for important information in
addition to that set forth herein regarding the Trust, the terms and conditions
of the Trust Agreement and the Units.

     [[In the event the Trustee is required to vote the Securities on the basis
of instructions from the Unitholders, voting rights will be allocated between
the Class * Unitholders and the Class * Unitholders based on the percentages set
forth in the table appearing under "Description of the Units -- Amortizing
Distributions". If the date on which the relative voting rights are to be
determined is not a Distribution Date, the percentage will be established by the
Calculation Agent based on linear interpolation between the values on the
immediately preceding and immediately following Distribution Dates.]]

     [[Under the rules, regulations and procedures creating and affecting DTC
and its operations, DTC will take action permitted to be taken by a Unitholder
under the Trust Agreement only at the direction of one or more Participants to
whose DTC account such Units are credited. Additionally, DTC will take such
actions with respect to specified Voting Rights only at the direction and on
behalf of Participants whose holdings of such Units evidence such specified
Voting Rights. DTC may take conflicting actions with respect to Voting Rights,
to the extent that Participants whose holdings of Units evidence such Voting
Rights, authorize divergent action. See "Description of Units--Form" in the
Prospectus.]]

Trustee Compensation

     As compensation for and in payment of trust expenses related to its
services under the Trust Agreement other than Extraordinary Trust Expenses, the
Trustee will receive Trustee Fees in the amount of * , payable [from Trust
Property][by the Depositor][other]. The "Trigger Amount" with respect to
Extraordinary Trust Expenses for the Trust is * and the Maximum Reimbursable
Amount is * .

Trust Wind-Up Events

     The following events of default with respect to the Securities will
constitute a "Securities Default" which will cause an early winding up of the
Trust [and an early termination of the swap transaction related to such
Securities] [list].

Retained Interest

     [Description of any Retained Interest of Depositor]



                     U.S. FEDERAL INCOME TAX CONSIDERATIONS

     [Discuss any special tax features not discussed in Base Prospectus,
including, if applicable, FASIT election, partnership classification of Trust]

     [[The Trust is a Stripped Bond Trust and the discussion pertaining to
Stripped Bond Trusts in the Prospectus is applicable. The Security Prospectus
indicates that the Securities underlying the Units were sold based on the
Security Issuer's belief that they should constitute indebtedness of the
Security Issuer for U.S. federal income tax purposes. As stated in the
Prospectus, the discussion under "U.S. Federal Income Tax Considerations" in the
Prospectus and herein is based on the assumption that the Securities will
constitute debt instruments in their entirety.

     The Trust Agreement provides for fees of the Trustee to be paid from the
Trust Property. A holder may deduct its pro rata share of the fees and other
deductible expenses paid by the Trust, at the same time and to the same extent
as such items would be deducted by the holder if the holder paid directly a pro
rata portion of the amounts paid by the Trust.

     As described under "Description of the Trust Property," the Securities may
become subject in certain circumstances to an optional redemption. It is not
clear how the possibility of an optional redemption, and the resulting
distribution to Class * Unitholders of a portion of the payment received by the
Trust on the optional redemption date should be taken into account for purposes
of determining the taxation of holders at, and prior to, the optional redemption
date (including, but not limited to, the amount of OID required to be included
by holders in ordinary gross income). The Trustee intends to take the position
that the possibility of an optional redemption should not affect the U.S.
federal income tax consequences to holders prior to the optional redemption
date. Under this treatment, if the maturity of the Securities were shortened
as a result of an optional redemption, a holder would be treated as disposing of
the Securities in whole, in the case of an optional redemption of all of the
Securities, or in part, in the case of an optional redemption of less than all
of the Securities, on the optional redemption date with the consequences
described in the Prospectus under "Stripped Bond Trusts -- Sale or Exchange of
Units or Debt Securities." There can be no assurance, however, that the IRS will
not take a different position on the effect of a potential optional redemption,
which position may have less favorable tax consequences. See "Stripped Bond
Trusts- Alternative Characterizations" in the Prospectus and the discussion
below. Prospective purchasers should consult their tax advisers with respect
to the effect of a potential optional redemption.

     In addition to the consequences discussed in the Prospectus under "Stripped
Bond Trusts- Alternative Characterizations" adverse tax consequences might also
result if the IRS takes a different position than the position described in the
Prospectus under "Stripped Bond Trusts --Purchase and Holding of Units" with
respect to the effect on holders of a potential distribution to Class * Unit
holders of a portion of the payment received by the Trust on an optional
redemption date. For example, the IRS might treat the Unit as a right to
payments on the Securities coupled with a separate agreement, in the nature of
an option, between Class * Unit holders, on the one hand, and Class * Unit
holders, on the other hand. The existence of a deemed option might trigger the
Code's "straddle" rules, in which case, among other matters, gain or loss on the
sale of a Unit would be short-term capital gain or loss regardless of the period
during which the holder held the Unit.]]


<PAGE>


                              ERISA CONSIDERATIONS

     [[The Units are Book-Entry Units and interests in the Units may not be
transferred to any person unless that person is not a Plan subject to the
fiduciary responsibility provisions of the Employee Retirement Income Security
Act of 1974 ("ERISA") or Section 4975 of the Code and is not acquiring the Units
with the assets of any such Plan or any government or other plan subject to
substantially similar requirements. The Trust Agreement provides that any
purported transfer in violation of this restriction shall be void. Each person
who acquires any Book-Entry Unit, and each fiduciary which causes any such
person to so acquire a Book-Entry Unit, in its individual as well as its
fiduciary capacity, will be deemed to have represented upon the acquisition of
such Book-Entry Unit that such purchaser or transferee is not a Plan subject to
the fiduciary responsibility provisions of ERISA or Section 4975 of the Code or
any government or other plan subject to substantially similar requirements and
is not using the assets of any such Plan to purchase the Book-Entry Units. THE
TRUST AGREEMENT PROVIDES THAT EACH HOLDER OF A BOOK-ENTRY UNIT SHALL INDEMNIFY
THE TRUSTEE, THE DEPOSITOR, MORGAN STANLEY AND THEIR AFFILIATES AGAINST ANY
COSTS, EXPENSES, DAMAGES OR LOSSES INCURRED BY THEM AS A RESULT OF THE FAILURE
OF THE FOREGOING REPRESENTATION TO BE TRUE.]]

     [[The "Alternative ERISA Restrictions" are applicable to the Units, and
Units will be issued only as Definitive Units in registered form and only upon
execution and delivery of a definitive Purchase Agreement, which will contain
additional representations regarding whether such purchaser or proposed
transferee is a benefit plan investor (within the meaning of the Plan Asset
Regulations) or is acquiring the Units with assets of a benefit plan investor.
A definitive Purchase Agreement will similarly be required to be obtained from
any proposed transferee of a Unit to which the "Alternative ERISA Restrictions"
apply. As set forth in the Prospectus, no such purchase or proposed transfer
shall be permitted to the extent that it would cause the ownership by benefit
plan investors to be "significant" within the meaning of the Plan Asset
Regulations immediately after such purchase or proposed transfer. In addition,
the Depositor and the Trustee will agree that, after the initial distribution of
a particular Series of Units subject to the Alternative ERISA Restrictions,
neither they nor their affiliates will acquire any Units of such Series, unless
such acquisition would not cause the ownership by benefit plan investors
immediately following such acquisition to be "significant."]]

     [[The "Deemed Representations" are applicable to the Units. Units will be
issued in reliance on certain exemptions from the prohibited transaction
provisions of Section 406 of ERISA and Section 4975 of the Code which may be
applicable, depending in part on the type of Plan fiduciary making the decision
to acquire a Unit and the circumstances under which such decision is made.
Included among these exemptions are Prohibited Transaction Class Exemption
("PTCE") 91-38 (relating to investments by bank collective investment funds),
PTCE 84-14 (relating to transactions effected by a "qualified professional asset
manager"), PTCE 90-1 (relating to investments by insurance company pooled
separate accounts) and PTCE 96-23 (relating to transactions determined by
in-house asset managers). There can be no assurance that any of these class
exemptions or any other exemption will be available with respect to any
particular transaction involving the Units. BY ITS PURCHASE OF ANY UNIT, THE
PURCHASER THEREOF WILL BE DEEMED TO HAVE REPRESENTED AND WARRANTED EITHER THAT
(A) IT IS NOT AN ERISA PLAN OR OTHER PLAN, AN ENTITY WHOSE UNDERLYING ASSETS
INCLUDE THE ASSETS OF ANY SUCH ERISA PLAN OR OTHER PLAN, OR A GOVERNMENTAL PLAN
WHICH IS SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW THAT IS SUBSTANTIALLY
SIMILAR TO THE PROVISIONS OF SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE OR
(B) ITS PURCHASE, HOLDING AND DISPOSITION OF A UNIT WILL NOT RESULT IN A
PROHIBITED TRANSACTION UNDER SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE
(OR, IN THE CASE OF A GOVERNMENTAL PLAN, ANY SUBSTANTIALLY SIMILAR FEDERAL,
STATE OR LOCAL LAW) FOR WHICH AN EXEMPTION IS NOT AVAILABLE. THE TRUST
AGREEMENT PROVIDES THAT EACH HOLDER OF A BOOK-ENTRY UNIT SHALL INDEMNIFY THE
TRUSTEE, THE DEPOSITOR, MORGAN STANLEY AND THEIR AFFILIATES AGAINST ANY COSTS,
EXPENSES, DAMAGES OR LOSSES INCURRED BY THEM AS A RESULT OF THE FAILURE OF THE
FOREGOING REPRESENTATION TO BE TRUE.]]


<PAGE>


                                 [[BEARER UNITS

     The [Class * ] Units will be issued in bearer form ("Bearer Units"). In
compliance with United States Federal income tax laws and regulations, the
Depositor and any underwriter, agent or dealer participating in the offering of
the Bearer Units will agree that, in connection with the original issuance of
such Bearer Unit and during the period ending 40 days after the issue of such
Bearer Unit, they will not offer, sell or deliver such Bearer Unit, directly or
indirectly, to a U.S. Person or to any person within the United States, except
to the extent permitted under U.S. Treasury regulations. The [Class * ]
Units will bear a legend to the following effect: "Any United States Person who
holds this obligation will be subject to limitations under the United States
income tax laws, including the limitations provided in Sections 165(j) and
1287(a) of the Internal Revenue Code."

     Pending the availability of a permanent Global Security or definitive
Bearer Units, as the case may be, the [Class * ] Units will initially be
represented by a single temporary Global Security, without interest coupons, to
be deposited with a common depositary in London for Euroclear and CEDEL for
credit to the accounts designated by or on behalf of the purchasers thereof.
Following the availability of a permanent Global Security in bearer form,
without coupons attached, or definitive Bearer Units and subject to any further
limitations described in the applicable Prospectus Supplement, the temporary
Global Security will be exchangeable for interests in such permanent Global
Security or for such definitive Bearer Units, respectively, only upon receipt of
a Certificate of Non-U.S. Beneficial Ownership" as described in the
Prospectus. Interest on a temporary Global Security will be distributed to each
of Euroclear and CEDEL with respect to that portion of such temporary Global
Security held for its account, but only upon receipt as of the relevant
Distribution Date of a Certificate of Non-U.S. Beneficial Ownership.]]]


<PAGE>


                              PLAN OF DISTRIBUTION

     Subject to the terms and conditions set forth in the Underwriting
Agreement, dated as of * (the "Underwriting Agreement"), the Depositor has
agreed to sell and [Morgan Stanley (an affiliate of the Depositor)] [each of the
Underwriters named below, including Morgan Stanley (an affiliate of the
Depositor)] (the "Underwriter[s]") has [severally] agreed to purchase, the
[Units] [the principal amount of each class of Units set forth below opposite
its name].

     [Morgan Stanley has] [The several Underwriters have] agreed, subject to the
terms and conditions set forth in the Underwriting Agreement, to purchase all
Units offered hereby if any of such Units are purchased. [In the event of
default by any Underwriter, the Underwriting Agreement provides that, in certain
circumstances, the purchase commitments of non-defaulting Underwriters may be
increased or the Underwriting Agreement may be terminated.]

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

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

     Morgan Stanley is an affiliate of the Depositor, and the participation by
Morgan Stanley in the offering of the Units complies with Section 2720 of the
Conduct Rules of the National Association of Securities Dealers, Inc.
regarding underwriting securities of an affiliate.


<PAGE>


                                     RATINGS

     It is a condition to the issuance of the Units that the Units be rated not
lower than [specify ratings applicable to each class] by [Standard & Poor's
Ratings Group ("Standard & Poor's")][Moody's Investors Service, Inc.
("Moody's")][Fitch IBCA, Inc. ("Fitch IBCA")] [and] [Duff & Phelps Credit
Rating Company ("Duff & Phelps")](the "Rating[Agency][Agencies]"). The ratings
address the likelihood of the receipt by the Unitholders of payments required
under the Trust Agreement, and are based primarily on the credit quality of the
Securities and other Trust Property[, as well as the Swap Counterparty and MSDW
as guarantor of the Swap Counterparty][and providers of Credit Support][, and on
the relative priorities of the Unitholders of each class of the Units with
respect to collections and losses with respect to the Trust Property]. The
rating on the Units does not, however, constitute a statement regarding the
occurrence or frequency of redemptions or prepayments on, or extensions of the
maturity of, the Trust Property, the corresponding effect on yield to investors,
or whether investors in the Class * Units [specify class with Notional Amount]
may fail to recover fully their initial investment.

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

     The Depositor has not requested a rating on the Units by any rating agency
other than the Rating [Agency] [Agencies]. However, there can be no assurance
as to whether any other rating agency will rate the Units, or, if it does, what
rating would be assigned by any such other rating agency. A rating on the
Units by another rating agency, if assigned at all, may be lower than the
ratings assigned to the Units by the Rating [Agency] [Agencies].



<PAGE>


                                 LEGAL OPINIONS

     Certain legal matters relating to the Units will be passed upon for the
Depositor and the Underwriter[s] by [Cleary, Gottlieb, Steen & Hamilton,
Washington, D.C.].



<PAGE>


                             INDEX OF DEFINED TERMS

                                                        Page
                                                        ----
Amortization Schedule...................................S-14
Bearer Units............................................S-38
Business Day............................................S-14
Confirmation............................................S-28
Cut-off Date............................................S-16
Distribution Date........................................S-2
Duff & Phelps...........................................S-40
ERISA...................................................S-36
Fannie Mae..............................................S-19
FHLMC Act...............................................S-20
Final Scheduled Distribution Date........................S-2
Fitch IBCA..............................................S-40
Foreign Governments.....................................S-23
Freddie Mac.............................................S-19
Index-Linked Units.......................................S-7
Initial Unit Principal Balance...........................S-1
Insurer.................................................S-26
Interest Rate............................................S-2
Interest Reset Date......................................S-2
Letter of Credit........................................S-25
Moody's.................................................S-40
Optional Exchange Dates.................................S-15
Policy..................................................S-26
PTCE....................................................S-36
qualified institutional buyers...........................S-1
Rating[Agency][Agencies]................................S-40
Record Date.............................................S-13
Reference Entity........................................S-28
Securities...............................................S-1
Securities Default......................................S-34
Security Agreement......................................S-16
Security Issuer..........................................S-1
Specified Currency.......................................S-1
Standard & Poor's.......................................S-40
Trigger Amount..........................................S-33
Underwriter[s]..........................................S-39
Underwriting Agreement..................................S-39
Unitholders..............................................S-2


<PAGE>

     No dealer, salesperson or any other person has been authorized to give any
information or to make any representations other than those contained in the
Prospectus (including the accompanying Prospectus Supplement) in connection with
the offer contained herein and, if given or made, such information or
representations must not be relied upon as having been authorized by the company
or an agent. Neither the delivery of this Prospectus (including the accompanying
Prospectus Supplement) nor any sale made hereunder shall, under any
circumstances, create an implication that there has been no change in the
affairs of the company since the dates as of which information is given in this
Prospectus (including the accompanying Prospectus Supplement). This Prospectus
(including the accompanying Prospectus Supplement) do not constitute an offer or
solicitation by anyone in any jurisdiction in which such offer or solicitation
is not authorized or in which the person making such offer or solicitation is
not qualified to do so or to any person to whom it is unlawful to make such
offer or solicitation.

- ------------------------------------------------------------
                     TABLE OF CONTENTS
                                                                             $
                                                       Page
<TABLE>
<CAPTION>

                   PROSPECTUS SUPPLEMENT

<S>                                                                   <C>
SUMMARY..............................................
AVAILABLE INFORMATION................................                 MSDW STRUCTURED ASSET CORP.
RISK FACTORS.........................................
DESCRIPTION OF UNITS.................................
DESCRIPTION OF TRUST PROPERTY........................                 STRUCTURED ASSET TRUST UNIT REPACKAGINGS
[DESCRIPTION OF SWAP AGREEMENT......................]
DESCRIPTION OF TRUST AGREEMENT.......................
U.S.FEDERAL INCOME
     TAX CONSIDERATIONS..............................
ERISA CONSIDERATIONS.................................                            PROSPECTUS
[BEARER UNITS.......................................]                            SUPPLEMENT
PLAN OF DISTRIBUTION.................................
LEGAL MATTERS........................................
INDEX OF DEFINED TERMS...............................

                        PROSPECTUS

PROSPECTUS SUPPLEMENTS...............................
AVAILABLE INFORMATION................................
INCORPORATION OF CERTAIN
     DOCUMENTS BY REFERENCE..........................
IMPORTANT CURRENCY INFORMATION.......................                Dated   , 199__
RISK FACTORS.........................................
THE DEPOSITOR........................................
USE OF PROCEEDS......................................
FORMATION OF TRUSTS..................................
DESCRIPTION OF TRUST PROPERTY........................
DESCRIPTION OF SWAP AGREEMENTS.......................
MSDW.................................................
DESCRIPTION OF UNITS.................................
DESCRIPTION OF TRUST AGREEMENTS......................
U.S. FEDERAL INCOME
     TAX CONSIDERATIONS..............................
ERISA CONSIDERATIONS.................................
CURRENCY RISKS.......................................
LIMITATIONS ON ISSUANCE OF
     BEARER UNITS....................................
PLAN OF DISTRIBUTION.................................
LEGAL MATTERS........................................
INDEX OF DEFINED TERMS...............................

</TABLE>


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

     Until [date], all dealers that effect transactions in these securities,
whether or not participating in this offering, may be required to deliver a
prospectus. This is in addition to the dealers' obligation to deliver a
prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.
<PAGE>
[GRAPHIC OMITTED]

                Subject to Completion, Dated __________, 199___.


PROSPECTUS


              Structured Asset Trust Unit Repackagings (SATURNSSM)
                               Issuable in Series
                           MSDW Structured Asset Corp.
                                    Depositor

   The Structured Asset Trust Unit Repackagings (the "Units") offered hereby
     and by Prospectus Supplements (each a "Prospectus Supplement") to this
   Prospectus will be offered from time to time in one or more series (each a
 "Series") and in one or more classes within each such Series (each a "Class"),
   denominated in dollars or in one or more foreign currencies. Units of each
  respective Series and Class will be offered on terms to be determined at the
time of sale as described in the related Prospectus Supplement accompanying the
delivery of this Prospectus. Units may be sold for United States dollars or for
 one or more foreign currencies, and the principal of, premium on, if any, and
  any interest to be distributed in respect of Units may be payable in United
 States dollars or in one or more foreign currencies. Each Series and Class of
     Units may be issued in fully registered form without interest coupons
("Registered Units") or in bearer form with or without coupons attached ("Bearer
 Units"),as one or more global securities in registered or bearer form (each a
   "Global Security") or as individual securities in definitive form with or
                     without coupons ("Definitive Units").

   Each Series of Units will represent in the aggregate the entire beneficial
   ownership interest in one or more debt, asset-backed or other fixed income
   securities or loans (the "Securities"), together with, if specified in the
Prospectus Supplement, rights under certain swap or other derivative agreements
     or certain other assets described herein and in the related Prospectus
Supplement (such assets, together with the Securities and any Credit Support as
 defined below, the "Trust Property"), to be deposited in a trust (the "Trust")
formed pursuant to a trust agreement (the "Trust Agreement") to be entered into
 between MSDW Structured Asset Corp., as depositor (the "Depositor"), and Chase
Bank of Texas, National Association (the "Trustee") or another Trustee specified
  in the Prospectus Supplement. Each Security which represents on the date of
formation of the Trust 10% or more by principal amount of the Securities held by
 such Trust (a "Concentrated Security") will constitute or be serviced fully by
cash flow from (i) obligations of or guaranteed by the United States government,
 obligations of the Federal National Mortgage Association or Federal Home Loan
 Mortgage Corporation, or (ii) obligations of one or more corporations, limited
   partnerships, trusts, limited liability companies or other organizations,
 banking organizations, insurance companies or foreign sovereigns or political
subdivisions or instrumentalities thereof (each a "Foreign Sovereign"), in each
   case which are subject to the informational requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and which, in accordance
 therewith, file reports and other information with the Securities and Exchange
   Commission (or another applicable agency pursuant to Section 12(i) of the
  Exchange Act) (and in the case of a Foreign Sovereign, are current in their
 filings in accordance with such requirements). If so specified in the related
    Prospectus Supplement, the Trust Property for a Series of Units may also
     include, or the Unitholders of such Units may have the benefit of, any
combination of insurance policies, letters of credit, reserve accounts and other
   types of rights or assets designed to support or ensure the servicing and
  distribution of amounts due in respect of the Trust Property (collectively,
       "Credit Support"). See "Description of Units" and "Description of
                                Trust Property."

    Each Class of Units of any Series will represent the right, which may be
 senior to those of one or more of the other Classes of such Series, to receive
specified portions of payments of principal, interest and certain other amounts
    on the Trust Property in the manner described herein and in the related
Prospectus Supplement. A Series may include two or more Classes differing as to
 entitlement to distributions of principal, interest or premium and one or more
  Classes within such Series may be subordinated in certain respects to other
                            Classes of such Series.

   If specified in the Prospectus Supplement, application will be made to list
          the related Series of Units on the New York Stock Exchange.

 There will be no market for any Series of Units prior to the issuance thereof,
    and there can be no assurance that a secondary market will develop or, if it
    does develop, that it will provide Unitholders with liquidity of
             investment or will continue for the life of the Units.

     Bearer Units are subject to U.S. tax law requirements and may not be
offered, sold or delivered within the United States or its possessions or to
U.S. persons, except in certain transactions permitted by U.S. tax regulations.

      The Units represent interests in the Trust only and do not represent
obligations of or interests in the Depositor, Morgan Stanley & Co. Incorporated
   ("Morgan Stanley") or any of their respective affiliates. The Units do not
  represent a direct obligation of the issuer of the Securities (the "Security
                       Issuer") or any of its affiliates.

 At the time of issue, the Units of any given Series (or each Class of such
  Series that is offered hereby) will be rated in one of the investment grade
  categories recognized by one or more nationally recognized rating agencies
                            (each a "Rating Agency").

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

   PURCHASERS OF UNITS SHOULD CAREFULLY CONSIDER ALL INFORMATION CONTAINED IN
   THIS PROSPECTUS AND THE APPLICABLE PROSPECTUS SUPPLEMENT, PARTICULARLY THE
INFORMATION SET FORTH UNDER "RISK FACTORS" IN THIS PROSPECTUS AND ANY ANALOGOUS
                   DISCUSSION IN SUCH PROSPECTUS SUPPLEMENT.

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

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

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

     The Units may be offered and sold to or through Morgan Stanley as
underwriter, dealer or agent, or through one or more other underwriters, dealers
or agents, or directly to purchasers, as more fully described under "Plan of
Distribution" and in the related Prospectus Supplement. This Prospectus may not
be used to consummate sales of Units offered hereby unless accompanied by a
Prospectus Supplement.

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


                           MORGAN STANLEY DEAN WITTER

February __, 1999

SM SATURNS is being registered as a service mark of Morgan Stanley
Dean Witter & Co.



<PAGE>


                                TABLE OF CONTENTS
                                -----------------

                                                                      Page
                                                                      ----

PROSPECTUS SUPPLEMENTS..................................................1
AVAILABLE INFORMATION...................................................2
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE.........................2
RISK FACTORS............................................................3
REPORTS TO UNITHOLDERS..................................................8
IMPORTANT CURRENCY INFORMATION..........................................8
THE DEPOSITOR...........................................................9
USE OF PROCEEDS.........................................................9
FORMATION OF TRUSTS.....................................................9
MATURITY AND YIELD CONSIDERATIONS......................................10
DESCRIPTION OF TRUST PROPERTY..........................................12
DESCRIPTION OF SWAP AGREEMENTS.........................................19
MSDW...................................................................25
DESCRIPTION OF UNITS...................................................26
DESCRIPTION OF TRUST AGREEMENTS........................................46
U.S. FEDERAL INCOME TAX CONSIDERATIONS.................................56
ERISA CONSIDERATIONS...................................................69
LIMITATIONS ON ISSUANCE OF BEARER UNITS................................72
PLAN OF DISTRIBUTION...................................................73
LEGAL MATTERS..........................................................75
INDEX OF DEFINED TERMS.................................................76



<PAGE>


                             PROSPECTUS SUPPLEMENTS

     A Prospectus Supplement which describes the specific matters described
below will be provided with this Prospectus. The Prospectus must be read in
conjunction with the related Prospectus Supplement. To the extent there is any
conflict between the information provided herein and the information provided in
the related Prospectus Supplement, the related Prospectus Supplement shall
control.

     Each Prospectus Supplement will set forth, among other things, the
following with respect to the related Series of Units: (i) the title, aggregate
principal amount and authorized denominations (or, if applicable, notional
amount); (ii) the currency or currencies in which the principal, premium, if
any, and any interest are distributable on such Units (the "Specified
Currency"), if other than U.S. dollars; (iii) the interest rate on such Units or
the method of calculation thereof (the "Interest Rate"); (iv) the terms of one
or more swap or other derivative transactions (each a "Transaction") under a
master agreement in the form described herein (the master agreement together
with each specific Transaction thereunder, the "Swap Agreement") to be entered
into by the Trust; (v) the number of Classes of such Series and, with respect to
each Class of such Series, its designation, aggregate principal amount and
authorized denominations, the stated principal amount (or, if applicable,
notional amount), if fixed or whether the principal amount or notional amount
will be variable based upon one or more Transactions under a Swap Agreement;
(vi) the time and place of distribution (each such date, a "Distribution Date")
of any interest, premium and/or principal; (vii) the original date of issue and
the scheduled final Distribution Date for such Units; (viii) if the Units are
offered at a fixed price, such price; (ix) certain information concerning the
type, characteristics and specifications of the Trust Property for such Series
or Class; (x) the relative rights and priorities of each such Class (including
the method for allocating collections from the Trust Property to the Unitholders
of each Class and the relative ranking of the claims of the Unitholders of each
Class to such Trust Property); (xi) the identity of any entity or entities
identified in the related Prospectus Supplement as entering into one or more
Transactions with the Trust under any Swap Agreement (each a "Swap
Counterparty"); (xii) a description of the specific provisions of any related
Swap Agreement to the extent not described under "Description of Swap
Agreements" or inconsistent with such description; (xiii) if the Swap
Counterparty is not an affiliate of Morgan Stanley Dean Witter & Co. ("MSDW"), a
description of any guarantee (the "Guarantee") or other type of support, if any,
of such Swap Counterparty's obligations under the Swap Agreement; (xiv) any Call
Rights (as defined herein) exercisable by the Depositor or any third party, or
any other any mandatory or optional exchange or redemption terms; and (xv) any
other specific terms of such Units not described in this Prospectus. See
"Description of Units - General" for a listing of other items that may be
specified in the applicable Prospectus Supplement.


<PAGE>


                              AVAILABLE INFORMATION

     Each Trust is subject to the informational requirements of the Exchange Act
and in accordance therewith the Depositor files on behalf of each Trust reports
and other information with the Securities and Exchange Commission (the
"Commission"). Reports with respect to each Trust and other information
concerning each Trust can be inspected and copied at the public reference
facilities maintained by the Commission at Room 1024, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at the Commission's Regional Offices located at
Seven World Trade Center, Suite 1300, New York, New York 10048, and Citicorp
Center, Suite 1400, 500 West Madison Street, Chicago, Illinois 60661. Copies of
such material can be obtained upon written request addressed to the Commission,
Public Reference Section, 450 Fifth Street, N.W., Washington, D.C. 20549, at
prescribed rates. The Commission also maintains a site on the World Wide Web
(the "Web") at "http://www.sec.gov" at which users can view and download copies
of reports, proxy, information statements and other information filed
electronically through the Electronic Data Gathering, Analysis and Retrieval
("EDGAR") system. The Depositor does not intend to send any financial reports to
Unitholders.

     If the Prospectus Supplement for the Units of a given series specifies that
the Units are to be listed on the New York Stock Exchange, reports and other
information concerning the related Trust can also be inspected at the offices of
the New York Stock Exchange, 20 Broad Street, New York, New York 10005.

     The Depositor has filed with the Commission a registration statement on
Form S-3 (together with all amendments and exhibits, the "Registration
Statement") under the Securities Act of 1933, as amended (the "Securities Act"),
relating to the Units. This Prospectus does not contain all the information set
forth in the Registration Statement, certain parts of which are omitted in
accordance with the rules and regulations of the Commission. For further
information, reference is hereby made to the Registration Statement.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents filed by the Depositor pursuant to Section 13(a), 13(c), 14
or 15(d) of the Exchange Act prior to and subsequent to the date of this
Prospectus and prior to the later of (i) the termination of the offering of the
Units and (ii) the date on which Morgan Stanley, Morgan Stanley & Co.
International Limited and other affiliates of the Depositor cease offering and
selling previously issued Units shall be deemed to be incorporated by reference
in this Prospectus and to be a part hereof from the date of filing of such
documents. Any statement contained herein or in a document incorporated or
deemed to be incorporated by reference herein shall be deemed to be modified or
superseded for purposes of this Prospectus to the extent that a statement
contained herein or in any subsequently filed document which also is or is
deemed to be incorporated by reference herein modifies or supersedes such
statement. Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

     The Depositor will provide without charge to each person to whom a copy of
this Prospectus is delivered, on the written or oral request of any such person,
a copy of any or all of the documents incorporated herein by reference, except
the exhibits to such documents (unless such exhibits are specifically
incorporated by reference in such documents). Written requests for such copies
should be directed to MSDW Structured Asset Corp., 1585 Broadway, New York, New
York 10036, Attention: Assistant Secretary, Tel. 212-761-1715.


                                  RISK FACTORS

     Prospective purchasers of the Units should carefully review the information
contained elsewhere in this Prospectus and the accompanying Prospectus
Supplement and should particularly consider the following matters:

     No Recourse Against Depositor or Morgan Stanley. The Units will be
obligations of the applicable Trust and distributions of interest, premium (if
any) and principal thereon will only be made out of the applicable Trust
Property. Such Units will not represent obligations of or interests in the
Depositor, Morgan Stanley, MSDW, any Swap Counterparty, the Trustee or any of
their affiliates, except to the limited extent described herein and in the
applicable Prospectus Supplement. None of the Depositor, Morgan Stanley, MSDW,
any Swap Counterparty, the Trustee or any of their affiliates or any other
person or entity, will be obligated to make payments on such Units in the event
that the applicable Trust Property is insufficient to provide for such
distributions and purchasers of such Units will have no recourse against any of
them or their respective assets in respect of payments not made on such Units.

     Limited Liquidity. There will be no market for any Series of Units prior to
the issuance of the Units. Furthermore, there can be no assurance that a
secondary market will develop or, if it does develop, that it will provide
Unitholders with liquidity of investment or that it will continue for the life
of such Units. In addition, Morgan Stanley is not obligated to make a market for
the Units, and may or may not do so. Limited liquidity may adversely affect the
timing of an investor's resale of Units or the price obtainable upon resale.

     Risks of Extended or Accelerated Maturity or Prepayment. The timing of
distributions of interest, premium (if any) and principal of Units will be
affected by any early redemption, amortization, prepayment or extension of
maturity of the related Securities. The applicable Prospectus Supplement will
describe any puts, calls or other mandatory or optional redemption or early
amortization features, any extension of maturity provisions and certain other
terms applicable to such Securities. The timing of distributions on Units will
also be affected by any exchange of the related Securities pursuant to a tender
offer or otherwise.

     Early payment or amortization may adversely affect an investor by returning
principal to the investor when prevailing interest rates have declined and
reinvestment of such funds at the rate applicable to the Units is not possible.
Extension of maturity prevents an investor from obtaining principal funds at the
originally scheduled maturity date and may prevent an investor from obtaining
favorable reinvestment at a time when prevailing interest rates have risen.

     Special Risks Associated with Swap Agreements. In general, a Swap Agreement
will alter the amounts and timing and, if applicable, currency, of distributions
of principal and/or interest on the related Units from that which a holder would
be entitled to receive from the related Securities directly. Where the
Securities or all of the cash flows on the Securities are subject to the Swap
Agreement, the holders of the related Units will effectively be exchanging the
right to receive interest payments on the related Securities for the right to
receive payments on such Units in accordance with the terms of such Swap
Agreement for so long as it is in effect. The Swap Agreement is not a guarantee
of the Securities in whole or in part, and no assurance can be given that the
Trustee will receive either the payments due to be received on such Securities
or any payment due to be received under such Swap Agreement, or that the Trustee
will recover moneys under a related Guarantee, if any, upon a payment default by
the Swap Counterparty under such Swap Agreement. Moreover, unless expressly
entered into for such purpose and so described in the Prospectus Supplement, a
Swap Agreement does not protect an investor against risks associated with
prepayment or early redemption or amortization, or extension of the maturity, of
the Securities. To the extent that the aggregate principal amount of the related
Securities is reduced through any such redemption, payment or exchange, the
corresponding notional amount for any swap or amount of any option or other
reference amount for any derivative obligation subject to the Swap Agreement,
and accordingly, the amounts payable by the Swap Counterparty, may be ratably
reduced. See "Description of Swap Agreements - Payments Under Swap Agreements".
Alternatively, if so described in the Prospectus Supplement, such events may be
treated as "Termination Events" and create potential liability for Swap
Termination Payments as described below.

                  (i) Risk of Loss Due to Swap Termination Payments. Upon an
         early termination of a Swap Agreement or one or more Transactions
         thereunder, as described more fully in "Description of Swap Agreements
         - Early Termination of Swap Agreements" and in any analogous discussion
         in the applicable Prospectus Supplement, a payment (a "Swap Termination
         Payment") may be payable by the applicable Trust to the Swap
         Counterparty or by the Swap Counterparty to such Trust, unless the
         Prospectus Supplement provides that Swap Termination Payments will not
         be payable in connection with early termination of the related Swap
         Agreement or Transaction. The amount of any Swap Termination Payment
         for any Transaction will be based on the estimated cost, at prevailing
         market values, that would be incurred by the Trust or by the Swap
         Counterparty to enter into a transaction having economic terms similar
         to that of the terminated Transaction (or, if such market value cannot
         be determined or does not produce a commercially reasonable result, the
         losses suffered by the Trust or the Swap Counterparty as a result of
         the termination of the Swap Agreement or specific Transaction(s)). The
         Swap Termination Payment for the Swap Agreement as a whole is the net
         amount payable after offsetting individual termination payments
         applicable to each Transaction. The Swap Counterparty will have the
         sole right to determine in good faith the amount of the Swap
         Termination Payment. The amount incurred by the Trust as a Swap
         Termination Payment and the resulting loss to Unitholders could be
         quite substantial in relation to the total value of the Securities if
         interest rates, currency rates and/or swap spreads have changed
         significantly since the Closing Date. Any Swap Termination Payment
         payable by the Trust will be limited (i) in the case of an early
         termination other than as a result of a Security Default, to a claim
         against the Trust Property pro rata with that of the Unitholders based
         on the aggregate Unit Principal Balance and (ii) in the case of an
         early termination as a result of a Security Default, to the Trust
         Property. See "Description of Units -- Early Distribution of
         Securities" and "Description of Trust Agreements -- Trust Wind-Up
         Events". Unitholders will not be liable to the Swap Counterparty for
         Swap Termination Payments to the extent, if any, that the amount of any
         such termination payments exceeds the assets of the Trust.

                  (ii) Risk of Loss Due to Liquidation of Securities. Upon an
         early termination of a Transaction under the Swap Agreement, the
         applicable Trust will terminate (unless one or more Transactions under
         the Swap Agreement are not affected by the related Termination Event
         (as defined herein)), and any applicable Swap Termination Payment will
         be paid by or to the Trust. If the Trust is liable for a Swap
         Termination Payment, Securities may be sold by the Trustee through the
         Selling Agent, unless and until the Selling Agent receives notice from
         the Trustee of an exercise by the Unitholders of their right to tender
         the amount of any related Swap Termination Payment as set forth below.
         Unless the Prospectus Supplement designates a different Selling Agent,
         the Selling Agent may be Morgan Stanley or an affiliate of Morgan
         Stanley (including the Swap Counterparty) designated by it. The timing,
         price and other terms of any sale conducted by the Selling Agent shall
         be determined by the Selling Agent in its sole discretion, but all such
         sales shall be completed within 30 days or such longer period of time
         as may be reasonable with respect to particular Securities. The Selling
         Agent shall be permitted to sell Securities to affiliates of the
         Selling Agent. In connection with any Swap Termination Payment payable
         by the Trust, the Unitholders may, acting unanimously, deliver to the
         Trustee the amount of such outstanding Swap Termination Payment (and
         any fees payable to the Trustee from Trust Property) and a written
         instruction to discontinue sale of the Securities. It is possible that
         Securities may be sold by the Selling Agent in the time necessary for
         the Unitholders to be notified of and act upon their rights under the
         foregoing provision. Unitholders could be materially adversely affected
         if the Trust is required to sell Securities in order to pay Swap
         Termination Payments at a time when prices for the Securities in the
         secondary market are depressed as a result of a default on the
         Securities or for any other reason. See "Description of Swap Agreements
         -- Early Termination of Swap Agreements" and "-- Swap Termination
         Payments" and "Description of Trust Agreements -- Sale of Securities;
         Secured Party Rights".

                  (iii) Loss of Swapped Cash Flows. During its term, the Swap
         Agreement may enable the Trust to make scheduled distributions of
         principal and interest in the currency, on the interest rate basis and
         at the maturity specified under the Swap Agreement, notwithstanding
         that the Securities may have a different currency, interest rate basis
         or maturity, or other features different from those of the Units. Upon
         early termination of the Swap Agreement, after giving effect to any
         sales of the Securities and payment or receipt of any Swap Termination
         Payment as set forth above, the remaining Securities, if any, and any
         Swap Termination Payment received by the Trust, will be distributed pro
         rata to the Unitholders. With respect to each such Unitholder, such
         distribution will constitute full satisfaction of such holder's
         fractional undivided interest in such Trust. After such distribution of
         the related Securities, the holders thereof will only be entitled to
         distributions of principal and interest in accordance with the terms of
         such Securities, and not in accordance with the terms of the terminated
         Transaction(s) under the Swap Agreement, which may result in such
         holders receiving less than they would have if the related
         Transaction(s) had not terminated.

     The obligations of each Trust to any related Swap Counterparty will be
secured by a security interest in the Trust Property granted by the Trust in
favor of the Swap Counterparty.

     Trust Wind-up Events. Unless the Prospectus Supplement sets forth specific
provisions for the continuation of the Trust after a Trust Wind-up Event the
related Trust will terminate prior to the final scheduled distribution on the
Units issued thereby upon the occurrence of a Trust Wind-Up Event, as described
under "Description of Trust Agreements - Trust Wind-Up Events". A Trust Wind-Up
Event may be deemed to have occurred where (i) certain standard events of
default or termination events have occurred under any related Swap Agreement,
including a Security Default (as defined herein) resulting in termination of all
affected Transactions under the Swap Agreement; (ii) the Trustee incurs certain
losses, liabilities or expenses in excess of a specified "Trigger Amount" set
forth in the Prospectus Supplement (the "Trigger Amount"), which are to be
indemnified by the Depositor in an aggregate amount up to a Maximum Reimbursable
Amount set forth in the Prospectus Supplement (the "Maximum Reimbursable
Amount"), unless the Unitholders unanimously undertake (or any Swap Counterparty
undertakes) to indemnify the Trustee as described under "Description of Trust
Agreements Trust Wind-Up Events"; (iii) in certain circumstances if the Trust
holds Disqualified Securities as defined below (see "--Termination Risk With
Respect To Reporting Requirements" below); or (iv) other specified events have
occurred.

     Upon an early termination of a Trust, any related Swap Agreement, including
each Transaction thereunder, will terminate and any applicable Swap Termination
Payment will be incurred or received by the Trust.

     Priority of Payment. No final distribution will be made to Unitholders of a
Trust until (i) all amounts due to the Swap Counterparty under any related Swap
Agreement, including any Swap Termination Payment (as limited, if so specified
in the Prospectus Supplement, to a claim pro rata with that of the Unitholders
for the aggregate Unit Principal Balance other than in connection with a
Security Default), and (ii) all amounts due to the Trustee with respect to
Extraordinary Trust Expenses (as defined under "Description of Trust Agreements
- -- Certain Matters Regarding the Trustee and the Depositor") have been paid.
Securities may be sold by the Trustee to fund such payments. It is possible that
all or a substantial part of such Trust Property may be required to be paid to
the Swap Counterparty and/or the Trustee prior to the final distribution to
Unitholders.

     Potential Conflicts of Interest. A prospective purchaser should be aware of
the possibility for conflicts of interest arising in the responsibilities
assumed by Morgan Stanley and its affiliates.

                  (i) Swap Counterparty as Calculation Agent. The Swap
         Counterparty (or an affiliate thereof) may act as calculation agent
         (the "Swap Calculation Agent") under any Swap Agreement, and potential
         conflicts of interest may exist between the Swap Calculation Agent and
         the Trustee on behalf of the Unitholders, with respect to the Swap
         Calculation Agent's determination of currency exchange rates applicable
         to the Swap Agreement, certain calculations with respect to interest on
         the Units or other calculations or determinations with respect to the
         Swap Agreement. See "Description of Swap Agreements - Interest on
         Units" and "Description of Units - Interest of Units." The Swap
         Calculation Agent is obligated to carry out its duties and functions as
         Swap Calculation Agent in good faith. All determinations by the Swap
         Calculation Agent under the Swap Agreement shall, in the absence of
         manifest error, be conclusive for all purposes and binding on the Trust
         and the Unitholders.

                  (ii) Swap Counterparty as Selling Agent. The Swap
         Counterparty, Morgan Stanley or another affiliate of Morgan Stanley may
         act as Selling Agent and will have the right to sell Securities upon
         such terms as it may determine it its sole discretion (unless and until
         instructed to the contrary by the Unitholders as provided under
         "Description of Trust Agreement -- Sale of Securities; Secured Party
         Rights") where such sale is required to enable the Trust to make
         payment of a Swap Termination Payment under any Swap Agreement. The
         Selling Agent will be permitted to sell Securities to affiliates of the
         Selling Agent. Moreover, where a Swap Termination Payment is owed to
         the Swap Counterparty, the interests of the Swap Counterparty and the
         Unitholders with respect to the liquidation of the Securities may
         conflict. The Selling Agent is an agent of the Trustee only and will
         have no fiduciary or other duties to the Unitholders, nor will the
         Selling Agent have any liability to the Trust in the absence of the
         Selling Agent's bad faith or wilful default.

     Passive Nature of the Trust. The Trustee with respect to any Series of
Units will hold the Trust Property for the benefit of the Unitholders. Each
Trust will generally hold the related Trust Property to maturity and not dispose
of it, regardless of adverse events, financial or otherwise, which may affect
any Security Issuer or the value of the Trust Property. Under certain
circumstances the holders of the Units may direct the Trustee to dispose of the
Securities or take certain other actions in respect of the Trust Property. The
restrictions on the Trustee's powers and obligations may mean that the Trust
will not take actions with respect to the Securities -- in particular, to sell
such Securities or enforce remedies under such Securities -- that an investor
would take if it held the Securities directly.

     Termination Risk With Respect to Reporting Requirements. If an issuer of a
Security ceases to file periodic reports under the Exchange Act (each such
Security a "Disqualified Security"), the Depositor, on behalf of the Trust, will
generally not be able to meet applicable reporting requirements of the Exchange
Act, or any more limited ongoing disclosure requirements with respect to
Securities that are not Concentrated Securities. Accordingly, unless an
additional means of providing current information as to a Disqualified Security
is described in the Prospectus Supplement or the Depositor can otherwise provide
the necessary information, if the issuer of any Security ceases to be a
reporting company under the Exchange Act: (i) a Termination Event shall occur
with respect to any Transaction related to such Disqualified Security under any
related Swap Agreement and the Trust shall be required to sell Securities to the
extent necessary to pay any related Swap Termination Payment; (ii) the remaining
Disqualified Securities shall be distributed pro rata to the Unitholders; and
(iii) a Trust Wind Up Event shall occur if (A) the Trust holds only Disqualified
Securities and no other Trust Property or (B) if so provided in the Prospectus
Supplement.

     The Prospectus Supplement for the Units may set forth additional
information regarding special considerations applicable to such Units.


                             REPORTS TO UNITHOLDERS

     On each Distribution Date (or in accordance with another period specified
in the Prospectus Supplement), unaudited reports containing information
concerning the related Trust will be prepared by the Trustee and sent on behalf
of each Trust to registered holders of the Units. Where the Units are
represented by a Global Security in registered form, unless and until Definitive
Units are issued, reports will be sent only to the Depositary (as defined
herein) or its nominee, as registered holder of the Units. See "Description of
Units--Form" and "Description of the Trust Agreement--Reports to Unitholders;
Notices." Such reports will not constitute financial statements prepared in
accordance with generally accepted accounting principles. The Depositor, on
behalf of each Trust, will cause to be filed with the Commission such periodic
reports as are required under the Exchange Act.


                         IMPORTANT CURRENCY INFORMATION

     Unless the Prospectus Supplement sets forth terms for the payment by
purchasers in a currency other than the Specified Currency, purchasers will be
required to pay for each Unit in the Specified Currency for such Unit.
Currently, there are limited facilities in the United States for conversion of
U.S. dollars into foreign currencies and vice versa, and banks do not currently
offer non-U.S. dollar checking or savings account facilities in the United
States. However, if requested by a prospective purchaser of a Unit having a
Specified Currency other than U.S. dollars, Morgan Stanley or an affiliate or
its agent, as exchange rate agent (the "Exchange Rate Agent"), in its sole
discretion, may arrange for the exchange of U.S. dollars into such Specified
Currency to enable the purchaser to pay for such Unit. Each such exchange will
be made by the Exchange Rate Agent on such terms and subject to such conditions,
limitations and charges as it may from time to time establish in accordance with
its regular foreign exchange practice. All costs of exchange will be borne by
the purchaser.


                                  THE DEPOSITOR

     The Depositor was incorporated in the State of Delaware on September 21,
1998, as an indirect, wholly-owned, limited-purpose subsidiary of MSDW. The
address of the Depositor is at 1585 Broadway, New York, New York 10036,
Attention: Secretary. The Certificate of Incorporation of the Depositor provides
generally that the business to be conducted by the Depositor is limited to
acquiring, holding and disposing of Securities, arranging for Credit Support,
acting as Depositor of Trusts in connection with Series of Units, registering
the Units with the Commission and complying on behalf of each Trust with the
related reporting and filing requirements under the Exchange Act, holding and
transferring interests in the Units and Retained Interests (as defined herein)
in the Trust Property, and engaging in other related activities and
transactions. The Depositor is required at all times to have at least one
director which is not affiliated with MSDW.


                                 USE OF PROCEEDS

     The net proceeds to be received from the sale of each Series or Class of
Units (whether or not offered hereby) will be used by the Depositor to purchase
(or repay any financing by the Depositor in respect of) the related Trust
Property, including, if specified in the related Prospectus Supplement,
arranging Credit Support, (including by making required deposits into any
Reserve Account (as defined below) or another account of the Trustee for the
benefit of the Unitholders of such Series or Class). Any remaining net proceeds
will be used by the Depositor for general corporate purposes or for other
purposes as may be described in the Prospectus Supplement.


                               FORMATION OF TRUSTS

     The Units of any Series will be issued by a Trust. Each Trust will be
established under the laws of New York pursuant to a Trust Agreement to be
entered into between the Depositor and the Trustee. Concurrently with the
execution and delivery of such Trust Agreement, (i) the Depositor will transfer
the related Securities and other Trust Property to the Trustee, in its capacity
as Trustee, for the benefit of the Unitholders and deposit such Securities in
the related Trust, (ii) the Trustee will enter into any Swap Agreement with the
applicable Swap Counterparty and accept the related Guarantee, if any.

     The Trustee, on behalf of such Trust, will accept such Securities and other
Trust Property and deliver the Units to or upon the order of the Depositor. The
Depositor's transfer of such Securities to the Trustee will be without recourse.

     The Trust Property with respect to a Trust will consist of: (i) the related
Securities and all payments on or collections in respect of such Securities due
after a specified cut-off date (the "Cut-off Date") set forth in the applicable
Prospectus Supplement; (ii) all the Trustee's right, title and interest under
any Swap Agreement and any related Guarantee; (iii) all the Trustee's right,
title and interest in any related Credit Support; (iv) all funds from time to
time deposited in certain segregated accounts held by the Trustee in trust and
for the benefit of the holders of the Units representing interests in such
Trust; and (v) any other asset described in the applicable Prospectus Supplement
as constituting a portion of such Trust Property, in each case as more fully
described in this Prospectus or in such Prospectus Supplement, and in each case
exclusive of any interest retained by the Depositor or a third party ("Retained
Interest") in any of the Securities, the Swap Agreement or other assets
constituting Trust Property. The Units to be issued by a Trust will represent
fractional undivided interests in the related Trust Property and claims of the
holders of such Units on such Trust Property will be subject to (i) if
applicable, the security interest of the Swap Counterparty with respect to
amounts due to it under the Swap Agreement, including, without limitation, any
Swap Termination Payments (as limited in the case of a termination other than
for a Security Default to a claim pro rata with that of the Unitholders), and
(ii) the prior claims of the Trustee with respect to any Extraordinary Trust
Expense. See "Risk Factors - Priority of Payment."

     The Trustee will administer the Trust Property pursuant to the related
Trust Agreement and will perform such tasks with respect to the related Units as
are specified in such Trust Agreement. The Trustee will receive customary fees
(the "Trustee Fees") as compensation and in payment of all its regular and
ordinary expenses, which will be paid by the Depositor or another entity (other
than any Trust). Unless the Prospectus Supplement specifies terms for payment of
Trustee Fees from the Trust Property, the Trustee will not have any claim to or
lien upon the related Trust or any of its property in order to secure payment of
the Trustee Fees. See "Description of Trust Agreements - Trustee Compensation".


                        MATURITY AND YIELD CONSIDERATIONS

     Each Prospectus Supplement will, to the extent applicable, contain
information with respect to the type and maturities of the related Securities
and the terms, if any, upon which such Securities may be subject to early
redemption (either by the applicable obligor or pursuant to a third-party call
option), amortization, repayment (at the option of the holders thereof) or
extension of maturity. The provisions of the Securities with respect to the
foregoing will affect the weighted average life of the related Series of Units.

     The effective yield to holders of the Units of any Series (and Class within
such Series) may be affected by certain aspects of the Trust Property or the
manner and priorities of allocations of collections with respect to such Trust
Property between the Classes of a given Series. With respect to any Series of
Units where the related Trust holds Securities that consist of one or more
redeemable securities, extendible securities or securities subject to a
third-party call option or early amortization, the yield to maturity of such
Series (or Class within such Series) may be affected by any optional or
mandatory redemption or early amortization or repayment or extension of the
related Securities prior to the stated maturity thereof. A variety of tax,
accounting, economic, and other factors will influence whether a corporate
issuer exercises any right of redemption in respect of its securities. All else
remaining equal, if prevailing interest rates fall significantly below the
interest rates on the related Securities, the likelihood of redemption would be
expected to increase. There can be no certainty as to whether any Security
redeemable at the option of the related Security Issuer will be repaid prior to
its stated maturity.

     Unless the related Prospectus Supplement describes other remedies
applicable to the Securities, each of the Securities will be subject to
acceleration upon the occurrence of certain Covenant Defaults (as defined
below). The maturity and yield on the Units will be affected by any early
repayment of the Securities as a result of any acceleration of the Outstanding
Securities (as hereinafter defined) by the holders thereof. See "Description of
Trust Property -- Security Agreement." If a Security Issuer becomes subject to a
bankruptcy proceeding, the timing and amount of payments with respect to both
interest and principal may be materially and adversely affected. A variety of
factors influence the performance of security issuers and correspondingly may
affect a Security Issuer's ability to satisfy its obligations under the
Securities, including the company's operating and financial condition, leverage,
and social, geographic, legal and economic factors.

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

     The yield to maturity of any Series (or Class) of Units will also be
affected by variations in the interest rates applicable to, and the
corresponding payments in respect of, such Units, to the extent that the
Interest Rate (as defined below) for such Series (or Class) is based on variable
or adjustable interest rates. With respect to any Series of Units representing
an interest in two or more Securities, disproportionate principal payments
(whether resulting from differences in amortization schedules, payments due on
scheduled maturity or upon early redemption) on the related Securities having
interest rates higher or lower than the then applicable Interest Rates
applicable to such Units may affect the yield thereon.

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


                          DESCRIPTION OF TRUST PROPERTY

     The Securities will have been purchased by the Depositor (or an affiliate
thereof) in the secondary market or, if so described in the Prospectus
Supplement, in connection with an initial distribution of the Securities as to
which additional information will be provided in or concurrently with the
Prospectus Supplement. Each Security which represents on the date of formation
of the Trust 10% or more by principal amount of the Securities held by such
Trust will represent (i) obligations of or guaranteed by the United States
government, obligations of the Federal National Mortgage Association or Federal
Home Loan Mortgage Corporation, or (ii) obligations of one or more corporations,
limited partnerships, trusts, limited liability companies or other
organizations, banking organizations, insurance companies or foreign sovereigns
or political subdivisions or instrumentalities thereof (each a "Foreign
Sovereign"), in each case which are subject to the informational requirements of
the Exchange Act, and which, in accordance therewith, file reports and other
information with the Commission (or another applicable agency pursuant to
Section 12(i) of the Exchange Act) (and in the case of a Foreign Sovereign, are
current in their filings in accordance with such requirements). If so specified
in the related Prospectus Supplement, the Trust for a Series of Units may also
include, or the Unitholders of such Units may have the benefit of, any
combination of insurance policies, letters of credit, reserve accounts and other
types of rights or assets designed to support or ensure the servicing and
distribution of amounts due in respect of the Trust Property (collectively,
"Credit Support").

     All information set forth in a Prospectus Supplement with respect to a
Concentrated Security or any other Security will be derived solely from the
description of such Security contained in a publicly available prospectus or
offering document relating to such Security, if any ("Security Prospectus"), or
other publicly available information. The related Prospectus Supplement will
state whether the Security Prospectus with respect to any Concentrated Security
was filed with the Commission in connection with the issuance of the related
Security or otherwise in public filings by the related Security Issuer.
Prospective purchasers of Units are urged to read this Prospectus and the
applicable Prospectus Supplement in conjunction with (i) each related Security
Prospectus and (ii) each registration statement of which any Security Prospectus
is a part (a "Security Registration Statement"). No representation is made by
the Trust, the Trustee or the Depositor or any of their respective affiliates as
to the accuracy or completeness of the information contained in any Security
Prospectus or Security Registration Statement.

     Unless the related Prospectus Supplement describes diligence undertaken by
the Depositor or Morgan Stanley or the Trustee or any of their affiliates with
respect to the Security Issuer, no investigation of the financial condition or
creditworthiness of any Security Issuer or any of its subsidiaries or other
affiliates, or of the ratings, if any, on the related Securities, will be made
by the Depositor, Morgan Stanley or the Trustee or any of their affiliates in
connection with the issuance of the related Units. Prospective purchasers of
Units should consider carefully each Security Issuer's financial condition and
its ability to make payments in respect of the related Securities. All
information contained in a Prospectus Supplement regarding a Security Issuer
will be derived from the related Security Prospectus, reports filed by the
Security Issuer pursuant to the Exchange Act, or other publicly available
information. Unless the related Prospectus describes diligence undertaken by the
Depositor, Morgan Stanley or the Trustee or any of their affiliates with respect
to the Security Prospectus, none of the Depositor, Morgan Stanley or the Trustee
or any of their respective affiliates has participated in the preparation of any
Security Prospectus or Security Registration Statement or other public
information relating to the Securities or takes any responsibility for the
accuracy or completeness of the information provided therein.

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

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

     In addition to the foregoing, with respect to each Concentrated Security
the applicable Prospectus Supplement will disclose the identity of the
applicable obligor and any trustee under the applicable Security Agreement (as
defined below), and will describe the existence and type of certain information
that is made publicly available by each obligor regarding such Concentrated
Security or Concentrated Securities and will disclose where and how prospective
purchasers of the Units may obtain such publicly available information with
respect to each such obligor. Such publicly available information will typically
consist of the quarterly and annual reports filed under the Exchange Act by such
issuer with, and which are available from, the Commission.

Security Agreement

     General. Each Security will have been issued pursuant to an indenture,
trust agreement or other agreement (each, a "Security Agreement"). Except as
specifically described in any Prospectus Supplement, all information set forth
therein with respect to the provisions of any Security Agreement pertaining to a
Concentrated Security will be based solely on the version of the Security
Agreement filed with the Commission in connection with the registration of such
Concentrated Security.

     Certain Covenants. A Security Agreement will generally contain covenants
intended to protect security holders against the occurrence or effects of
certain specified events, including restrictions limiting the issuer's, and in
some cases any of its subsidiaries' ability to: (i) consolidate, merge, or
transfer or lease assets; (ii) incur or suffer to exist any lien, charge, or
encumbrance upon any of its property or assets, or to incur, assume, guarantee
or suffer to exist any indebtedness for borrowed money if the payment of such
indebtedness is secured by the grant of such a lien; (iii) declare or pay any
cash dividends, or make any distributions on or in respect of, or purchase,
redeem, exchange or otherwise acquire or retire for value any capital stock or
subordinated indebtedness of the issuer or its subsidiaries, if any. A Security
Agreement may also contain financial covenants which, among other things,
require the maintenance of certain financial ratios or the creation or
maintenance of reserves. Subject to certain exceptions, a Security Agreement
typically may be amended or supplemented and past defaults may be waived with
the consent of the trustee (if any), the consent of the holders of not less than
a specified percentage of the outstanding securities or both.

     The Security Agreement related to one or more Securities included in a
Trust may include some, all or none of the foregoing provisions or variations
thereof or additional covenants not discussed herein. To the extent that the
Securities are investment grade debt they are unlikely to contain significant
restrictive covenants although certain non-investment grade debt may not be
subject to restrictive covenants either. There can be no assurance that any such
provision will protect the Trust as a holder of the Securities against losses.
The Prospectus Supplement used to offer any Series of Units will describe
material covenants in relation to any Concentrated Security (as defined below)
and, as applicable, will describe material covenants which are common to other
Securities included in the Trust Property.

     Events of Default. A Security Agreement may provide that any one of a
number of specified events will constitute an event of default with respect to
the securities issued thereunder. Such events of default typically include the
following or variations thereof: (i) failure by the issuer to pay an installment
of interest or principal on the securities at the time required (subject to any
specified grace period) or to redeem any of the securities when required
(subject to any specified grace period); (ii) failure by the issuer to observe
or perform any covenant, agreement or condition contained in the securities or
the Security Agreement which failure is materially adverse to security holders
and continues for a specified period after notice thereof is given to the
issuer; (iii) failure by the issuer to make any required payment of principal
(and premium, if any) or interest with respect to certain of the other
outstanding debt obligations of the issuer or the acceleration by or on behalf
of the holders thereof of such securities; and (iv) certain events of insolvency
or bankruptcy with respect to the Security Issuer.

     Each Security Agreement may or may not be in the form of an indenture and
may include some, all or none of the foregoing provisions or variations thereof
or additional events of default not discussed herein. The Prospectus Supplement
with respect to any Series of Units will describe the material terms of the
events of default under the Security Agreement with respect to any Concentrated
Security (each a "Covenant Default") and applicable remedies with respect
thereto. With respect to any portion of the Trust Property comprised of
Securities other than Concentrated Securities, the applicable Prospectus
Supplement will describe certain common Covenant Defaults with respect to such
portion. There can be no assurance that any such provision will protect the
Trust, as a holder of the Securities, against losses. If a Covenant Default
occurs and the Trust as a holder of the Securities is entitled to vote or take
such other action to declare the principal amount of a Security and any accrued
and unpaid interest thereon to be due and payable, the Unitholders' objectives
may differ from those of holders of other securities of the same series and
class as any Security ("Outstanding Securities") in determining whether to
declare the acceleration of the Securities.

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

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

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

     The Security Agreement with respect to any Secured Security may include,
some, all or none of the foregoing provisions or variations thereof. The
Prospectus Supplement used to offer any Series of Units which includes
Concentrated Securities which are Secured Securities, will describe the security
provisions of such Securities and the related collateral. With respect to any
portion of the Trust Property comprised of Secured Securities other than
Concentrated Securities, the applicable Prospectus Supplement will disclose
certain general information with respect to such security provisions and the
collateral.

Other Trust Property

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

Credit Support

     As specified in the applicable Prospectus Supplement for a given Series of
Units, the Trust for any Series of Units may include, or the Unitholders of such
Series (or any Class or group of Classes within such Series) may have the
benefit of, Credit Support for any Class or group of Classes within such Series.
Such Credit Support may be provided by any combination of the following means
described below or any other means described in the applicable Prospectus
Supplement. The applicable Prospectus Supplement will set forth whether the
Trust for any Class or group of Classes of Units contains, or the Unitholders of
such Units have the benefit of, Credit Support and, if so, the amount, type and
other relevant terms of each element of Credit Support with respect to any such
Class or Classes and certain information with respect to the obligors of each
such element, including audited financial information with respect to any such
obligor providing Credit Support for 20% or more of the aggregate principal
amount of such Class or Classes (which may be incorporated by reference where
such obligor is subject to the informational requirements of the Exchange Act).
Any Credit Support which takes the form of a guaranty of the Units, rather than
a guaranty of payment on the underlying Trust Property will be issued by an
insurance company or another entity eligible to issue guaranties exempt from
registration under Section 3(a) of the Securities Act.

     Subordination. As discussed below under "--Collections," the rights of the
Unitholders of any given Class within a Series of Units to receive collections
from the Trust for such Series and any Credit Support obtained for the benefit
of the Unitholders of such Series (or Classes within such Series) may be
subordinated to the rights of the Unitholders of one or more other Classes of
such Series to the extent described in the related Prospectus Supplement. Such
subordination accordingly provides some additional credit support to those
Unitholders of those other Classes. If losses are realized during a given period
on the Trust Property relating to a Series of Units such that the collections
received thereon are insufficient to make all distributions on the Units of such
Series, those realized losses would be allocated to the Unitholders of any Class
of any such Series that is subordinated to another Class, to the extent and in
the manner provided in the related Prospectus Supplement. In addition, if so
provided in the applicable Prospectus Supplement, certain amounts otherwise
payable to Unitholders of any Class that is subordinated to another Class may be
required to be deposited into a reserve account. Amounts held in any reserve
account may be applied as described below under "--Reserve Accounts" and in the
related Prospectus Supplement.

     If so provided in the related Prospectus Supplement, the Credit Support for
any Series or Class of Units may include, in addition to the subordination of
certain Classes of such Series and the establishment of a reserve account, any
of the other forms of Credit Support described below. Any such other forms of
Credit Support that are solely for the benefit of a given Class will be limited
to the extent necessary to make required distributions to the Unitholders of
such Class. In addition, if so provided in the applicable Prospectus Supplement,
the obligor of any other forms of Credit Support may be reimbursed for amounts
paid pursuant to such Credit Support out of amounts otherwise payable to one or
more of the Classes of the Units of such Series.

     Letter of Credit; Guaranty. The Unitholders of any Series (or Class or
group of Classes of Units within such Series) may, if specified in the
applicable Prospectus Supplement, have the benefit of a letter or letters of
credit (a "Letter of Credit") issued by a bank (a "Letter of Credit Bank") or a
financial guaranty or surety bond (a "Guaranty") issued by a financial guarantor
or surety company (a "Guarantor"). In either case, the Trustee or such other
person specified in the applicable Prospectus Supplement will use its reasonable
efforts to cause the Letter of Credit or the Guaranty, as the case may be, to be
obtained, to be kept in full force and effect (unless coverage thereunder has
been exhausted through payment of claims) and to pay timely the fees or premiums
therefor unless, as described in the related Prospectus Supplement, the payment
of such fees or premiums is otherwise provided for. The Trustee or such other
person specified in the applicable Prospectus Supplement will make or cause to
be made draws or claims under the Letter of Credit or the Guaranty, as the case
may be, under the circumstances and to cover the amounts specified in the
applicable Prospectus Supplement. The applicable Prospectus Supplement will
provide the manner, priority and source of funds by which any such draws are to
be repaid.

     The applicable Prospectus Supplement will specify whether the Letter of
Credit Bank or the Guarantor, as applicable, will be required to satisfy any
ongoing credit rating or other applicable requirements. In the event any such
requirements cease to be satisfied, the Trustee or such other person specified
in the applicable Prospectus Supplement will use its reasonable efforts to
obtain or cause to be obtained a substitute Letter of Credit or Guaranty, as
applicable, or other form of credit enhancement providing similar protection,
that meets such requirements and provides the same coverage to the extent
available for the same cost. There can be no assurance that any Letter of Credit
Bank or any Guarantor, as applicable, will continue to satisfy such requirements
or that any such substitute Letter of Credit, Guaranty or similar credit
enhancement will be available providing equivalent coverage for the same cost.
To the extent not so available, the credit support otherwise provided by the
Letter of Credit or the Guaranty (or similar credit enhancement) may be reduced
to the level otherwise available for the same cost as the original Letter of
Credit or Guaranty.

     Reserve Accounts. If so provided in the related Prospectus Supplement, the
Trustee or such other person specified in the Prospectus Supplement will deposit
or cause to be deposited into an account maintained with an eligible institution
(which may be the Trustee) (a "Reserve Account") any combination of cash or
permitted investments in specified amounts, which will be applied and maintained
in the manner and under the conditions specified in such Prospectus Supplement.
In the alternative or in addition to such deposit, a Reserve Account may be
funded through application of a portion of collections received on the Trust
Property for a given Series of Units, in the manner and priority specified in
the applicable Prospectus Supplement.

     The Trust Property will be identified in a schedule appearing as an exhibit
to the Trust Agreement.


                         DESCRIPTION OF SWAP AGREEMENTS

     Concurrently with the formation of a Trust, the Trust may enter into a
related Swap Agreement. The following summary of certain terms and provisions of
the Swap Agreement, which, together with the information set forth in the
Prospectus Supplement, describes all material terms thereof, is subject to the
detailed provisions of the form of Swap Agreement filed as an exhibit to the
Registration Statement. The specific terms of each Transaction under the Swap
Agreement, particularly the method of calculation of payments by the Swap
Counterparty thereunder and the timing of such payments, will be set forth in
the applicable Prospectus Supplement.

     The Trust may enter into Swap Agreements with more than one Swap
Counterparty, in which case the following discussion will apply to each Swap
Agreement with each Swap Counterparty severally.

General

     As particularly described in the applicable Prospectus Supplement, for any
Trust, the Transaction or Transactions under a related Swap Agreement may be one
or more of the following: (i) a rate swap transaction, basis swap, forward rate
transaction, commodity swap, commodity option, index swap, index option, bond
option, total rate of return swap, credit default swap, credit spread put,
credit spread call, interest rate option, foreign exchange transaction, cap
transaction, floor transaction, collar transaction, currency swap transaction,
cross currency rate swap transaction, currency option or any other similar
transaction (including any option with respect to any of these transactions);
(ii) any combination of these transactions; or (iii) any other transaction
identified in such Swap Agreement or the relevant confirmation and described in
such Prospectus Supplement.

     The Swap Agreement will be in the form of the 1992 ISDA Master Agreement
(Multicurrency - Cross Border) (the "1992 Master Agreement") published by the
International Swaps and Derivatives Association, Inc. ("ISDA") and will
incorporate the 1991 ISDA Definitions (as published by ISDA, the "ISDA
Definitions"), as modified and supplemented by a schedule thereto (the
"Schedule") except as modified to reflect the terms of the related Units and
Trust Agreement and any specific terms of the Transaction or Transactions under
such Swap Agreement. The Swap Agreement will be governed in all relevant
respects by the provisions set forth in the 1992 Master Agreement and the ISDA
Definitions, without regard to any amendments or modifications to the 1992
Master Agreement or the ISDA Definitions published by ISDA subsequent to the
date of such Swap Agreement.

Payments under Swap Agreements

     In general, under a Swap Agreement, the related Trust and the Swap
Counterparty will each agree to exchange certain payments on each payment date
(each, a "Swap Payment Date") under such Swap Agreement. The amounts to be
exchanged by the parties on a Swap Payment Date may both be floating amounts,
calculated with reference to one or more interest rate bases (which may be one
or more of the interest rate Base Rates described under "Description of Units -
Interest on Units") or other types of bases, in each case as set forth in the
applicable Prospectus Supplement, or one such amount may be floating and the
other fixed. In addition, such amounts will also be calculated with reference to
the notional principal amount of the Transaction or Transactions under such Swap
Agreement, which, unless otherwise specified in the applicable Prospectus
Supplement, as of any date of determination will be equal to the then aggregate
principal amount of the related Securities (as such amount may have been reduced
through any redemption, prepayment or exchange). The obligations of the Trust to
the Swap Counterparty will be secured by a security interest in the Trust
Property granted by the Trust in favor of the Swap Counterparty.

     A Swap Agreement may provide for either periodic exchanges of payment
amounts or, in the case of Index-Linked Units, a single exchange or series of
exchanges upon one or more interest payment dates or the maturity or prospective
maturities of the related Securities, or both.

     If specified in the applicable Prospectus Supplement, a Swap Agreement may
also document a call option granted by the Trust, or a put option in favor of
the Trust with respect to all or a portion of the Securities or other Trust
Property. A call option written by the Trust will effectively reserve to the
Swap Counterparty the right to realize all or a portion of the gain from an
increase in the market value of the specified Trust Property at or prior to the
maturity of the Units or to effect a conversion of the Securities into the right
to receive another security, rights which the Trust ordinarily will not be
entitled to exercise. Conversely, a put option in favor of the Trust will
generally be intended to protect the Trust in whole or in part from a decline in
the market value of the related Securities in circumstances where the Securities
may be outstanding on the Scheduled Final Distribution Date with respect to the
Units. The applicable Prospectus Supplement may specify that a put option
written in favor of the Trust will be automatically exercised by the Trustee
upon the occurrence of specified events.

     The Swap Agreement may also document a credit swap transaction, under which
the Trust will receive periodic payments from the Swap Counterparty in return
for the Trust's agreement to exchange the Securities for securities
("Deliverable Obligations") of a different security issuer (the "Reference
Entity") upon the occurrence of certain credit-related events ("Credit Events")
with respect to the Reference Entity. Where a credit swap transaction relates to
more than 10% by principal amount of the Securities held by the Trust, the
Prospectus Supplement will set forth information regarding the Deliverable
Obligations and the Reference Entity similar to that provided for Concentrated
Securities and the issuer of Concentrated Securities. The Swap Agreement
pertaining to a Series of Units for which the Trust has entered into a credit
swap transaction will include supplemental terms particular to credit swaps,
including the specified Credit Events, which will be based on standard forms
promulgated by ISDA and described in the Prospectus Supplement.

     On any given Swap Payment Date (including a Swap Payment Date occurring
upon the maturity of the related Securities or a portion thereof), each exchange
of payments in the same currency and in respect of the same Transaction will be
settled on a "net payments" basis, which means that only a single net payment
will be due from one of the parties under the Swap Agreement to the other. The
Prospectus Supplement may also provide for such netting among more than one
Transaction. On each Distribution Date with respect to Units in connection with
which the Trust has entered into a Swap Agreement, the Trustee will have
available for distribution to Unitholders funds equal to (i) the amount of any
payments received on the Swap Agreement and other related Trust Property less
(ii) all payments made by such Trustee to the Swap Counterparty, in each case
since the immediately preceding Distribution Date. The effect of such Swap
Agreement, therefore, will be that holders of such Units will be entitled to
distributions of interest (and, in the case of Index-Linked Units, of principal)
thereon in accordance with the terms of the Swap Agreement rather than the terms
of the related Securities. No assurance can be given that the Trustee will
receive either any payment due to be received on such Securities or any net
payment, if any, due to be received under such Swap Agreement, in each case when
due, or that the Trustee will recover moneys under a related Guarantee, if any,
upon a payment default by the Swap Counterparty under such Swap Agreement.

Modification and Amendment of Swap Agreements

     The related Trust Agreement will contain provisions permitting the Trustee
to enter into any amendment of a related Swap Agreement requested by the Swap
Counterparty to cure any ambiguity in, or to correct or supplement any provision
of, such Swap Agreement, so long as (i) the Trustee determines that such
amendment will not materially and adversely affect the interests of the holders
of the Units and (ii) the Trustee has received an opinion of counsel to the
effect that such amendment will not alter the classification of the related
Trust for United States Federal income tax purposes. The Prospectus Supplement
will describe any other circumstances in which the Swap Agreement may be
amended.

Defaults Under Swap Agreements

     "Events of Default" under the Swap Agreement (each, a "Swap Default")
include: (i) the failure of the applicable Trust to pay any amount when due
under the Swap Agreement after giving effect to the applicable grace period, if
any; (ii) the failure of the applicable Swap Counterparty or the Guarantor, if
any, to pay any amount when due under such Swap Agreement after giving effect to
the applicable grace period, if any; and (iii) certain other standard events of
default under the 1992 Master Agreement including "Credit Support Default",
"Bankruptcy" and "Merger without Assumption", as described in Sections
5(a)(iii), 5(a)(vii) and 5(a)(viii) of the 1992 Master Agreement as modified by
the Schedule. Several of the standard events of default of the 1992 Master
Agreement are not Events of Default under the Swap Agreement. The standard
events of default excluded are "Breach of Agreement", "Misrepresentation",
"Default Under Specified Transaction" and "Cross Default" as described in
Sections 5(a)(ii), 5(a)(iv), 5(a)(v) and 5(a)(vi), respectively, of the 1992
Master Agreement. The Prospectus Supplement will describe any additional Events
of Default applicable to the Swap Agreement.

Termination Events

     The "Termination Events" under the related Swap Agreement will consist of
the following: (i) the occurrence of a Security Default with respect to a
related Security or Reporting Event (each as defined below) with respect to a
related Concentrated Security (which Termination Event shall apply only to the
specific Transaction under the Swap Agreement relating to such Security or
Concentrated Security, as applicable); (ii) the occurrence of an Excess Expense
Event (as defined under "Description of Trust Agreements - Trust Wind-Up
Events"); (iii) other Trust Wind-Up Events; or (iv) the occurrence of an
"Illegality" or "Tax Event" as described in Sections 5(b)(i) and 5(b)(ii) of the
1992 Master Agreement. With respect to each of (i), (ii) and (iii), both the
Trust and the Swap Counterparty will be deemed to be a party affected by the
relevant event ("Affected Party") and will be entitled to terminate the Swap
Agreement or the particular affected Transaction. However, for purposes of the
calculation of any Swap Termination Payment, the Trust will be deemed the sole
Affected Party and as a result the Swap Counterparty will have the sole right to
determine in good faith the amount of any Swap Termination Payment. The "Tax
Event Upon Merger" and "Credit Event Upon Merger" Termination Event contained in
Section 5(b)(iii) and 5(b)(iv) of the 1992 Master Agreement will not apply. The
Prospectus Supplement will describe any additional Termination Events that will
apply or any of the above Termination Events that are inapplicable to a specific
Series of Units.

Early Termination of Swap Agreements

     Unless the applicable Prospectus Supplement sets forth terms for the
assignment or continuation of the Swap Agreement, or automatic termination, upon
specified Termination Events or Events of Default, upon the occurrence of a
Termination Event of the types referred to in clauses (i), (ii) and (iii) above
under "-Termination Events" or upon the occurrence of any Swap Default arising
from any action taken, or failure to act, by the Swap Counterparty, the Trustee
will by notice to the Swap Counterparty terminate the Swap Agreement or the
particular affected Transaction thereunder (the date of such termination being
an "Early Termination Date"). With respect to other Termination Events, the date
on which the Swap Agreement will terminate (also, an "Early Termination Date")
must be designated by one of the parties, as specified in each case in the Swap
Agreement, and will occur only upon notice and, in certain cases, after any
Affected Party (other than a Trust) has (or Affected Parties have, if
applicable) used reasonable efforts to transfer their rights and obligations
under such Swap Agreement to a related entity within a limited time period after
notice has been given of the Termination Event, all as set forth in such Swap
Agreement. In the event that the Trustee becomes aware that a Termination Event
has occurred with respect to which the Swap Counterparty is the sole Affected
Party, the Trustee will under the terms of the Trust Agreement, designate a
Termination Event; provided, however, that if the Trust would thereby owe the
Swap Counterparty a Swap Termination Payment, it will not designate a
Termination Event. The Swap Counterparty will have no obligation to the Trust to
exercise any right the Swap Counterparty may have to terminate the Swap
Agreement or any Transaction, and will not act on behalf of the Trust to
exercise any right of the Trust to terminate the Swap Agreement or any
Transaction. If a Termination Event occurs and, when applicable, an Early
Termination Date is designated, such Swap Agreement (or the particular affected
Transaction) will terminate and Swap Termination Payments may be payable by the
applicable Trust to the applicable Swap Counterparty or by the applicable Swap
Counterparty to such Trust. If the Trust is liable for a Swap Termination
Payment, Securities may be sold by the Trustee through the Selling Agent, unless
and until the Selling Agent receives notice from the Trustee of an exercise by
the Unitholders of their right to tender the amount of any related Swap
Termination Payment as set forth below. See "Description of Trust Agreements --
Trust Wind Up Events".

     Unless the Prospectus Supplement specifies that such events will not
constitute a Termination Event, to the extent that the aggregate principal
amount of the Securities held by the Trust is reduced through redemption,
prepayment or exchange, the corresponding Swap Amount subject to the Swap
Agreement will be subject to a partial termination and the Trust or the Swap
Counterparty may incur liability for a Swap Termination Payment.

     In general, not all events of default under the applicable Security
Agreement will trigger a Security Default for purposes of the Swap Agreement.
Rather, a "Security Default" shall mean one of the following events: (i) the
acceleration of the outstanding Securities under the terms of the Securities
and/or the applicable Security Agreement; (ii) the failure of the applicable
Security Issuer to pay an installment of principal of, or any amount of interest
due on, the related Securities after the due date thereof specified in such
Prospectus Supplement and after the expiration of any applicable grace period;
(iii) the occurrence of certain events of default under such Securities and/or
Security Agreement relating to the insolvency or bankruptcy of the applicable
Security Issuer; or (iv) the occurrence of a waiver, deferral, restructuring,
rescheduling, exchange or other adjustment with respect to the Security such
that the economic terms of the Security are materially different or the Security
represents materially greater credit or other risks. In each case, the Trust
will be the Affected Party (as defined below) for purposes of the calculation of
any Swap Termination Payment. Notwithstanding the existence of a grace period
with respect to a Security, the failure of a Security Issuer to make timely
payment of an amount required in order for the Trust to make a related payment
under the Swap Agreement may result in a default by the Trust under the Swap
Agreement prior to the occurrence of a Security Default. The Prospectus
Supplement will specify any additional circumstances constituting a "Security
Default."

     A "Reporting Event" will occur where a Concentrated Security relating to a
Transaction under the Swap Agreement has become a Disqualified Security. See
"Description of Trust Agreements -- Trust Wind Up Events".

Swap Termination Payments

     If the Swap Agreement is terminated prior to maturity thereof, the market
value of each Transaction under the Swap Agreement will be established by one or
both parties as specified in the Swap Agreement either (a) on the basis of the
market quotations of the cost of entering into a replacement transaction or (b)
if such market quotations are unavailable or do not produce a commercially
reasonable result, based on losses suffered by either party as a result of the
termination of the affected Transaction(s), in each case in accordance with the
procedures set forth in detail in the Swap Agreement. If the market value of a
Transaction is positive for the Trust, or the termination would result in a loss
to the Trust, a Swap Termination Payment will be due from the Swap Counterparty
to the Trust in respect of that Transaction; if such market value is positive
for or termination of such Transaction would result in a loss to the Swap
Counterparty, a Swap Termination Payment will be due from the Trust. The Swap
Termination Payment for the Swap Agreement as a whole is the net amount payable
after offsetting individual termination payments applicable to each Transaction.

     The resulting loss to Unitholders could, if interest rates, currency rates
and/or swap spreads have changed significantly since the Closing Date, be quite
substantial in relation to the total value of the Securities. The Trust may be
required to sell Securities through the Selling Agent in order to pay any Swap
Termination Payments owed to the Swap Counterparty. In connection with any Swap
Termination Payment payable by the Trust, the Unitholders may, acting
unanimously, deliver to the Trustee the amount of such outstanding Swap
Termination Payment (and any fees payable to the Trustee from Trust Property)
and a written instruction to discontinue sale of the Securities. It is possible
that Securities may be sold by the Selling Agent in the time necessary for the
Unitholders to be notified of and act upon their rights under the foregoing
provision. The Swap Termination Payments payable by the Trust will be limited to
the assets of the Trust, and Unitholders will not be liable to the Swap
Counterparty for Swap Termination Payments to the extent, if any, that the
amount of such termination payments exceeds the assets of the Trust. If the Swap
Agreement is terminated, any further distributions in respect of the Securities
would be made pursuant to the Securities without the benefit of the Swap
Agreement.

     Unitholders could also be materially adversely affected if the Trust is
required to sell Securities in order to pay Swap Termination Payments at a time
when prices for the Securities in the secondary market are depressed as a result
of a default on the Securities or for any other reason. See "Risk Factors."

     If a Swap Agreement is terminated for reasons other than a Security
Default, any Swap Termination Payment payable to the Swap Counterparty will be
limited to a claim against the Trust Property pro rata with that of the
Unitholders.

Guarantees of MSDW; Other Guarantees or Support

     Unless the applicable Prospectus Supplement specifies arrangements for
securing the obligations of the Swap Counterparty, the payment obligations of
the Swap Counterparty under the related Swap Agreement will be general,
unsecured obligations of such Swap Counterparty. With respect to any Swap
Agreement in which the Swap Counterparty is an affiliate of MSDW or if set forth
in the Prospectus Supplement, pursuant to the related Guarantee to be delivered
with respect to any such Swap Agreement, MSDW will unconditionally and
irrevocably guarantee the due and punctual payment of all amounts payable by the
Swap Counterparty under such Swap Agreement. Pursuant to such Guarantee, MSDW
will agree to pay or cause to be paid all such amounts upon the failure of the
Swap Counterparty punctually to pay any such amount and written demand by the
Trustee to MSDW to pay such amount. With respect to any Swap Agreement in which
the obligations of the Swap Counterparty are not guaranteed by MSDW, the
applicable Prospectus Supplement will describe the material provisions of any
Guarantee or other type of support, if any, of the obligations of such Swap
Counterparty.


                                      MSDW

     MSDW is a global financial services corporation organized under the laws of
the State of Delaware. MSDW's principal executive offices are at 1585 Broadway,
New York, New York 10036, United States of America and its telephone number is
(212) 761-4000. The long term debt of MSDW is currently rated "Aa3" by Moody's
and "A+" by S&P.

     At prescribed rates, Unitholders may obtain copies of all reports, proxy
statements and other publicly available information filed by MSDW with the
Commission from the Public Reference Section of the Commission, 450 Fifth
Street, N.W., Washington, D.C. 20549, United States of America. Unitholders may
inspect and copy such materials at the Commission's Regional Offices located at
Suite 1400, Citicorp Center, 500 West Madison Street, Chicago, Illinois 60661
and at Seven World Trade Center, 13th Floor, New York, New York 10048. In
addition, the Commission maintains a website that contains reports, proxy and
other information regarding registrants that file electronically, such as MSDW.
The address of the Commission's website is http://www.sec.gov.


                              DESCRIPTION OF UNITS

     The Units of any Series to be offered pursuant to this Prospectus and the
applicable Prospectus Supplement will be subject to the terms of a Trust
Agreement to be entered into between the Depositor and the Trustee. The Trust
Agreement for each Series of Units will be in the form filed as an exhibit to
the Registration Statement, together with specific terms applicable to the Trust
and the Units for such Series depending upon the related Securities and any Swap
Agreement. The following summary of the terms of the Units, which, together with
the information set forth in the Prospectus Supplement, describes all material
terms thereof, is subject to the summary of the Trust Agreement set forth
herein under "Description of the Trust Agreement" and any related discussion in
the Prospectus Supplement, and to the detailed provisions of the form of
Standard Terms of Trust Agreement filed as an exhibit to the Registration
Statement. The specific terms of each Series of Units, to the extent they
materially differ from or are in addition to the summaries below, will be set
forth in the applicable Prospectus Supplement.

General

     The Units of a particular Series to be issued under a Trust Agreement will
represent the entire beneficial ownership interest in the Trust created pursuant
to such Trust Agreement. The Units issued under a Trust Agreement may be limited
to a single Class, or, if so specified in the applicable Prospectus Supplement,
a Series of Units may include two or more Classes differing as to entitlement to
distributions of principal, interest or premium, and one or more Classes may be
subordinated in certain respects to other Classes of such Series.

     Reference is made to the applicable Prospectus Supplement for a description
of the following terms of the Series (and, if applicable, Classes within such
Series) of Units in respect of which this Prospectus and such Prospectus
Supplement are being delivered: (i) the title of such Units; (ii) the Series of
such Units and, if applicable, the number and designation of Classes of such
Series; (iii) certain information concerning the type, characteristics and
specifications of the Trust Property being deposited into the related Trust by
the Depositor (and, with respect to any Concentrated Security, the identity of
the issuer thereof and where publicly available information regarding such
issuer may be obtained); (iv) the limit, if any, upon the aggregate principal
amount or notional amount, as applicable, of each Class thereof; (v) the dates
on which or periods during which such Series or Classes within such Series may
be issued, the offering price thereof and the applicable Distribution Dates on
which the principal, if any, of (and premium, if any, on) such Series or Classes
within such Series will be distributable; (vi) if applicable, the relative
rights and priorities of each such Class (including the method for allocating
collections from and defaults or losses on the Trust Property to the Unitholders
of each such Class); (vii) whether the Units of such Series or each Class within
such Series are Fixed Rate Units or Floating Rate Units (each as defined below)
and the applicable Interest Rate for each such Class including the applicable
rate, if fixed, or the terms relating to the particular method of calculation
thereof applicable to such Series or each Class within such Series, if variable,
the date or dates from which such interest will accrue, the applicable
Distribution Dates on which interest, principal and premium, in each case as
applicable, on such Series or Class will be distributable and the related Record
Dates (as defined in the related Prospectus Supplement), if any; (viii) the
option, if any, of any Unitholder of such Series or Class to withdraw a portion
of the assets of the Trust in exchange for surrendering such Unitholder's Unit
or of the Depositor, or another third party to purchase or repurchase any Trust
Property (in each case to the extent not inconsistent with the Depositor's
continued satisfaction of the applicable requirements for exemption under Rule
3a-7 under the Investment Company Act of 1940 and all applicable rules,
regulations and interpretations thereunder ("Rule 3a-7"), as relevant) and the
periods within which or the dates on which, and the terms and conditions upon
which any such option may be exercised, in whole or in part (see "--Optional
Exchange"); (ix) the rating of each Series or each Class within such Series
offered hereby (provided, however, that one or more Classes within such Series
not offered hereunder may be unrated or may be rated below investment grade);
(x) if other than denominations of $1,000 and any integral multiple thereof, the
denominations in which such Series or Class within such Series will be issuable
and transferable; (xi) whether the Units of any Class within a given Series are
to be entitled to (1) principal distributions, with disproportionate, nominal or
no interest distributions, or (2) interest distributions, with disproportionate,
nominal or no principal distributions ("Strip Units") and the applicable terms
thereof; (xii) whether the Units of such Series or of any Class within such
Series are to be issued as Registered Units or Bearer Units or both and, if
Bearer Units are to be issued, whether coupons will be attached thereto; whether
Bearer Units of such Series or Class may be exchanged for Registered Units of
such Series or Class and the circumstances under which and the place or places
at which any such exchanges, if permitted, may be made; (xiii) whether the Units
of such Series or of any Class within such Series are to be issued in the form
of one or more Global Securities and, if so, the identity of the Depositary (as
defined below), if other than the Depository Trust Company ("DTC"), for such
Global Security or Securities; (xiv) if a temporary Unit is to be issued with
respect to such Series or any Class within such Series, whether any interest
thereon distributable on a Distribution Date prior to the issuance of a
Definitive Unit of such Series or Class will be credited to the account of the
persons entitled thereto on such Distribution Date; (xv) if a temporary Global
Security is to be issued with respect to such Series or Class, the terms upon
which beneficial interests in such temporary Global Security may be exchanged in
whole or in part for beneficial interests in a definitive Global Security or for
individual Definitive Units of such Series or Class and the terms upon which
beneficial interests in a definitive Global Security, if any, may be exchanged
for individual Definitive Units of such Series or Class; (xvi) if other than
U.S. dollars, the Specified Currency applicable to the Units of such Series or
Class for purposes of denominations and distributions on such Series or each
Class within such Series and the circumstances and conditions, if any, when such
Specified Currency may be changed, at the election of the Depositor or a
Unitholder, and the currency or currencies in which any principal of or any
premium or any interest on such Series or Class are to be distributed pursuant
to such election; (xvii) all applicable Required Percentages and Voting Rights
(each as defined below) relating to the manner and percentage of votes of
Unitholders of such Series and each Class within such Series required with
respect to certain actions by the Depositor, if any, or Trustee under the Trust
Agreement or with respect to the applicable Trust; and (xviii) any other terms
of such Series or Class within such Series of Units not inconsistent with the
provisions of the Trust Agreement relating to such Series.

     Unless otherwise indicated in the applicable Prospectus Supplement, the
Units of each Series (including any Class of Units not offered hereby) will be
issued only as Registered Units in denominations of $1,000 and any integral
multiple thereof and will be payable only in U.S. dollars. The authorized
denominations of Registered Units of a given Series or Class within such Series
having a Specified Currency other than U.S. dollars will be set forth in the
applicable Prospectus Supplement. The applicable Prospectus Supplement may
provide that, where the purchaser of such Units has elected to pay in U.S.
dollars, the U.S. dollar equivalent of the purchase price of Units having a
Specified Currency other than U.S. dollars may be determined by the Exchange
Rate Agent in its sole discretion.

     Registered Units may be transferred or exchanged for a like face amount of
Units at the corporate trust office or agency of the Trustee in the City and
State of New York, subject to the limitations provided in the applicable Trust
Agreement, without the payment of any service charge, other than any tax or
governmental charge payable in connection therewith.

     Bearer Units will be transferable by delivery. Provisions with respect to
the exchange of Bearer Units will be described in the applicable Prospectus
Supplement. Unless otherwise specified in the Prospectus Supplement, Registered
Units may not be exchanged for Bearer Units.

     Morgan Stanley or an affiliate may at any time purchase Units at any price
in the open market or otherwise. Any Units so purchased by Morgan Stanley or
such affiliate may, at the discretion of Morgan Stanley, be held or resold.

Distributions

     In general, distributions allocable to principal, premium (if any) and
interest on any Units will be made in the Specified Currency for such Units by
or on behalf of the Trustee on each Distribution Date as specified in the
related Prospectus Supplement. If the Specified Currency for Units is other than
U.S. dollars, the Exchange Rate Agent may, at its discretion and upon request by
the Unitholder in the manner set forth in the Prospectus Supplement, arrange to
convert all payments in respect of any such Unit into U.S. dollars as described
in the following paragraph. Any Unitholder which will receive payments in a
Specified Currency other than U.S. dollars must provide appropriate wire
transfer instructions to the Trustee for such Registered Units, and all such
payments will be made by wire transfer of immediately available funds to an
account maintained by the payee with a bank located outside the United States.

     Unless the Prospectus Supplement sets forth additional terms as to the
conversion of currencies, in the case of a Unit having a Specified Currency
other than U.S. dollars, the amount of any U.S. dollar distribution in respect
of such Unit will be determined by the Exchange Rate Agent in its sole
discretion; provided, that the Exchange Rate Agent is not required to provide
any such exchange rate. All currency exchange costs will be borne by the holders
of such Units by deductions from such distributions. If no such bid quotations
are available or if the Exchange Rate Agent elects not to provide any such
quotations at any time in its sole discretion, such distributions will be made
in such Specified Currency, except in the circumstances described under
"Currency Risks".

     U.S. dollar distributions on Registered Units will be made by wire transfer
of immediately available funds to the holder of record on the relevant Record
Date (as specified in the applicable Prospectus Supplement) for such
distribution, but only if appropriate wire transfer instructions have been
received in writing by the Trustee for such Units not later than 15 calendar
days prior to the applicable Distribution Date. The Prospectus Supplement may
also provide for distributions to be made by check or against presentation of
the Unit. In the case of Registered Units issued between a Record Date and the
related Distribution Date, interest for the period beginning on the issue date
for such Units and ending on the last day of the interest accrual period
immediately prior to such Distribution Date will, unless otherwise specified in
the Prospectus Supplement, be distributed on the next succeeding Distribution
Date to the holders of the Registered Units on the related Record Date.

     Subject to the provisions described under "Limitations on Issuance of
Bearer Units," and to applicable laws and regulations, payments in respect of
interest or principal or premium on Bearer Units will be payable only upon
surrender of applicable coupons, if any, or Units, respectively, and at such
offices or agencies outside the United States as the Trustee may from time to
time designate.

     Unless otherwise specified in the applicable Prospectus Supplement,
"Business Day" with respect to any Unit means any day, other than a Saturday or
Sunday, that is (i) not a day on which banking institutions are authorized or
required by law or regulation to be closed in (a) The City of New York and in
the city where the corporate trust office of the Trustee is located or (b) if
the Specified Currency for such Unit is other than U.S. Dollars, the financial
center of the country issuing such currency and (ii) if the Interest Rate for
such Unit is based on LIBOR, a London Banking Day. "London Banking Day" with
respect to any Unit means any day on which dealings in deposits in the Specified
Currency of such Unit are transacted in the London interbank market.

Interest on Units

     General. Each Class of Units (other than certain Classes of Strip Units) of
a given Series may have a different Interest Rate as described below. In the
case of Strip Units with no or, in certain cases, a nominal Unit Principal
Balance, distributions of interest will be in an amount described in the related
Prospectus Supplement. For purposes hereof, "Notional Amount" means the notional
principal amount specified in the applicable Prospectus Supplement on which
interest on Strip Units with no or, in certain cases, a nominal Unit Principal
Balance will be made on each Distribution Date. Reference to the Notional Amount
of a Class of Strip Units herein or in a Prospectus Supplement does not indicate
that such Units represent the right to receive any distribution in respect of
principal in such amount, but rather the term "Notional Amount" is used solely
as a basis for calculating the amount of required distributions and determining
certain relative voting rights, all as specified in the related Prospectus
Supplement.

     Fixed Rate Units. Each Unit having a fixed Interest Rate (a "Fixed Rate
Unit") will bear interest, on the outstanding Unit Principal Balance (or
Notional Amount, if applicable) (as described below under "Principal of Units -
General") thereof, from its original issue date, or from the last Distribution
Date to which interest has been paid, at the fixed Interest Rate stated on the
face thereof and in the applicable Prospectus Supplement until the principal
amount thereof is distributed or made available for payment, (or in the case of
Fixed Rate Units with no or a nominal principal amount, until the Notional
Amount thereof is reduced to zero), except that, if so provided under the terms
of a related Swap Agreement or the terms of the Securities, the Interest Rate
for such Series or any such Class or Classes may be subject to adjustment from
time to time in response to designated changes in the rating assigned to such
Units by one or more rating agencies, in accordance with a schedule or
otherwise, all as described in such Prospectus Supplement. Unless otherwise
specified in the applicable Prospectus Supplement, interest will be
distributable in arrears on each Distribution Date with respect to such Fixed
Rate Units.

     Floating Rate Units. As specified in the applicable Prospectus Supplement,
each Unit having a variable Interest Rate (a "Floating Rate Unit") will bear
interest, on the outstanding Unit Principal Balance (or Notional Amount, if
applicable) thereof from its original issue date to the first Interest Reset
Date (as defined below) at the initial Interest Rate set forth in the applicable
Prospectus Supplement. Thereafter, the Interest Rate on such Series or Class for
each Interest Period (as defined below) will be determined by reference to an
interest rate basis (the "Base Rate"), plus or minus the Spread, if any, or
multiplied by the Spread Multiplier, if any. The "Spread" is the number of basis
points (one basis point equals one one-hundredth of a percentage point) that may
be specified in the applicable Prospectus Supplement as being applicable to such
Series or Class, and the "Spread Multiplier" is the percentage that may be
specified in the applicable Prospectus Supplement as being applicable to such
Series or Class, except that if so provided under the terms of a related Swap
Agreement or the terms of the Securities, the Spread or Spread Multiplier on
such Series or any such Class or Classes of Floating Rate Units may be subject
to adjustment from time to time in response to designated changes in the rating
assigned to such Units by one or more rating agencies, in accordance with a
schedule or otherwise, all as described in such Prospectus Supplement. The
applicable Prospectus Supplement may designate one or more of the following Base
Rates as a reference for the calculation of payments under the related Swap
Agreement, which will determine the interest rate to be payable on the Floating
Rate Units: (i) LIBOR; (ii) the Commercial Paper Rate; (iii) the Treasury Rate;
(iv) the Federal Funds Rate; (v) the CD Rate; or (vi) such other Base Rate
(which may be based on, among other things, one or more market indices or the
interest and/or other payments (whether scheduled or otherwise) made with
respect to a designated asset or pool of assets) as is set forth in such
Prospectus Supplement and in such Floating Rate Unit. The "Index Maturity" for
any Floating Rate Unit is the period of maturity of the instrument or obligation
from which the Base Rate is calculated. "H. 15(519)" means the publication
entitled "Statistical Release H.15(519), Selected Interest Rates", or any
successor publication, published by the Board of Governors of the Federal
Reserve System. "Composite Quotations" means the daily statistical release
entitled "Composite 3:30 p.m. Quotations for U.S. Government Securities"
published by the Federal Reserve Bank of New York.

     If specified in the applicable Prospectus Supplement, a Series of Floating
Rate Units may also have either or both of the following (in each case expressed
as a rate per annum on a simple interest basis): (i) a maximum limitation, or
ceiling, on the rate at which interest may accrue during any interest accrual
period specified in the applicable Prospectus Supplement (a "Maximum Interest
Rate") and (ii) a minimum limitation, or floor, on the rate at which interest
may accrue during any such interest accrual period (a "Minimum Interest Rate").
In addition to any Maximum Interest Rate that may be applicable to any Floating
Rate Units, the Interest Rate applicable to any Floating Rate Units will in no
event be higher than the maximum rate permitted by applicable law, as the same
may be modified by United States law of general application.

         If the Swap Agreement provides for all interest payments on the
Securities to be paid to the Swap Counterparty, the Interest Rate applicable to
the Units will be the equivalent floating rate applicable to payments received
by the Trust under any related Swap Agreement (as determined by the Swap
Calculation Agent). If the Prospectus Supplement specifies a Calculation Agent,
the Calculation Agent shall calculate the Interest Rate applicable to the Units
from time to time as specified in the Prospectus Supplement. All determinations
of interest by the Calculation Agent shall, in the absence of manifest error, be
conclusive for all purposes and binding on the holders of Floating Rate Units.

     The applicable Prospectus Supplement will state whether the Interest Rate
on each Series of Floating Rate Units will be reset daily, weekly, monthly,
quarterly, semiannually or annually or on another periodic basis (such period
being the "Interest Period" for such issuance, and the first day of each
Interest Period being an "Interest Reset Date"). The Interest Reset Dates with
respect to a given Series of Floating Rate Units will be specified in the
applicable Prospectus Supplement. If an Interest Reset Date for any Floating
Rate Units would otherwise be a day that is not a Business Day, such Interest
Reset Date will occur on a prior or succeeding Business Day as specified in the
applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus Supplement,
interest payable in respect of Floating Rate Units will be the accrued interest
from and including the original issue date thereof or the last Interest Reset
Date to which interest has accrued and been distributed, as the case may be, to
but excluding the immediately following Interest Reset Date.

     With respect to a Floating Rate Unit, accrued interest shall be calculated
by multiplying its Unit Principal Balance (or Notional Amount, if applicable) by
the accrued interest factor of such Floating Rate Unit. Such accrued interest
factor will be computed by adding the interest factors calculated for each day,
in the period for which accrued interest is being calculated. Unless the
Prospectus Supplement specifies a different period, the interest factor
(expressed as a decimal calculated to seven decimal places without rounding) for
each such day is computed by dividing the Interest Rate in effect on such day by
360, in the case of Floating Rate Units bearing interest on a Base Rate of
LIBOR, the Commercial Paper Rate, the Federal Funds Rate or the CD Rate or by
the actual number of days in the year, in the case of the Treasury Rate. For
purposes of making the foregoing calculation, the Interest Rate in effect on any
Interest Reset Date will be the applicable rate as reset on such date.

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

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

     LIBOR. For each Floating Rate Unit for which LIBOR is the Base Rate and
LIBOR is indexed to the offered rates for U.S. dollar deposits, "LIBOR" for each
Interest Period will be determined by the Calculation Agent for any LIBOR Unit
as follows:

                  (i) On the second London Banking Day prior to the Interest
         Reset Date for such Interest Period (a "LIBOR Determination Date"), the
         Calculation Agent for such Unit will determine (a) if "Reuters" is
         specified in the applicable Prospectus Supplement, the arithmetic mean
         of the offered rates for deposits in U.S. dollars for the period of the
         Index Maturity which appear on the Reuters Screen LIBOR Page at
         approximately 11:00 a.m., London time, on such LIBOR Determination Date
         if at least two such offered rates appear on the Reuters Screen LIBOR
         Page ("LIBOR Reuters"), or (b) if "Telerate" is specified in the
         applicable Prospectus Supplement, the rate for deposits in U.S. dollars
         for the period of the Index Maturity that appears on the Telerate Page
         3750 at approximately 11:00 a.m., London time, on such LIBOR
         Determination Date ("LIBOR Telerate"). "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). "Telerate Page 3750" means the display designated as page
         "3750" on the Telerate Service (or such other page as may replace the
         3750 page on that service or such other service or services as may be
         nominated by the British Bankers' Association for the purpose of
         displaying London interbank offered rates for U.S. dollar deposits). If
         neither LIBOR Reuters nor LIBOR Telerate is specified in the applicable
         Prospectus Supplement, LIBOR will be determined as if LIBOR Telerate
         had been specified. If fewer than two offered rates appear on the
         Reuters Screen LIBO Page, or if no rate appears on the Telerate Page
         3750, as applicable, LIBOR in respect of that LIBOR Determination Date
         will be determined as described in (ii) below.

                  (ii) If fewer than two offered rates appear on the Reuters
         Screen LIBO Page on such LIBOR Determination Date or no rate appears on
         Telerate Page 3750, the Calculation Agent for such Unit will request
         the principal London offices of each of four major banks in the London
         interbank market selected by such Calculation Agent to provide such
         Calculation Agent with its offered quotations for deposits in U.S.
         dollars for the period of the specified Index Maturity, commencing on
         such Interest Reset Date, to prime banks in the London interbank market
         at approximately 11:00 a.m., London time, on such LIBOR Determination
         Date and in a principal amount equal to an amount of not less than $1
         million that is representative of a single transaction in such market
         at such time. If at least two such quotations are provided, "LIBOR" for
         such Interest Period will be the arithmetic mean of such quotations. If
         fewer than two such quotations are provided, "LIBOR" for such Interest
         Period will be the arithmetic mean of rates quoted by three major banks
         in The City of New York selected by the Calculation Agent for such Unit
         at approximately 11:00 a.m., New York City time, on such LIBOR
         Determination Date for loans in U.S. dollars to leading European banks,
         for the period of the specified Index Maturity, commencing on such
         Interest Reset Date, and in a principal amount equal to an amount of
         not less than $1 million that is representative of a single transaction
         in such market at such time; provided, however, that if fewer than
         three banks selected as aforesaid by such Calculation Agent are quoting
         rates as mentioned in this sentence, "LIBOR" for such Interest Period
         will be the same as LIBOR for the immediately preceding Interest Period
         (or, if there was no such Interest Period, the Initial Interest Rate).

     If LIBOR with respect to any Unit is indexed to the offered rates for
deposits in a currency other than U.S. dollars, or the method for determining
dollar LIBOR varies from that described above, the applicable Prospectus
Supplement will set forth the method for determining such rate.

     Commercial Paper Rate. For each Floating Rate Unit bearing interest on a
Base Rate equal to the Commercial Paper Rate the "Commercial Paper Rate" for
each Interest Period will be determined by the Calculation Agent for such Unit
as of the second Business Day prior to the Interest Reset Date for such Interest
Period (a "Commercial Paper Rate Determination Date") and shall be the Money
Market Yield (as defined below) on such Commercial Paper Rate Determination Date
of the rate for commercial paper having the Index Maturity specified in the
applicable Prospectus Supplement, as such rate shall be published in H.15(519)
under the heading "Commercial Paper". In the event that such rate is not
published prior to 9:00 a.m., New York City time, on the Calculation Date (as
defined below) pertaining to such Commercial Paper Rate Determination Date, then
the "Commercial Paper Rate" for such Interest Period shall be the Money Market
Yield on such Commercial Paper Rate Determination Date of the rate for
commercial paper of the specified Index Maturity as published in Composite
Quotations under the heading "Commercial Paper". If by 3:00 p.m., New York City
time, on such Calculation Date such rate is not yet published in either
H.15(519) or Composite Quotations, then the "Commercial Paper Rate" for such
Interest Period shall be the Money Market Yield of the arithmetic mean of the
offered rates, as of 11:00 a.m., New York City time, on such Commercial Paper
Rate Determination Date of three leading dealers of commercial paper in The City
of New York selected by the Calculation Agent for such Unit for commercial paper
of the specified Index Maturity placed for an industrial issuer whose bonds are
rated "AA" or the equivalent by a nationally recognized rating agency; provided,
however, that if the dealers selected as aforesaid by such Calculation Agent are
not quoting offered rates as mentioned in this sentence, the "Commercial Paper
Rate" for such Interest Period will be the same as the Commercial Paper Rate for
the immediately preceding Interest Period (or, if there was no such Interest
Period, the Initial Interest Rate).

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

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

where "D" refers to the applicable per annum rate for commercial paper quoted on
a bank discount basis and expressed as a decimal, and "M" refers to the actual
number of days in the specified Index Maturity.

     The "Calculation Date" pertaining to any Commercial Paper Rate
Determination Date shall be the first to occur of (a) the tenth calendar day
after such Commercial Paper Rate Determination Date or, if such day is not a
Business Day, the next succeeding Business Day or (b) the second Business Day
preceding the date any distribution of interest is required to be made following
the applicable interest Reset Date.

     Treasury Rate. For each Floating Rate Unit bearing interest on a Base Rate
equal to the Treasury Rate, the "Treasury Rate" for each Interest Period will be
the rate for the auction held on the Treasury Rate Determination Date (as
defined below) for such Interest Period of direct obligations of the United
States ("Treasury bills") having the Index Maturity specified in the applicable
Prospectus Supplement, as such rate shall be published in H.15(519) under the
heading "U.S. Government Units-Treasury bills-auction average (investment)" or,
in the event that such rate is not published prior to 9:00 a.m., New York City
time, on the Calculation Date (as defined below) pertaining to such Treasury
Rate Determination Date, the auction average rate (expressed as a bond
equivalent on the basis of a year of 365 or 366 days, as applicable, and applied
on a daily basis) on such Treasury Rate Determination Date as otherwise
announced by the United States Department of the Treasury. In the event that the
results of the auction of Treasury bills having the specified Index Maturity are
not published or reported as provided above by 3:00 p.m., New York City time, on
such Calculation Date, or if no such auction is held on such Treasury Rate
Determination Date, then the "Treasury Rate" for such Interest Period shall be
calculated by the Calculation Agent for such Unit and shall be a yield to
maturity (expressed as a bond equivalent on the basis of a year of 365 or 366
days, as applicable, and applied on a daily basis) of the arithmetic mean of the
secondary market bid rates, as of approximately 3:30 p.m., New York City time,
on such Treasury Rate Determination Date, of three leading primary United States
government securities dealers selected by such Calculation Agent for the issue
of Treasury bills with a remaining maturity closest to the specified Index
Maturity; provided, however, that if the dealers selected as aforesaid by such
Calculation Agent are not quoting bid rates as mentioned in this sentence, then
the "Treasury Rate" for such Interest Period will be the same as the Treasury
Rate for the immediately preceding Interest Period (or, if there was no such
Interest Period, the Initial Interest Rate).

     The "Treasury Rate Determination Date" for each Interest Period will be the
day of the week in which the Interest Reset Date for such Interest Period falls
on which Treasury bills would normally be auctioned. Treasury bills are normally
sold at auction on Monday of each week, unless that day is a legal holiday, in
which case the auction is normally held on the following Tuesday, except that
such auction may be held on the preceding Friday. If, as the result of a legal
holiday, an auction is so held on the preceding Friday, such Friday will be the
Treasury Rate Determination Date pertaining to the Interest Period commencing in
the next succeeding week. Unless otherwise provided in the Prospectus
Supplement, if an auction date will fall on any day that would otherwise be an
Interest Reset Date, then such Interest Reset Date shall instead be the Business
Day immediately following such auction date.

     The "Calculation Date" pertaining to any Treasury Rate Determination Date
shall be the first to occur of (a) the tenth calendar day after such Treasury
Rate Determination Date or, if such a day is not a Business Day, the next
succeeding Business Day or (b) the second Business Day preceding the date any
distribution of interest is required to be made following the applicable
Interest Reset Date.

     Federal Funds Rate. For each Floating Rate Unit bearing interest on a Base
Rate equal to the Federal Funds Rate, the "Federal Funds Rate" for each Interest
Period shall be the effective rate on the Interest Reset Date for such Interest
Period (a "Federal Funds Rate Determination Date") for Federal Funds as
published in H.15(519) under the heading "Federal Funds (Effective)". In the
event that such rate is not published prior to 9:00 a.m., New York City time, on
the Calculation Date (as defined below) pertaining to such Federal Funds Rate
Determination Date, the "Federal Funds Rate" for such Interest Period shall be
the rate on such Federal Funds Rate Determination Date as published in Composite
Quotations under the heading "Federal Funds/Effective Rate". If by 3:00 p.m.,
New York City time, on such Calculation Date such rate is not yet published in
either H.15(519) or Composite Quotations, then the "Federal Funds Rate" for such
Interest Period shall be the rate on such Federal Funds Rate Determination Date
made publicly available by the Federal Reserve Bank of New York which is
equivalent to the rate which appears in H.15(519) under the heading "Federal
Funds (Effective)"; provided, however, that if such rate is not made publicly
available by the Federal Reserve Bank of New York by 3:00 p.m., New York City
time, on such Calculation Date, the "Federal Funds Rate" for such Interest
Period will be the same as the Federal Funds Rate in effect for the immediately
preceding Interest Period (or, if there was no such Interest Period, the initial
Interest Rate). Unless otherwise specified in the applicable Prospectus
Supplement, in the case of a Unit for which the applicable Federal Funds Rate
resets daily, the Interest Rate on such Unit for the period from and including a
Monday to but excluding the succeeding Monday will be reset by the Calculation
Agent for such Unit on such second Monday (or, if not a Business Day, on the
next succeeding Business Day) to a rate equal to the average of the Federal
Funds Rates in effect with respect to each such day in such week.

     The "Calculation Date" pertaining to any Federal Funds Rate Determination
Date shall be the next succeeding Business Day.

     CD Rate. For each Floating Rate Unit that bears interest on a Base Rate
equal to the CD Rate the "CD Rate" for each Interest Period will be the rate as
of the second Business Day prior to the Interest Reset Date for such Interest
Period (a "CD Rate Determination Date") for negotiable certificates of deposit
having the Index Maturity designated in the applicable Prospectus Supplement as
published in H.15(519) under the heading "CDs (Secondary Market)". In the event
that such rate is not published prior to 9:00 a.m., New York City time, on the
Calculation Date (as defined below) pertaining to such CD Rate Determination
Date, then the "CD Rate" for such Interest Period will be the rate on such CD
Rate Determination Date for negotiable certificates of deposit of the Index
Maturity designated in the applicable Prospectus Supplement as published in
Composite Quotations under the heading "Certificates of Deposit". If by 3:00
p.m., New York City time, on such Calculation Date such rate is not yet
published in either H.15(519) or Composite Quotations, then the "CD Rate" for
such Interest Period will be calculated by the Calculation Agent for such Unit
and will be the arithmetic mean of the secondary market offered rates as of
10:00 a.m., New York City time, on such CD Rate Determination Date, of three
leading nonbank dealers in negotiable U.S. dollar certificates of deposit in The
City of New York selected by the Calculation Agent for such CD Rate Unit for
negotiable certificates of deposit of major United States money center banks of
the highest credit standing (in the market for negotiable certificates of
deposit) with a remaining maturity closest to the Index Maturity designated in
the related Prospectus Supplement in a denomination specified in the related
Prospectus Supplement which shall in no event be less than $100,000; provided,
however, that if the dealers selected as aforesaid by such Calculation Agent are
not quoting offered rates as mentioned in this sentence, the "CD Rate" for such
Interest Period will be the same as the CD Rate for the immediately preceding
Interest Period (or, if there was no such Interest Period, the initial Interest
Rate).

     The "Calculation Date" pertaining to any CD Rate Determination Date shall
be the first to occur of (a) the tenth calendar day after such CD Rate
Determination Date or, if such day is not a Business Day, the next succeeding
Business Day or (b) the second Business Day preceding the date any distribution
of interest is required to be made following the Applicable Interest Reset Date.

     If any of the Commercial Paper Rate, Treasury Rate, Fed Funds Rate or CD
Rate is the applicable Base Rate and is not to be determined as set forth above,
the Prospectus Supplement will describe the method for determining such rate.

Principal of Units

     General. Unless the Prospectus Supplement specifies a Notional Amount or
other reference amount for a Unit, each Unit will have a "Unit Principal
Balance" which, at any time, will equal the maximum amount that the holder
thereof will be entitled to receive in respect of principal from the related
Securities.

     The outstanding Unit Principal Balance of a Unit will be reduced to the
extent of distributions of principal thereon, and, if applicable pursuant to the
terms of the related Series, by the amount of any net losses realized on the
Trust Property allocated thereto. Unless the related Prospectus Supplement
provides otherwise, the initial aggregate Unit Principal Balance of all Classes
of Units of a Series will equal the outstanding aggregate principal balance of
the related Trust Property as of the applicable Cut-off Date. The initial
aggregate Unit Principal Balance of a Series and each Class thereof will be
specified in the related Prospectus Supplement. Distributions of principal of
any Class of Units will be made on a pro rata basis among all the Units of such
Class. Strip Units with no Unit Principal Balance will not receive distributions
of principal.

     Index-Linked Units. From time to time, the Trust may offer a Series of
Units ("Index-Linked Units"), the principal amount payable at the stated
maturity date of which (the "Indexed Principal Amount") and/or interest amounts
with respect to which are determined by reference to (i) the rate of exchange
between the Specified Currency for such Unit and the other currency (the
"Indexed Currency") specified therein on specified dates; (ii) the difference in
the price of a specified commodity (the "Indexed Commodity") on specified dates;
(iii) the difference in the level of a specified stock index (the "Stock
Index"), which may be based on U.S. or foreign stocks, on specified dates; or
(iv) such other objective price or economic measure as is described in the
related Prospectus Supplement. The manner of determining the Indexed Principal
Amount of a Index-Linked Unit, and historical and other information concerning
the Indexed Currency, Indexed Commodity, Stock Index or other price or economic
measure used in such determination, will generally be set forth under a related
Swap Agreement and will be specified in the related Prospectus Supplement.
Index-Linked Units will be issued only to the extent consistent with
qualification of the Trust under Rule 3a-7, as applicable.

     Except as otherwise specified in the related Prospectus Supplement,
interest on a Index-Linked Unit will be payable based on the amount designated
in the related Prospectus Supplement as the "Face Amount" of such Index-Linked
Unit. The related Prospectus Supplement will specify whether the principal
amount of the related Index-Linked Unit that would be payable upon redemption or
repayment prior to the stated maturity date will be the Face Amount of such
Index-Linked Unit, the Indexed Principal Amount of such Index-Linked Unit at the
time of redemption or repayment, or another amount described in such Prospectus
Supplement.

Foreign Currency Units

     If the Specified Currency of any Unit is not U.S. dollars (a "Foreign
Currency Unit"), certain provisions with respect thereto will be set forth in
the related Prospectus Supplement which will specify the denominations, the
currency or currencies in which the principal and interest with respect to such
Unit are to be paid and any other terms and conditions relating to the non-U.S.
dollar denominations or otherwise applicable to the Units.

Dual Currency Units

     Units may be issued as dual currency units ("Dual Currency Units"), in
which case payments of principal and/or interest in respect of Dual Currency
Units will be made in such currencies as specified in the related Prospectus
Supplement. The exchange rates will be calculated upon such bases, as indicated
in the Units and described in the related Prospectus Supplement. Other material
terms and conditions relating to Dual Currency Units will be set forth in the
Units and the related Prospectus Supplement.

Call Rights

     If one or more specified persons has the right to purchase all or a portion
of the Units of any given Series when the outstanding Unit Principal Balance is
greater than 25% of the initial Unit Principal Balance, the applicable
Prospectus Supplement will designate such Series as a "Callable Series". The
terms upon which any such specified person or entity may exercise its right to
purchase all or a portion of the Units of a Series will be specified in the
related Prospectus Supplement. Such terms may relate to, but are not limited to,
the following:

                  (a) a minimum Unit Principal Balance with respect to each Unit
         being purchased;

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

                  (c) specified dates during which such a purchase may be
         effected (each, a "Call Date"); and

                  (d) the price at which such a purchase may be effected (the
         "Call Price"). The Call Price will be at least 100% of the then
         outstanding Unit Principal Balance.

     After receiving notice of the exercise of such a call right, the Trustee
will provide notice thereof as specified in the applicable Prospectus
Supplement. Upon the satisfaction of any applicable conditions to the exercise
of such right to purchase of the Units described in such Prospectus Supplement,
each Unitholder of a Unit that has been called will be entitled to receive a
distribution of a pro rata share of the Call Price paid in connection with such
exercise, in the manner and to the extent described in such Prospectus
Supplement.

Optional Exchange

     If a holder may exchange Units of any given Series for a pro rata portion
of the Trust Property (an "Exchangeable Series") the terms upon which a holder
may exchange Units of any Exchangeable Series for a pro rata portion of the
Trust Property of the related Trust will be specified in the related Prospectus
Supplement; provided that any right of exchange shall be exercisable only to the
extent that such exchange would not be inconsistent with the Depositor's and
such Trust's continued satisfaction of the applicable requirements for exemption
under Rule 3a-7, as applicable. Such terms may relate to, but are not limited
to, the following:

                  (i) a requirement that the exchanging holder tender to the
         Trustee Units of each Class within such Exchangeable Series;

                  (ii) a minimum Unit Principal Balance or Notional Amount, as
         applicable, with respect to each Unit being tendered for exchange;

                  (iii) a requirement that the Unit Principal Balance or
         Notional Amount, as applicable, of each Unit tendered for exchange be
         an integral multiple of an amount specified in the Prospectus
         Supplement;

                  (iv) specified dates during which a holder may effect such an
         exchange (each, an "Optional Exchange Date");

                  (v) limitations on the right of an exchanging holder to
         receive any benefit upon exchange from any Credit Support or other
         non-Securities deposited in the applicable Trust;

                  (vi) adjustments to the value of the proceeds of any exchange
         based upon the required prepayment of future expense allocations and
         the establishment of a reserve for any anticipated Extraordinary Trust
         Expenses as set forth in the applicable Prospectus Supplement; and

                  (vii) a requirement that the exchanging holder obtain the
         consent of any Swap Counterparty to such exchange and tender to the
         Swap Counterparty a termination payment in respect of termination of
         any portion of the Swap Agreement corresponding to the portion of the
         Securities to be distributed by the Trustee.

     Unless additional or different terms for an Optional Exchange are set forth
in the related Prospectus Supplement, in order for a Unit of a given
Exchangeable Series (or Class within such Exchangeable Series) to be exchanged
by the applicable Unitholder, the Trustee for such Unit must receive, at least
30 (or such shorter period acceptable to the Trustee) but not more than 45 days
prior to an Optional Exchange Date (i) such Unit with the form entitled "Option
to Elect Exchange" on the reverse thereof duly completed or (ii) in the case of
Registered Units, a telegram, telex, facsimile transmission or letter from a
member of a national securities exchange or the National Association of
Securities Dealers, Inc., the Depositary (in accordance with its normal
procedures) or a commercial bank or trust company in the United States setting
forth the name of the holder of such Registered Unit, the Unit Principal Balance
or Notional Amount of such Registered Unit to be exchanged, the certificate
number or a description of the tenor and terms of such Registration Unit, a
statement that the option to elect exchange is being exercised thereby and a
guarantee that the Registered Unit to be exchanged with the form entitled
"Option to Elect Exchange" on the reverse of the Registered Unit duly completed
will be received by such Trustee not later than five Business Days after the
date of such telegram, telex, facsimile transmission or letter. If the procedure
described in clause (ii) of the preceding sentence is followed, then such
Registered Unit and form duly completed must be received by such Trustee by such
fifth Business Day. Any tender of a Unit by the holder for exchange shall be
irrevocable. The exchange option may be exercised by the holder of a Unit for
less than the entire Unit Principal Balance of such Unit provided that the Unit
Principal Balance or Notional Amount, as applicable, of such Unit remaining
outstanding after redemption is an authorized denomination and all other
exchange requirements set forth in the related Prospectus Supplement are
satisfied. Upon such partial exchange, such Unit shall be canceled and a new
Unit or Units for the remaining Unit Principal Balance thereof shall be issued
(which, in the case of any Registered Unit, shall be in the name of the holder
of such exchanged Unit).

     Upon the satisfaction of the foregoing conditions and any applicable
conditions with respect to the related Trust Property, as described in such
Prospectus Supplement, the applicable Unitholder will be entitled to receive a
distribution of a pro rata share of the Trust Property related to the
Exchangeable Series (and Class within such Exchangeable Series) of the Unit
being exchanged, in the manner and to the extent described in such Prospectus
Supplement. Alternatively, to the extent so specified in the applicable
Prospectus Supplement, the applicable Unitholder, upon satisfaction of such
conditions, may direct the related Trustee to sell, on behalf of such
Unitholder, such pro rata share of the Trust Property, in which event the
Unitholder shall be entitled to receive the net proceeds of such sale, less any
costs and expenses incurred by such Trustee in facilitating such sale, subject
to any additional adjustments set forth in the Prospectus Supplement.

     Prior to any optional exchange, only the Trustee is a holder of the
Securities and only the Trustee will have the ability to enforce the obligations
of the Security Issuer under the Securities. After an optional exchange, the
Unitholders will be holders of the Securities and can enforce such obligations
directly.

Ratings of Units

     At the time of issue, the Units of any given Series (or each Class of such
Series that is offered hereby) will be rated in one of the investment grade
categories recognized by one or more nationally recognized rating agencies (a
"Rating Agency"). Unless an additional basis for such rating is described in the
Prospectus Supplement, the rating of any Series or Class of Units will be based
primarily on the related Trust Property and the relative priorities of the
Unitholders of such Series or Class to receive collections from, and to assert
claims against, the Trust with respect to such Trust Property. There can be no
assurance that the rating will remain for any given period of time or that the
rating will not be lowered or withdrawn entirely by the Rating Agency if in its
judgment circumstances in the future so warrant. Any Class or Classes of a given
Series of Units may not be offered pursuant to this Prospectus, in which case
such Class or Classes will not necessarily be rated in an investment grade
category by a Rating Agency.

     In general, a credit 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. The rating also does not comment as to market price or
suitability for a particular investor. In addition, any credit rating will be
limited in scope to its terms. Prospective purchasers of Units are urged to
review in its entirety any disclosure relating to any rating of such Units that
is contained in the applicable Prospectus Supplement, including the text of any
such rating letter or letters, if provided.

Form

     Subject to the "Limitations on Issuance of Bearer Units" set forth herein,
each Series and Class of Units may be issued in fully registered form without
interest coupons ("Registered Units") or, in bearer form with or without coupons
attached ("Bearer Units"), as one or more global securities in registered or
bearer form (each a "Global Security") or as individual securities in definitive
form with or without coupons ("Definitive Units"). Registered Units will be
transferable on the records of the Unit Register (as defined below) maintained
by the Trustee. All Units of a given Series (or, if more than one Class exists,
any given Class within that Series) other than Definitive Units will, upon
issuance, be represented by one or more Global Securities that will be deposited
with, or on behalf of, DTC (only for Registered Units denominated and payable in
U.S. dollars), Morgan Guaranty Trust Company of New York, Brussels office, as
operator of the Euroclear System ("Euroclear"), Cedel Bank, S.A. ("CEDEL"), or
another entity specified in the Prospectus Supplement (any of the foregoing a
"Depositary"). Global Securities may be issued in either registered or bearer
form and in either temporary or permanent form. Global Securities representing
Registered Units will be registered in the name of a nominee of the Depositary,
and will clear and settle in book-entry form ("Book-Entry Units") only through
the facilities of one or more Depositaries. Unless and until it is exchanged in
whole or in part for the individual Units represented thereby, a Global Security
may not be transferred except as a whole by the Depositary for such Global
Security to a nominee of such Depositary or by a nominee of such Depositary to
such Depositary or another nominee of such Depositary or by such Depositary or
any such nominee to a successor of such Depositary or a nominee of such
successor.

     With respect to each Series of Registered Units, the Trustee will maintain
a register (the "Unit Register") in which, subject to such reasonable
regulations as it may prescribe, the Trustee will provide for the registration
of Units of each Series and the registration of transfers of such Units. No
service charge will be payable with respect to any transfer of Units, but the
Trustee may require payment of a sum sufficient to cover any tax or government
charge that may be imposed in connection with any such transfer.

     During such time as the Units are represented by a Global Security, the
Depositary's nominee will be the Unitholder of such Unit and therefore will be
the only entity that can exercise a right of exchange. In order to ensure that
the Depositary's nominee will timely exercise a right of exchange with respect
to a particular Unit, the beneficial owner of such Unit must instruct the broker
or other direct or indirect participant through which it holds an interest in
such Unit to notify the Depositary of its desire to exercise a right of
exchange. Different firms have different cut-off times for accepting
instructions from their customers and, accordingly, each beneficial owner should
consult the broker or other direct or indirect participant through which it
holds an interest in a Unit in order to ascertain the cut-off time by which such
an instruction must be given in order for timely notice to be delivered to the
Depositary.

     DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking organization" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Exchange Act. DTC
holds securities that its participants ("Participants") deposit with DTC. DTC
also facilitates the settlement among Participants of securities transactions,
such as transfers and pledges, in deposited securities through electronic
computerized book-entry changes in Participants' accounts, thereby eliminating
the need for physical movement of securities certificates. Participants in DTC
include securities brokers and dealers, banks, trust companies, clearing
corporations and certain other organizations ("Direct Participants"). DTC is
owned by a number of its Direct Participants and by the New York Stock Exchange
Inc., the American Stock Exchange, Inc., and the National Association of
Securities Dealers, Inc. Access to the DTC system is also available to others,
such as securities brokers and dealers, banks and trust companies that clear
transactions through or maintain a direct or indirect custodial relationship
with a Direct Participant, either directly or indirectly ("Indirect
Participants"). The rules applicable to DTC and its Participants are on file
with the Commission.

     Conveyance of notices and other communications by DTC to Direct
Participants, by Direct Participants to Indirect Participants, and by Direct
Participants and Indirect Participants to beneficial owners of the Units will be
governed by arrangements among them, subject to any statutory or regulatory
requirements as may be in effect from time to time.

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

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

     Subject to the restrictions discussed under "Limitations on Issuance of
Bearer Units" below, distributions of principal of (and premium, if any) and any
interest on individual Units represented by a Global Security will be made to
the Depositary or its nominee, as the case may be, as the Unitholder of such
Global Security. None of the Depositor, the Trustee for such Units, any paying
agent or the Unit registrar for such Units will have responsibility or liability
for any aspect of the records relating to or payments made on account of
beneficial interests in such Global Security or for maintaining, supervising or
reviewing any records relating to such beneficial interests. The Depositor
expects that the Depositary for Units of a given Class and Series, upon receipt
of any distribution of principal, premium or interest in respect of a definitive
Global Security representing any of such Units, will credit immediately
participants' accounts with payments in amounts proportionate to their
respective beneficial interests in the principal amount of such Global Security
as shown on the records of such Depositary. The Depositor also expects that
payments by participants to owners of beneficial interests in such Global
Security held through such participants will be governed by standing
instructions and customary practices, as is now the case with securities held
for the accounts of customers in bearer form or registered in "street name," and
will be the responsibility of such participants. Receipt by owners of beneficial
interests in a temporary Global Security of payments of principal, premium or
interest in respect thereof will be subject to the restrictions discussed below
under "Limitations on Issuance of Bearer Units".

     If the Depositary for Units of a given Class of any Series is at any time
unwilling or unable to continue as depositary and a successor depositary is not
appointed by the Depositor within thirty days, the Depositor will issue
individual Definitive Units in exchange for the Global Security or Securities
representing such Units. In addition, the Depositor may at any time and in its
sole discretion determine not to have any Units of a given Class represented by
one or more Global Securities and, in such event, will issue individual
Definitive Units of such Class in exchange for the Global Security or Securities
representing such Units. Further, if the Prospectus Supplement so specifies with
respect to the Units of a given Class, an owner of a beneficial interest in a
Global Security representing Units of such Class may, on terms acceptable to the
Depositor and the Depositary of such Global Security, receive individual
Definitive Units in exchange for such beneficial interest. In any such instance,
an owner of a beneficial interest in a Global Security will be entitled to
physical delivery of individual Definitive Units of the Class represented by
such Global Security equal in principal amount or notional amount, if
applicable, to such beneficial interest and to have such Definitive Units
registered in its name (if the Units of such Class are issuable as Registered
Units). Individual Definitive Units of such Class so issued will be issued (a)
as Registered Units in denominations, unless otherwise specified by the
Depositor or in the related Prospectus Supplement, of $1,000 and integral
multiples thereof if the Units of such Class are issuable as Registered Units,
(b) as Bearer Units in the denomination or denominations specified by the
Depositor or as specified in the related Prospectus Supplement if the Units of
such Class are issuable as Bearer Units or (c) as either Registered or Bearer
Units, if the Units of such Class are issuable in either form. See "Limitations
on Issuance of Bearer Units" below for a description of certain restrictions on
the issuance of individual Bearer Units in exchange for beneficial interests in
a Global Security.

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

Voting of Securities; Modification of Security Agreements

     Within five Business Days after receipt of notice of any meeting of, or
other occasion for the exercise of voting rights or the giving of consents by,
owners of any of the Securities, the Trustee will give notice to the
Unitholders, setting forth (i) such information as is contained in such notice
to owners of Securities, (ii) a statement that the Unitholders will be entitled,
subject to any applicable provision of law and any applicable provisions of such
Securities, to instruct the Trustee as to the exercise of voting rights, if any,
pertaining to such Securities and (iii) a statement as to the manner in which
instructions may be given to the Trustee to give a discretionary proxy to a
person designated in the notice received by the Trustee. The Trustee will give
such notice to the Unitholders of record on the relevant record date.

     Unless a different allocation of voting rights is described in the
Prospectus Supplement, the voting rights allocable to the owners of the
Securities pursuant to the terms thereof will be allocated among the Unitholders
pro rata, in the proportion that the denomination of each Unit bears to the
aggregate denomination of all Units; and upon the written request of the
applicable Unitholder, received on or before the date established by the Trustee
for such purpose, the Trustee will endeavor, insofar as practicable and
permitted under any applicable provision of law and any applicable provision of
or governing the Securities, to vote in accordance with any nondiscretionary
instruction set forth in such written request, provided that the Trustee will
not vote except as specifically authorized and directed in written instructions
from the applicable Unitholder entitled to give such instructions.
Notwithstanding the foregoing, the Trustee must reject any vote to (i) alter the
currency, amount or timing of payment of, or the method or rate of accruing,
principal or interest on the Securities underlying the Units held by such
Unitholder or (ii) consent to any redemption or prepayment of the Securities
underlying the Units held by such Unitholder or (iii) consent to the issuance of
new obligations in exchange or substitution for any Securities pursuant to a
plan or refunding of the Securities or any other offer for the Securities; in
each case unless the Trustee is directed by the affirmative vote of all
Unitholders to accept such amendment or offer as the case may be; and provided,
further, that the Trustee receives advice of nationally recognized independent
tax counsel, designated by the Depositor, that such exercise of voting rights
with respect to any Securities would not result in a "sale or other disposition"
of such Securities within the meaning of Section 1001(a) of the Internal Revenue
Code of 1986, as amended (the "Code"). The Trustee will not grant any consent
(other than a unanimous consent) solicited from the owners of the Securities
underlying the Units with respect to the foregoing matters in (i), (ii) and
(iii) above nor will it accept or take any action in respect of any consent,
proxy or instructions received from any Unitholder in contravention of such
provisions.

Early Distribution of Securities

     Unless specific terms for the continuation of the Trust Agreement are
described in the applicable Prospectus Supplement, upon the occurrence of a
Trust Wind-Up Event (as defined under "Description of Trust Agreements-Trust
Wind-Up Events"), the applicable Trust Agreement and any related Swap Agreement
will terminate, subject to payment of Swap Termination Payments, if any, and the
Trustee shall deliver notice to each of the Unitholders of the occurrence of a
Trust Wind-Up Event, the termination of such Swap Agreement (and payment of Swap
Termination Payments, if any) and the termination of such Trust Agreement and
related Trust, and such notice shall state that holders should surrender their
Units to the Trustee or give, to the Trustee's reasonable satisfaction,
appropriate indemnity or security in exchange for a portion of the Securities or
cash if the Trust is liquidated, as specified in the applicable Trust Agreement.
Such notice to the Unitholders shall also specify: (i) the cause of the Trust
Wind-Up Event; (ii) the location and hours of the office or agency of the
Trustee at which Units should be presented and surrendered; (iii) that each
holder must supply transfer instructions in writing with respect to the related
Securities; and (iv) any other information required to be set forth by such
Trust Agreement, as set forth in the applicable Prospectus Supplement.

     Upon receipt by the Trustee of (i) appropriate transfer instructions in
writing from a holder with respect to such Securities and (ii) such holder's
Units, or appropriate and satisfactory indemnity or security, the Trustee shall
promptly deliver to such holder its pro rata share of such Securities or cash in
accordance with such transfer instructions by physical delivery or, if
applicable, by causing the book-entry depositary for such Securities to credit
such Securities to an account of such holder with such depositary or an account
of a designated participant in such depositary.

     Unless the Prospectus Supplement describes specific terms for the
continuation or assignment of the Swap Agreement in whole or in part upon the
occurrence of the Trust Wind- Up Event, upon the occurrence of a Trust Wind-Up
Event, any related Swap Agreement will terminate. Thereafter, the only
distributions (other than the early distribution of the related Securities
themselves) from the related Trust to which the holders of Units issued thereby
will be entitled will be any payments on the Securities, if any, minus any Swap
Termination Payment payable by the Trust to the Swap Counterparty or plus Swap
Termination Payment payable by the Swap Counterparty, that are in each case
received by the Trustee after the occurrence of the Trust Wind-Up Event, which
the Trustee shall distribute to the Unitholders upon satisfaction of the
conditions for transfer of Securities referred to above. No interest will accrue
on, and no investments will be made with, any such funds awaiting distribution
to Unitholders.

     Except for certain duties and reporting requirements set forth in the
applicable Trust Agreement, the obligations of the Trustee thereunder will
terminate upon the distribution to Unitholders of all amounts required to be so
distributed pursuant to such Trust Agreement and the disposition of all related
Securities held by such Trustee.


                         DESCRIPTION OF TRUST AGREEMENTS

General

     Each Trust Agreement will be entered into by the Depositor and the Trustee,
and will incorporate the Standard Terms of Trust Agreements agreed between the
Depositor and the Trustee and filed as an exhibit to the Registration Statement,
as they may be amended from time to time. The Trust Agreement for each Series of
Units will also set forth specific terms of the Trust for such Series depending
upon the terms of the Units to be issued thereunder, the related Securities and
any Swap Agreement. The following summary of certain terms and provisions of the
Trust Agreement, which, together with the information set forth in the
Prospectus Supplement, describes all material terms thereof, is subject to the
detailed provisions of the form of Standard Terms of Trust Agreement filed as an
exhibit to the Registration Statement. The specific provisions of each Trust
Agreement, to the extent they materially differ from or are in addition to the
summaries below, will be set forth in the applicable Prospectus Supplement.

Collections on Securities

     With respect to any Series of Units, the Trustee shall make reasonable
efforts to collect all scheduled payments on the related Securities and other
Trust Property provided that such procedures are consistent with the applicable
Trust Agreement and that, except as otherwise expressly set forth in such Trust
Agreement and in the applicable Prospectus Supplement, it shall not be required
to expend or risk its own funds or otherwise incur personal financial liability.

Trustee Compensation

     As compensation for and in payment of trust expenses related to its
services under the Trust Agreement other than Extraordinary Trust Expenses, the
Trustee will receive the Trustee Fees. The Prospectus Supplement will set forth
the amount, source, manner and priority of payment with respect to such Trustee
Fees.

Certain Matters Regarding the Trustee and the Depositor

     The Trust Agreement will provide that neither the Depositor nor any of its
directors, officers, employees or agents will incur any liability to the related
Trust or Unitholders for any action taken, or for refraining from taking any
action, in good faith pursuant to such Trust Agreement or for errors in
judgment; however, neither the Depositor nor any such person will be protected
against any liability that would otherwise be imposed by reason of willful
misfeasance, bad faith or negligence in the performance of their duties under
such Trust Agreement or by reason of reckless disregard of obligations and
duties thereunder. In addition, such Trust Agreement will provide that the
Depositor will not be under any obligation to appear in, prosecute or defend any
legal action related to its responsibilities under such Trust Agreement which in
its opinion may involve it in any expense or liability. The Depositor may,
however, in its discretion undertake any such action which it deems necessary or
desirable with respect to such Trust Agreement and the rights and duties of the
parties thereto and the interests of the Unitholders thereunder.

     The Trustee will undertake to perform only such duties as are specifically
set forth in the related Trust Agreement. Unless the Trust Agreement specifies
terms for payment of Trustee Fees from the Trust Property, the Depositor or one
or more third parties will be responsible for payment of the Trustee Fees
related to each Trust. The Depositor will also indemnify the Trustee for any
other loss, liability or expense, other than Trustee Fees, incurred by the
Trustee ("Extraordinary Trust Expenses") relating to the applicable Trust
Agreement, Swap Agreement or Securities (other than any such loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence in
the performance of the Trustee's duties under such Trust Agreement) up to the
Maximum Reimbursable Amount in the aggregate. Unless the Prospectus Supplement
specifies another source of payment, Extraordinary Trust Expenses not paid by
the Depositor will be payable to the Trustee from Trust Property.

     The Trust Agreement provides that the Trustee may elect to perform some or
all of its duties through a custodian or other administrative agent. Any
particular provisions with respect to entities acting as a custodian or
administrative agent of the Trustee will be described in a Prospectus
Supplement.

     Prior to the date that is one year and one day after all distributions in
respect of the Units have been made, neither the Trustee nor the Depositor will
take any action or institute any proceeding against the other under the United
States Bankruptcy Code or any other liquidation, insolvency, bankruptcy,
moratorium, reorganization or similar law ("Insolvency Law") applicable to
either of them, now or hereafter in effect, or any action which would likely
cause the other to be subject to, or seek the protection of, any such Insolvency
Law.

Retained Interest

     The Prospectus Supplement for a Series of Units will specify whether there
will be any Retained Interest in the Trust Property, and, if so, the owner
thereof. If so provided, the Retained Interest will be established on an
asset-by-asset basis and will be specified in an exhibit to the applicable Trust
Agreement. A Retained Interest in the Trust Property represents a specified
interest therein. Payments in respect of the Retained Interest will be deducted
from payments on the Trust Property as received and, in general, will not become
a part of the related Trust. Unless a different allocation is described in the
Prospectus Supplement, any partial recovery of interest on the Trust Property,
after deduction of all applicable administration fees, will be allocated between
the Retained Interest (if any) and interest distributions to Unitholders on a
pari passu basis.

Modification and Waiver

     The Trust Agreement for each Series of Units may be amended by the
Depositor and the Trustee with respect to such Series, without notice to or
consent of the Unitholders, for certain purposes including (i) to cure any
ambiguity; (ii) to correct or supplement any provision therein which may be
inconsistent with any other provision therein or in the Prospectus Supplement;
(iii) to add or supplement any Credit Support for the benefit of any Unitholders
(provided that if any such addition affects any Series or Class of Unitholders
differently than any other Series or Class of Unitholders, then such addition
will not, as evidenced by an opinion of counsel, have a material adverse effect
on the interests of any affected Series or Class of Unitholders); (iv) to add to
the covenants, restrictions or obligations of the Depositor, or the Trustee for
the benefit of the Unitholders; (v) to add, change or eliminate any other
provisions with respect to matters or questions arising under such Trust
Agreement so long as (x) any such addition, change or elimination will not, as
evidenced by an opinion of counsel, affect the tax status of the Trust or result
in a sale or exchange of any Unit for tax purposes and (y) the Trustee has
received written confirmation from each Rating Agency rating such Units that
such amendment will not cause such Rating Agency to qualify, reduce or withdraw
the then current rating thereof; or (vi) to comply with any requirements imposed
by the Code. Without limiting the generality of the foregoing, the Trust
Agreement may also be modified or amended from time to time by the Depositor,
and the Trustee, with the consent of the holders of Units evidencing not less
than the "Required Percentage--Amendment" (as defined in the Prospectus
Supplement) of the Voting Rights of those Units that are materially adversely
affected by such modification or amendment for the purpose of adding any
provision to or changing in any manner or eliminating any provision of the Trust
Agreement or of modifying in any manner the rights of such Unitholders;
provided, however, that in the event such modification or amendment would
materially adversely affect the rating of any Series or Class by each Rating
Agency, the "Required Percentage--Amendment" specified in the related series
supplement to the Trust Agreement shall include an additional specified
percentage of the Units of such Series or Class.

     The applicable Prospectus Supplement will set forth the extent to which any
modification or amendment may, however, (i) reduce in any manner the amount of
or alter the timing, currency or amounts of distributions or payments which are
required to be made on any Unit without the consent of the holder of such Unit
or (ii) reduce the aforesaid Required Percentage of Voting Rights required for
the consent to any such amendment without the consent of the holders of all
Units covered by the Trust Agreement then outstanding.

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

     Any terms relating to modification or waiver of the Trust Agreement for a
particular Series in addition to or that differ from the foregoing will be set
forth in the applicable Prospectus Supplement.

Reports to Unitholders

     Reports to Unitholders. On each Distribution Date the Trustee will forward
or cause to be forwarded to each such Unitholder, to the Depositor and to such
other parties as may be specified in the Trust Agreement, a statement setting
forth:

                  (i)  the amount of such  distribution  to  Unitholders
         allocable to principal of or interest or premium, if any, on the Units;

                  (ii) the Interest Rate applicable to such Distribution Date,
         as calculated in accordance with the method specified herein and in the
         related Prospectus Supplement;

                  (iii) the aggregate stated principal amount of the related
         Securities as of the Distribution Date and the interest rate applicable
         to such Securities for the accrual period therefor next beginning;

                  (iv) the amount received by the Trustee on the related
         Securities for the accrual period therefor last ended;

                  (v) the amounts of and recipients of any payments under any
         Swap Agreement for the accrual period for the Swap Agreement last
         ended;

                  (vi) if feasible, the new Swap Rate applicable to the accrual
         period for any Swap Agreement next beginning;

                  (vii) the aggregate Unit Principal Balance (or Notional
         Amount, if applicable) at the close of business on such Distribution
         Date;

                  (viii) with respect to any Trust having Trust Property which
         includes Credit Support, the available amount of each element of Credit
         Support; and

                  (ix) any additional information relevant to the Unitholders as
         specified in the applicable Prospectus Supplement or in the applicable
         Trust Agreement.

     The Prospectus Supplement may specify that certain of the information set
forth above will not be furnished with respect to a particular Series.

     In the case of information furnished pursuant to clause (i) above, the
amounts shall be expressed as a U.S. dollar amount (or equivalent thereof in any
other Specified Currency) per minimum denomination of Units or for such other
specified portion thereof. Within a reasonable period of time after the end of
each calendar year, the Trustee, as provided in the related Prospectus
Supplement, will furnish to each person who at any time during the calendar year
was a Unitholder, a statement containing the information set forth in clause (i)
above, aggregated for such calendar year or the applicable portion thereof
during which such person was a Unitholder and containing such information as is
sufficient to enable Unitholders to calculate their United States federal income
tax liability with respect to Units. Such obligation of the Trustee shall be
deemed to have been satisfied to the extent that substantially comparable
information shall be provided by the Trustee pursuant to any requirements of the
Code as are from time to time in effect.

Evidence as to Compliance

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

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

     Copies of the annual accountants' statement, if any, and the statement of
officers of the Trustee may be obtained by Unitholders without charge upon
written request to the Trustee at the address set forth in the related
Prospectus Supplement.

Notices

     The Trustee will notify the Unitholders of all notices and communications
it receives from the Security Issuer, including notice of any call of the
Securities by the Security Issuer. The Trustee will also notify the Unitholders
of any call of the Securities by a Swap Counterparty under the terms of a Swap
Agreement. Unless otherwise provided in the applicable Prospectus Supplement,
any notice required to be given to a holder of a Registered Unit will be given
by facsimile to such number as may be provided to the Trustee or be mailed to
the last address of such holder set forth in the applicable Unit Register. Any
notice so mailed within the time prescribed in the Trust Agreement shall be
conclusively presumed to have been given when mailed, whether or not the
Unitholder receives such notice. Notices given by facsimile will be effective
upon confirmation (including electronic confirmation) of effective transmission.
In the case of Registered Units in global form, the Depositary will be the sole
direct recipient of notices. See "Description of the Units -- Form".

     Notice shall be sufficiently given to holders of Bearer Units if (i)
published in an Authorized Newspaper (defined in the Trust Agreement to mean a
leading daily newspaper of general circulation) in such city or cities as may be
specified in such Units on a Business Day and (ii) in the case of a Global
Security, if also delivered to Euroclear or CEDEL, as applicable for
communication by them to the persons shown in their respective records as having
interests therein. In case by reason of suspension of publication of any
Authorized Newspaper or Authorized Newspapers or by reason of any other cause it
shall be impracticable to publish any notice to Holders of Bearer Units as
provided above, then such notification to Holders of Bearer Units shall be
published as provided above in an Authorized Newspaper of general circulation in
Europe or, if such publication shall also be impracticable, such notification
shall be given in such manner as shall be approved by the Trustee and the
Depositor.

Replacement Units

     In the event a Unit is mutilated, destroyed, lost or stolen, it may be
replaced at the corporate trust office or agency of the Trustee in the City and
State of New York upon payment by the holder of such expenses as may be incurred
by the Trustee in connection therewith and the furnishing of such evidence and
indemnity as the Trustee may require. Mutilated Units must be surrendered before
new Units will be issued unless the Depositor and the Trustee receive, to their
satisfaction, such security or indemnity as they may require to save each of
them harmless.

Trust Wind-Up Events

     A Trust Wind-Up Event under the related Trust Agreement is defined as the
occurrence of (i) any Swap Default arising from any action taken or failure to
act, by the Swap Counterparty, if applicable; (ii) one or more Security Defaults
where either (a) a Security Default has occurred with respect to all Securities
held by the Trust or (b) a Termination Event results under the Swap Agreement
with respect to which all Transactions are "Affected Transactions" (as defined
in the Swap Agreement); (iii) any Termination Event under the Swap Agreement
with respect to which the Swap Counterparty shall be the sole "Affected Party"
(as defined in the Swap Agreement); provided that at the time of such occurrence
no Swap Termination Payment would be payable by the Trust to the Swap
Counterparty upon designation of an Early Termination Date by the Trust; (iv)
the designation of an Early Termination Date by the Swap Counterparty under a
related Swap Agreement (other than with respect to the termination of fewer than
all Transactions entered into under the Swap Agreement); (v) the designation by
the Depositor, if the Depositor owns 100% of the Unit Principal Balance, of a
"Special Depositor Wind-Up Event"; and (vi) the Security Issuer with respect to
any Concentrated Security ceases to be a reporting company under the Exchange
Act, provided that the Trust holds no other Securities for which the Security
Issuer continues to be a reporting company or which is not a Concentrated
Security; (vii) any Excess Expense Event (as defined below); or (viii) any other
Trust Wind-Up Event set forth in the Prospectus Supplement. See "Description of
Swap Agreements - Defaults Under Swap Agreements" and "- Termination Events".
The Prospectus Supplement will specify whether any of the foregoing will not
apply to the Trust Agreement for a particular Series. Unless the Prospectus
Supplement sets forth terms for the continuation of the Trust Agreement in whole
or in part following a Trust Wind-Up Event, upon the occurrence of a Trust
Wind-Up Event, such Trust Agreement and the related Swap Agreement will
terminate, and the Trustee, through the Selling Agent, will sell some or all of
the Securities to fund the payment of applicable Swap Termination Payments, if
any, and hold all related Securities and any proceeds thereof until the
satisfaction of certain conditions, at which time the Trustee will distribute
such Securities to the Unitholders. See "Description of Units - Early
Distribution of Securities".

     Unless an additional means of providing current information as to a
Disqualified Security is described in the Prospectus Supplement or, in the case
of a Security which is not a Concentrated Security, the Depositor can provide
the required information, if the issuer of any Security ceases to be a reporting
company under the Exchange Act (such Security a "Disqualified Security"), (i) a
Termination Event shall occur with respect to any Transaction related to such
Disqualified Security under any related Swap Agreement and the Trust shall be
required to sell Securities to the extent necessary to pay any related Swap
Termination Payment; (ii) the remaining Disqualified Securities shall be
distributed pro rata to the Unitholders; and (iii) a Trust Wind-Up Event shall
occur if (A) the Trust holds only Disqualified Securities and no other Trust
Property or (B) if so provided in the Prospectus Supplement.

     The Trustee will give notice as promptly as possible to the Unitholders, in
accordance with the terms of the Trust Agreement, of any Trust Wind-Up Event or
Termination Event. However, the Trustee will not be responsible for giving
notice of a Trust Wind-Up Event unless and until (i) the Trustee fails to
receive amounts due on the Securities or under a Swap Agreement when due and
such payment is not received within any applicable grace period, (ii) receipt by
the Trustee of notice from a Swap Counterparty of the occurrence of a Swap
Default or Termination Event or upon actual knowledge of a Swap Default or
Termination Event by an officer of the Trustee assigned to its Corporate Trust
Department or (iii) receipt of notice of an event constituting a Security
Default.

     Under each Trust Agreement, an "Excess Expense Event" will occur if the
Trustee has incurred Extraordinary Trust Expenses in an aggregate amount
exceeding the Trigger Amount specified in the applicable Prospectus Supplement,
and either any Swap Counterparty has not agreed, or the holders of Units issued
under such Trust Agreement have not unanimously agreed, to provide adequate
assurance of indemnity to the Trustee within seven calendar days after notice,
as described in the next sentence. Under the terms of such Trust Agreement, the
Trustee will be required to provide notice to any Swap Counterparty and each
Unitholder promptly upon the incurrence by the Trustee of Extraordinary Trust
Expenses in an aggregate amount in excess of the Trigger Amount, stating that an
Excess Expense Event will occur on the seventh calendar day following the
provision of such notice unless prior to such day the Unitholders unanimously
agree (or any Swap Counterparty agrees) to indemnify the Trustee for future
Extraordinary Trust Expense (and Extraordinary Trust Expense that has already
been incurred at the time of the agreement to indemnify) that exceeds the
Maximum Reimbursable Amount specified in the applicable Prospectus Supplement,
to the reasonable satisfaction of the Trustee. Following such an agreement to
indemnify, upon the incurrence by the Trustee of aggregate Extraordinary Trust
Expense greater than the Maximum Reimbursable Amount, an Excess Expense Event
will occur unless either (i) any Swap Counterparty agrees or (ii) the holders of
the Units unanimously agree, to provide further adequate assurance of indemnity
to the Trustee within seven calendar days after notice, as described in the
preceding sentence.

     If so specified in the Prospectus Supplement, in connection with early
termination of a Swap Agreement or one or more Transactions thereunder, other
than as a result of Security Default, the claim of the Swap Counterparty against
the Securities (or proceeds thereof arising from sale thereof) and any other
Trust Property will be limited to a claim pro rata with that of the Unitholders
according to the amount of the Swap Termination Payment otherwise payable to the
Swap Counterparty and the Unitholders' aggregate Unit Principal Balance plus
accrued interest.

Termination

     Unless a Trust is terminated early upon the occurrence of a Trust Wind-Up
Event, the obligations created by the related Trust Agreement (other than the
obligations of the Trustee to provide reports and certain other information
under such Trust Agreement) will terminate (after payment of Extraordinary Trust
Expenses, if any, and any amount due under the Swap Agreement and upon
distribution of Securities) and the payment to the holders of Units issued
thereunder of all amounts required to be paid under the terms of such Trust
Agreement and such Units following the final scheduled Distribution Date.
Written notice of such termination will be provided as set forth above under
"Reports to Unitholders; Notices", and the final distribution on such Units will
be made only upon surrender and cancellation of such Units at an office or
agency of the Trustee.

Sale of Securities; Secured Party Rights

     Immediately upon receipt of notice from the Swap Counterparty that the
Trust will be obligated to pay a Swap Termination Payment or upon other notice
from the Trustee that the Trust is required to sell Securities, the Selling
Agent (unless it declines to act as Selling Agent as described below) will
undertake to sell Securities on behalf of the Trust, unless and until the
Selling Agent receives notice from the Trustee of an exercise by the Unitholders
of their rights to tender the amount of any related Swap Termination Payment as
set forth below. The timing, price and other terms of any sale conducted by the
Selling Agent shall be determined by the Selling Agent in its sole discretion,
but all such sales shall be completed within 30 days or such longer period of
time as may be reasonable with respect to particular Securities. In the case of
a Security Default or Reporting Event which does not result in termination of
the Trust, sales shall be limited to the Securities affected by such event,
except where the proceeds from the affected Securities are insufficient to make
payment of the Swap Termination Payment.

     In connection with any Swap Termination Payment payable by the Trust, the
Unitholders may, acting unanimously, deliver to the Trustee the amount of such
outstanding Swap Termination Payment (together with, in the case of a Trust
Wind-Up Event, any Extraordinary Trust Expenses in excess of the Maximum
Reimbursable Amount payable to the Trustee) and a written instruction to
discontinue sale of the Securities. If the Selling Agent receives notice from
the Trustee of the exercise by the Unitholders of their rights under the
foregoing provision, the Selling Agent shall promptly discontinue sales of the
related Securities (but the Selling Agent and the Trustee shall complete the
settlement of any sale already agreed).

     The Selling Agent is an agent of the Trustee only and shall have no
fiduciary or other duties to the Unitholders, nor shall the Selling Agent have
any liability to the Trust in the absence of the Selling Agent's bad faith or
wilful default. The Selling Agent shall be permitted to sell Securities to
Affiliates of the Selling Agent. The Selling Agent may elect not to act as
Selling Agent with respect to some or all of the Securities by oral or written
notice to that effect to the Trustee, and may resign at any time.

     In addition to the provisions of the Trust Agreement with respect to the
Selling Agent, upon any failure of the Trust to make any payment when due under
the Swap Agreement, the Swap Counterparty shall have the right to take all
action and to pursue all remedies with respect to such property that a secured
party is permitted to take with respect to collateral under the UCC, including
the right to require the Trustee promptly to sell all or any portion of the
Securities in the open market or, if the Swap Counterparty elects, to sell the
Securities to the Swap Counterparty for its fair value as determined in good
faith by the Swap Counterparty. In either case, the proceeds of sale shall be
applied to any amounts owed to the Swap Counterparty.

     The Trust Agreement will provide that the Unitholders will have no
liability as sellers of the Trust Property in connection with any sale of Trust
Property by the Trustee or the Selling Agent.

Trustee

     The Trustee shall at all times be a corporation which is not an affiliate
of the Depositor (but may have normal banking relationships with the Depositor
or any obligor with respect to the Securities with respect to any Series of
Units and their respective affiliates) organized and doing business under the
laws of any State or the United States, authorized under such laws to exercise
corporate trust powers, having a combined capital and surplus of at least
$50,000,000 and subject to supervision or examination by Federal or State
authority, the long-term debt obligations of which are rated in one of the four
highest categories assigned to long-term debt obligations by each of the Rating
Agencies, and shall at all times satisfy the requirements of Section 310(a) of
the Trust Indenture Act of 1939, as amended (the "TIA") and Section (a)(4)(i) of
Rule 3a-7 (any such Trustee, an "Eligible Trustee"). Unless another Trustee is
identified in the Prospectus Supplement, the Trustee for each Trust initially
will be Chase Bank of Texas, National Association. The Trustee may at any time
resign and be discharged from the Trust by giving written notice thereof to the
Depositor, the Swap Counterparty, and the Unitholders, subject to a successor
trustee which is an Eligible Trustee having been appointed by the Depositor and
accepted such appointment. If no successor trustee shall have been so appointed
and have accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee for the Units.

     The Trust Agreement and the provisions of the TIA incorporated by reference
therein, contain limitations on the rights of the Trustee thereunder, should it
become a creditor of the Trust, to obtain payment of claims in certain cases or
to realize on certain property received by it in respect of any such claims, as
security or otherwise. The Trustee is permitted to engage in other transactions
with the Trust; provided, however, that if it acquires any "conflicting
interest" (as defined in the TIA) it must eliminate such conflict or resign.

Governing Law

     The Units, the Trust Agreement and any Swap Agreement will be governed by
the laws of the State of New York. The Trust Agreement will be subject to the
provisions of the TIA that are required to be part of the Trust Agreement and
will, to the extent applicable, be governed by such provisions.

     The federal and state courts in the Borough of Manhattan in the City of New
York shall have non-exclusive jurisdiction in respect of any action arising out
of or relating to the Units, the Trust Agreement or any Swap Agreement.


                     U.S. FEDERAL INCOME TAX CONSIDERATIONS

     The following is a summary of material U.S. federal income tax
considerations that are likely to be relevant to the purchase, ownership and
disposition of Units by a Unitholder who acquires its Units on the date on which
the net proceeds of an offering of the Units of a particular Series are received
by the Depositor (the "Closing Date"). The discussion is based on
interpretations of law, regulations, rulings and decisions currently in effect,
all of which are subject to change. Any such change may be applied
retroactively, and may adversely affect the federal income tax consequences
described herein. Except where otherwise noted, the discussion below is
addressed to Unitholders that are domestic corporations or are otherwise subject
to federal income taxation on a net income basis, and that hold Units as capital
assets. It does not discuss state, local, or foreign tax consequences, nor does
it discuss the tax consequences that may be relevant to a Unitholder subject to
special rules, including dealers in stocks, securities or notional principal
contracts, traders in securities electing to mark to market, banks, savings and
loan associations and similar financial institutions, taxpayers that hold Units
as part of a "straddle" or "conversion transaction" for federal income tax
purposes, or taxpayers whose functional currency is other than the U.S. dollar.
It also does not discuss tax consequences for individuals or entities taxed like
individuals.

     Units of a particular Series may have special features that produce tax
consequences different from those described below. In cases where the related
Prospectus Supplement contains additional tax information, prospective
Unitholders should review such information together with this tax discussion.

     Prospective Unitholders should consult their tax advisors as to the federal
tax consequences to them of acquiring, holding and disposing of Units,
including, in particular, the application in their particular circumstances of
the tax considerations discussed below, as well as the application of state,
local, foreign or other tax laws.

Classification of the Trust

     Cleary, Gottlieb, Steen & Hamilton, counsel to the Depositor, will provide
to the Depositor on the Closing Date for each Series its opinion that, under
current law, the Trust will not be classified as a corporation or as an
association taxable as a corporation for U.S. federal income tax purposes. As a
consequence, the Trust will not be subject to federal income taxation.

     Unless another characterization is applicable, as described below and
indicated in the applicable Prospectus Supplement, the Trust will be classified
as a grantor trust for federal income tax purposes, and the Trustee intends to
report income, gain, loss and deductions to the Internal Revenue Service ("IRS")
accordingly. Under the federal income tax rules applicable to grantor trusts, a
Unitholder will be treated as the owner of an undivided interest in the assets
and income of the Trust and as having entered into any Swap Agreement, both to
the extent of such Unitholder's proportionate interest in the Trust. The sale of
a Unit will be considered a sale of a Unitholder's interest in the assets and
income of the Trust and a termination of any Swap Agreement with respect to that
Unitholder. In the case of an Exchangeable Series, a Unitholder's withdrawal of
Securities representing the Unitholder's proportionate share of such assets of
the Trust will not constitute a taxable event, but any termination of a Swap
Agreement will be taxable. A Unitholder may deduct its pro rata share of the
fees and other deductible expenses paid by the Trust, at the same time and to
the same extent as such items could be deducted by the Unitholder if the
Unitholder paid directly a pro rata portion of the amounts paid by the Trust.

     If so indicated in the applicable Prospectus Supplement, a Trust in a
particular Series may be characterized as a partnership rather than a grantor
trust. Although a partnership is not subject to federal income taxation at the
entity level, partnership classification may result in differences in the timing
and character of income reported by Unitholders, as well as different
requirements for reporting tax information, making tax elections, and conducting
contests with the IRS.

     An election may be made to treat a Trust in a particular Series as a
financial asset securitization investment trust ("FASIT"), as defined in section
860L of the Code. If a Trust makes a FASIT election, the Prospectus Supplement
relating to any Class or Series of Units representing interests in such FASIT
will state that the Trust is a FASIT for federal income tax purposes and will
describe the federal income tax consequences of the ownership of such Units.

Treatment of the Securities and Swap Agreement as Integrated or
Separate Transactions

     The tax treatment of the Securities and any Swap Agreement will depend on
whether they are integrated into a single synthetic debt instrument or treated
as separate financial instruments. If the Securities and Swap Agreement qualify
for integration under Treasury regulations section 1.1275-6 (the "Integration
Regulations") or section 1.988-5 (the "Foreign Currency Integration
Regulations"), the Unitholder may elect, or the IRS may require, integrated
treatment. If the transaction is integrated, the Unitholder will be required to
take into account its pro rata share of the income from the synthetic debt
instrument resulting from such integration. See "Tax Consequences of
Integration," below.

     If integrated treatment is not available, a Unitholder will be required to
take into account its pro rata share of the income from the Securities and any
Swap Agreement as determined under the separate federal income tax rules
applicable to those items. See "Tax Consequences of Separate Treatment," below.
Integrated treatment will not be available for a Swap Agreement and related
Securities underlying Dual Currency Units.

     The discussion in the two preceding paragraphs assumes that the Securities
are considered to be owned by the Trust for federal income tax purposes. In some
circumstances, the Securities and Swap Agreement may be treated together as a
loan to the Swap Counterparty. See "Tax Consequences of Separate
Treatment--Taxation of the Swap Agreement--Other Characterizations."

Tax Consequences of Integration

Integration of Securities and Swap Agreements that Do Not Hedge Currency Risk

     In general, under the Integration Regulations, a Security and a Swap
Agreement that does not hedge currency risk may be integrated and treated as a
single synthetic debt instrument if the combined cash flows are substantially
equivalent to the cash flows on a fixed rate debt instrument or on a variable
rate debt instrument that pays interest at a qualified rate or rates (as such
terms are defined in applicable sections of the Code and Treasury regulations)
and certain other requirements are satisfied, including the identification of
the integrated economic transaction in the Unitholder's books and records on the
date of purchase of the Units. The synthetic debt instrument may be denominated
in U.S. dollars or another single currency. Certain Securities, such as
pay-through bonds that are subject to prepayment out of principal received on
other debt instruments or tax-exempt obligations, will not qualify for
integration. The IRS generally may require integration where a Unitholder could
have but did not make the appropriate identification and in certain other cases.

     The synthetic debt instrument created through integration generally will be
subject to the tax rules that apply to conventional debt instruments, except
that all stated interest on the instrument will be treated as original issue
discount ("OID"), which a Unitholder must include in income as it accrues. See
the discussion of OID and other income from a debt instrument under "Tax
Consequences of Separate Treatment -- Taxation of Securities," below. The issue
date of the synthetic debt instrument will be the date of purchase, and the term
of the instrument will be the period from the issue date to the maturity date of
the Securities. The issue price will be the adjusted issue price of the
Securities as of the issue date of the synthetic debt instrument, decreased or
increased by any payments of Swap Premium (as defined below under "Tax
Consequences of Separate Treatment - Allocation of Basis and Sales Proceeds") by
or to the Unitholder. The source and character of interest income from the
synthetic debt instrument will be determined by reference to the source and
character of income on the Securities. Income from the Securities and Swap
Agreement underlying a synthetic debt instrument will be treated separately for
purposes of the withholding tax rules. See "Foreign Unitholders," below.

Integration of Securities and Swap Agreements that Hedge Currency Risk

     If a Swap Agreement hedges currency risk, then integration of the Swap
Agreement and Security may be available under the Foreign Currency Integration
Regulations. The rules for such integration and for the treatment of the
resulting synthetic debt instrument generally are similar to the rules described
above for integration of Securities and Swap Agreements not hedging currency
risk. One difference is that to qualify for integration, the combined cash flows
on the Security and Swap Agreement must be substantially equivalent to the cash
flows on a fixed-rate debt instrument. In addition, different types of debt
instruments may qualify for integration under the Foreign Currency Integration
Regulations. Other differences between the two sets of rules may be relevant for
particular Securities and Swap Agreements.

     The issue price of the synthetic debt instrument is determined by
translating the adjusted issue price of the Securities into the currency in
which the synthetic debt instrument is denominated at the spot rate on the issue
date. If the synthetic debt instrument is payable in U.S. dollars, Unitholders
will not recognize any foreign exchange gain or loss (as defined below under
"Foreign Currency Rules") with respect to the instrument.

Tax Consequences of Separate Treatment

     The discussion under this heading assumes that the integration rules
described above do not apply, so that a Unitholder must take into account its
pro rata share of the income from the Securities and the Swap Agreement, as
determined under the separate tax rules applicable to those items.

Allocation of Basis and Sales Proceeds

     A Unitholder should be considered to have purchased its interest in the
Securities for an amount equal to the cost of its Unit multiplied by a fraction,
the numerator of which is the fair market value of the Securities and the
denominator of which is the sum of the fair market value of the Securities and
the fair market value of any Swap Agreement (which may be negative, zero or
positive), in each case at the time of purchase. The Unitholder's initial tax
basis in the Securities will equal such allocated purchase price. The
Unitholder's tax basis in the Securities generally will be increased by any
amounts included in income with respect thereto, and reduced by any payments
thereon and any amortized premium with respect thereto.

     If the fair market value to the Trust of the Swap Agreement is not zero at
the time of purchase of a Unit by a Unitholder, the Unitholder should be treated
as having received or paid a premium with respect to the Swap Agreement ("Swap
Premium"). If such fair market value is negative, a Swap Premium will be treated
as paid to such Unitholder in an amount equal to the excess of the amount
allocated to the Securities (determined as described above) over the cost of the
Unit. If such fair market value is positive, a Swap Premium will be treated as
paid by such Unitholder equal to the excess of the cost of the Unit over the
amount allocated to the Securities.

     Upon a sale of a Unit, the same method would apply in allocating the amount
realized by the selling Unitholder between the Securities and the Swap Agreement
using fair market values at the time of sale. The amount allocated to the Swap
Agreement would be considered a termination payment made to or by the
Unitholder, depending on whether the amount is positive or negative as to the
Trust.

     If the Trust holds, at the time of purchase of a Unit, cash or cash
equivalents, then the cost of the Unit would first be reduced by the amount of
such cash or cash equivalents allocated to the Unit before making the above
allocation.

Taxation of Securities

     It is assumed for purposes of the following discussion that the Securities
underlying the Units of each Series will constitute debt instruments in their
entirety and that such Securities are not acquired by the Trust at their
original issuance. If the Securities are denominated in a foreign currency, the
rules for calculation of foreign exchange gains and losses discussed below under
"Foreign Currency Rules" will also apply.

     Interest, Discount and Premium

     Stated Interest. A Unitholder will be required to include stated interest
on Securities in gross income as ordinary interest income, in accordance with
such Unitholder's method of accounting, to the extent such stated interest is
qualified stated interest. Stated interest on a Security will be qualified
stated interest, in very general terms, if such stated interest is
unconditionally payable in cash or property (other than debt instruments of the
issuer) at least annually during the entire term of the Security at a single
fixed rate of interest or, subject to certain conditions, under a single formula
based on one or more interest indices. If stated interest is not qualified
stated interest, it will be included in OID and a Unitholder will be required to
take such discount into account in accordance with the rules described below.

     General OID Rules. OID is the amount by which a debt instrument's stated
redemption price at maturity (as defined below) exceeds its issue price. Holders
of debt instruments generally are required to include OID in ordinary gross
income using a constant yield method, whether the holder uses the cash or
accrual method of accounting. The amount of OID allocable to each accrual period
is determined by multiplying the adjusted issue price (as defined below) of the
debt instrument at the beginning of the accrual period by the yield to maturity
of such debt instrument (appropriately adjusted to reflect the length of the
accrual period). The yield to maturity of a debt instrument is the discount rate
that causes the present value of all payments on the debt instrument as of its
issue date to equal the issue price of such debt instrument. The adjusted issue
price of a debt instrument equals its issue price plus prior accruals of OID,
adjusted for prior payments of amounts included in the stated redemption price
at maturity. The stated redemption price at maturity of a debt instrument equals
the sum of all payments to be made thereunder other than payments of qualified
stated interest. An accrual period is a period not longer than one year that
generally ends on dates that are or correspond to payment dates.

     Securities Issued With OID. If a Security was initially issued with OID, a
Unitholder will be required to treat as interest income its share of such
discount, adjusted to reflect the Unitholder's actual purchase price allocated
to such Security, as such discount accrues, without regard to the timing of
receipt of the cash attributable to such income. In very general terms, if the
purchase price allocated to such a Security exceeds its adjusted issue price but
is less than the stated redemption price at maturity of such Security, a
Unitholder will have acquired such Security with acquisition premium and such
premium will offset and reduce a Unitholder's share of OID. If the purchase
price allocated to such Security exceeds its stated redemption price at
maturity, a Unitholder will not be required to include OID in income. The excess
of the purchase price over the amount payable on maturity of the Security
(exclusive of any portion of such excess attributable to a conversion feature)
generally will be amortizable bond premium which, at the election of a
Unitholder, may be offset against stated interest payments on such Security or
in some cases deducted. If the purchase price allocated to such a Security is
less than its adjusted issue price by more than a de minimis amount, a
Unitholder will have acquired such Security with market discount (as defined in
the Code), which the Unitholder will be required to accrue and include in income
in accordance with special market discount rules, in addition to OID amounts.
Those market discount rules generally require accrued market discount to be
treated as interest income (1) as principal payments on a debt instrument are
received (up to the amount of such payments), or (2) when a debt instrument is
sold, up to the amount of gain recognized in the sale. Any de minimis discount
generally is taken into income ratably as principal payments are received or the
debt instrument is sold.

     Securities Issued Without OID. If a Security was initially issued without
OID, a Unitholder will be required to take into account only stated interest
payments on such Security, unless the purchase price allocated to such Security
differs from the stated redemption price at maturity of such Security. If the
purchase price allocated to a Security exceeds its amount payable on maturity,
that excess amount (exclusive of any portion thereof attributable to a
conversion feature) generally will be amortizable bond premium, which at the
Unitholder's election, may be offset against stated interest payments on such
Security or in some cases deducted. In general, if the purchase price allocated
to a Security is less than its stated redemption price at maturity by more than
a de minimis amount, a Unitholder will have acquired such Security with market
discount. The tax treatment of market discount and de minimis discount are
described in the immediately preceding paragraph.

     Special Election to Apply OID Rules. In lieu of the rules described above
with respect to discount and premium, a Unitholder may elect to report all
income on a Security under the principles of the OID rules, as if such Security
were newly issued on the date of purchase of the Units by the Unitholder, the
issue price of such Security equaled the purchase price allocated thereto, and
none of the interest thereon was qualified stated interest. An election made by
a taxpayer with respect to one obligation can affect other obligations it holds.
Unitholders should consult with their tax advisors regarding the merits of
making this election.

         Sale, Exchange and Retirement of Securities

         Upon the sale, exchange or retirement of Securities (including a sale
resulting from a sale of Units), a Unitholder generally will recognize gain or
loss equal to the difference between the amount realized on the sale, exchange
or retirement and the Unitholder's tax basis in the Securities.

         Except as discussed above with respect to market discount and below
under "-Securities Providing for Contingent Payments," "Straddle Rules," and
"Foreign Currency Rules," gain or loss recognized by a Unitholder on the sale,
exchange or retirement of Securities generally will be capital gain or loss, and
will be long-term capital gain or loss if the Unitholder is considered to have
held the Securities for more than one year at the time of the disposition.

         Securities Providing for Contingent Payments

     Securities in a Trust may provide for contingent payments ("contingent debt
obligations"). Regulations issued in 1996 (the "Contingent Payment Regulations")
govern the treatment of contingent debt obligations issued on or after August
13, 1996.

     Under the Contingent Payment Regulations, contingent debt obligations
generally will be subject to the noncontingent bond method. In general, under
this method the issuer of a contingent debt obligation creates a schedule of
projected fixed payments on the instrument (the "Tax Projected Payment
Schedule"). The Tax Projected Payment Schedule is calculated by replacing each
contingent payment with a projected payment and then setting the level of those
projected payments so that the obligation has a yield equal to the issuer's
comparable yield. The comparable yield is the rate of interest the issuer would
pay on a comparable debt instrument that did not provide for contingent
payments. The Tax Projected Payment Schedule is calculated based on the rules in
the Contingent Payment Regulations and does not necessarily represent the
issuer's prediction of how a contingent debt obligation will perform. The Tax
Projected Payment Schedule in respect of contingent debt will be binding on the
Unitholders as long as it is reasonable.

     A Unitholder of a Trust holding a contingent debt obligation generally must
include in income interest on such contingent debt obligation as it accrues,
calculated as if the contingent debt obligation provided only for fixed payments
according to the Tax Projected Payment Schedule. The Tax Projected Payment
Schedule generally is not revised to account for changes in circumstances that
occur while the contingent debt obligation is outstanding. Any difference
between a projected payment and an actual payment is taken into account as an
adjustment to the Unitholder's interest income when the payment is made. (This
treatment assumes that any contingency affecting a payment is resolved, so that
the payment becomes fixed, no earlier than six months prior to the date of
payment.) Upward and downward adjustments are netted for each taxable year with
respect to each contingent debt obligation. Any net upward adjustment for the
taxable year is treated as additional interest income. Any net downward
adjustment reduces the interest income on the obligation for the taxable year
that would otherwise accrue. If any downward adjustment exceeds the interest
income otherwise reported in respect of a contingent debt obligation for the
taxable year, the adjustment would be allowed as an ordinary deduction, to the
extent it does not exceed the net amount of interest income of the Unitholder
from the contingent debt obligation in prior years.

     If a Unitholder is treated as purchasing a contingent debt obligation for
an amount different from its adjusted issue price, the Unitholder will be
required to accrue interest income on the obligation in accordance with the
original Tax Projected Payment Schedule. Any difference between the purchase
price and the obligation's adjusted issue price on the date of purchase will be
allocated among the remaining payments in the Tax Projected Payment Schedule. If
the Unitholder's basis is greater than the adjusted issue price of the
obligation, the excess is a downward adjustment; and if the Unitholder's basis
is less than the adjusted issue price, the difference is an upward adjustment.
These adjustments are taken into account at the time the corresponding interest
payment is accrued or made. Any downward or upward adjustment in respect of a
difference between the Unitholder's purchase price and a contingent debt
obligation's adjusted issue price at the date of purchase will decrease or
increase the Unitholder's basis in the obligation.

     Gain or loss recognized on a sale or exchange of a contingent debt
obligation generally would be treated as interest income or ordinary loss.
However, any loss in excess of the net amount of interest income on the
contingent debt obligation previously included in income by the Unitholder will
be a capital loss. Furthermore, any gain or loss will be long-term capital gain
or loss if the Unitholder has held the contingent debt obligation for the
long-term holding period and there are no remaining contingent payments on the
obligation at the time of the disposition.

Taxation of the Swap Agreement

     It is assumed for purposes of the following discussion that a Swap
Agreement is a "notional principal contract" in its entirety. Alternative
characterizations of a Swap Agreement are discussed below under "-Other
Characterizations." If payments under a Swap Agreement are denominated in, or
determined by reference to, a foreign currency, the rules relating to foreign
exchange gains and losses discussed below under "Foreign Currency Rules" will
also apply.

         Periodic Payments and Nonperiodic Payments (Including Swap Premium)

     Income or deductions with respect to a Swap Agreement may be attributable
to periodic payments, nonperiodic payments (including Swap Premium) or Swap
Termination Payments.

     Periodic payments under a Swap Agreement are payments made or received by
the Trust that are payable at intervals of one year or less during the entire
term of the contract (including any extension periods), that are based on a
specified index and are based on a single notional principal amount or a
notional principal amount that varies over the term of the contract in the same
proportion as the notional principal amount that measures the other party's
payments. However, payments to buy or sell an interest rate cap or floor are
never periodic payments.

     All taxpayers must account for periodic payments under an accrual method of
accounting. In a case where periodic payments to be made under a Swap Agreement
are set in arrears, and the payment relating to a period during a taxable year
of a Unitholder cannot be determined by the end of the year, then accruals for
that year will be based on a reasonable estimate of the payment, and the
difference between the estimated amount and actual amount will be taken into
account in the year in which the payment is fixed.

     Payments under a Swap Agreement that are not periodic payments or Swap
Termination Payments are "nonperiodic payments". (Accordingly, any Swap Premium
paid or received generally would be a nonperiodic payment.) Nonperiodic payments
generally must be recognized over the term of the Swap Agreement in a manner
that reflects the economic substance of the contract. The amount of any
nonperiodic payment that is amortized in any taxable year will be treated in the
same manner as a periodic payment that accrues in that year.

     Under an alternative rule, nonperiodic payments under a notional principal
contract may be amortized under a level payment method. Under that method,
nonperiodic payments are allocated as if they represented principal payments on
a level payment loan that extends over the life of the contract and bears
interest at a rate equal to the rate (or rates) used by the parties to determine
the nonperiodic payments (or if such rate is not readily ascertainable, a rate
that is reasonable under the circumstances). The level payment method cannot be
used by a taxpayer with respect to a notional principal contract if the taxpayer
reduces risk with respect to the contract by purchasing, selling or otherwise
entering into other financial contracts (other than debt instruments).

     Periodic and nonperiodic payments attributed to any taxable year would be
netted. The net amount received or paid should generally be ordinary income or
an ordinary deduction, respectively, for that year. Although not certain, income
or loss attributable to changes in the value of property may be treated as gain
or loss from the termination of a right or obligation with respect to such
property, and accordingly may be treated as capital gains or losses under
section 1234A of the Code (except as discussed below under "Straddle Rules" and
"Foreign Currency Rules").

     As an exception to the treatment of nonperiodic payments outlined above, a
notional principal contract that provides for a "significant" nonperiodic
payment is divided into two parts for federal income tax purposes: a notional
principal contract with periodic payments and a loan.

     Where relevant, for purposes of tax information reporting, the Trustee
intends (i) to assume that all of the Units were purchased on the Closing Date,
and (ii) to amortize any nonperiodic payments that are fixed in amount
(including any initial Swap Premium) under the level payment method described
above. Unitholders that purchase a Unit and are deemed either to receive or to
pay Swap Premium should consult with their tax advisors regarding the
appropriate methods for amortizing such Swap Premium.

         Swap Termination Payments

     As described above under "Allocations of Basis and Sales Proceeds," a
Unitholder may be considered to pay or receive a Swap Termination Payment under
a Swap Agreement in connection with the sale of a Unit. In such a case, a
Unitholder would have gain or loss from termination of a Swap Agreement equal to
(i) the sum of the unamortized portion of any nonperiodic payments received by
the Unitholder and any Swap Termination Payment it receives or is deemed to have
received, less (ii) the sum of the unamortized portion of any nonperiodic
payments paid by the Unitholder and any Swap Termination Payment it pays or is
deemed to have paid.

     A termination of a Swap Agreement generally will be considered to involve a
"sale or exchange" of the Swap Agreement, with the result that any gain or loss
generally will be treated as capital gain or loss (subject to the discussion
below under "Straddle Rules" and "Foreign Currency Rules"). A Unitholder that
recognizes capital loss upon termination of the Swap Agreement generally will be
able to offset that loss against any gain recognized with respect to the
Securities to the extent such gain is capital gain.

Straddle Rules

     The Securities and the Swap Agreement may be considered offsetting
positions in a "straddle" subject to the straddle rules of section 1092 of the
Code. Under section 1092(d), a selling Unitholder's capital gain or loss (if
any) with respect to Securities that are positions in a straddle will be
short-term unless such Securities have been held for the long term capital gain
holding period after termination of the Swap Agreement. Similarly, if the Swap
Agreement is a position in a straddle, capital gain or loss realized in
connection with its termination (or the termination of a right or obligation
thereunder) will be short-term. In addition, under section 1092, all or a
portion of any loss realized upon such termination may be deferred until
disposition of the Securities. Further, if the Securities and the Swap Agreement
are positions in a straddle and as a result are considered to be held as part of
a "conversion transaction" within the meaning of section 1258 of the Code, all
or a portion of any gain that would otherwise be capital gain may be
recharacterized as ordinary income. Finally, if the Securities and the Swap
Agreement are positions in a straddle, any interest or carrying charges incurred
by a Unitholder with respect to its Units may have to be capitalized to the
extent they exceed the Unitholder's interest income from the Securities, under
section 263(g) of the Code.

Other Characterizations of the Securities and Swap Agreement

     Depending on its terms, a Swap Agreement may be in economic substance an
option or forward contract (among other possibilities), instead of or in
addition to a notional principal contract. In general, a Swap Agreement will be
treated for federal income tax purposes in accordance with its economic
substance. Consequently, if a Swap Agreement is an option, a Unitholder will be
treated as writing or purchasing an option. Any premium paid or received in
respect of the option (calculated in the same manner as Swap Premiums in respect
of a Swap Agreement, as described under "Tax Consequences of Separate
Treatment--Allocation of Basis and Sales Proceeds") generally will be taken into
account in determining gain or loss only upon termination of the option or, if
the option is physically settled and involves the purchase of property by the
Trust, upon the disposition of such property. Any such gain or loss will be
capital gain or loss (subject to the discussion below under "Straddle Rules" and
"Foreign Currency Rules"). An option generally will not be subject to the
mark-to-market rules under section 1256 of the Code, but the inapplicability of
those rules is not entirely free from doubt in the case of a purchased option
underlying a Unit that is itself listed on a national securities exchange. An
option and the Securities may be considered offsetting positions in personal
property for purposes of the straddle rules discussed in the preceding
paragraph.

     In some cases, Securities and a related Swap Agreement may represent
economically a loan to the Swap Counterparty secured by the Securities. In that
case, the Trust may be considered to have made a loan providing for cash flows
equal to the cash flows of the Securities and the Swap Agreement combined. Such
a loan would be subject to the rules governing debt instruments described above
under "Tax Consequences of Separate Treatment-Taxation of Securities."

     Other characterizations may be possible, depending on the particular terms
of the Swap Agreement. Unitholders should consult their own tax advisors with
respect to the federal income tax treatment of the Swap Agreement.

Stripped Bond Rules

     A Unitholder that holds a Strip Unit will be taxed under the "stripped
bond" rules of the Code. The Unitholder will be treated as having purchased a
newly issued, single debt instrument providing for payments equal to the
payments on the Securities allocable to the Unit and having OID equal to the
excess of the sum of such payments over the issue price. The issue price is the
price at which the Unitholder is considered to have purchased its right to
payments on the Securities. In the case of a Trust that holds only Securities
and cash or cash equivalents, the issue price would be the cost of the Unit less
the Unitholder's allocable share of such cash or cash equivalents. The
Unitholder will include OID in income as it accrues in accordance with the
constant yield method described above under "Taxation of Securities-Interest,
Discount and Premium-General OID Rules."

     Holders of certain Strip Units may not be entitled to receive current
distributions on such Units. In that case, OID will be includible in income
prior to the receipt of cash attributable to such income and the amount of OID
includible in income will increase each year.

     Unless otherwise specified in the Prospectus Supplement, it is anticipated
that a Trust will, for information reporting purposes, account for OID
reportable by holders of Strip Units by reference to the first price at which a
substantial amount of the Units is sold to purchasers (other than the
underwriters), even though the amount of OID will differ for subsequent
purchasers. Unitholders should consult their tax advisors regarding the proper
calculation of OID.

Foreign Currency Rules

     If the Securities provide for payments denominated in, or determined by
reference to, a foreign currency, and the integration rules do not apply, then
(under the rules of section 988 of the Code and the regulations promulgated
thereunder) foreign exchange gain or loss will be computed separately from
interest income and gain or loss from the Securities. Foreign exchange gain or
loss is treated as ordinary income or loss that is generally not interest income
(or a direct offset to interest income) and is sourced based on the residence of
the taxpayer.

     In general terms, interest income (including OID, and adjusted for any
premium amortization) from the Securities will be calculated first in foreign
currency units as if the instrument were denominated in U.S. dollars. Interest
in foreign currency units will then be translated into U.S. dollars based on an
average exchange rate for the period when the interest accrues or, in some
cases, based on the exchange rate at the time interest is paid. Foreign exchange
gain or loss will be recognized when interest income is actually paid in an
amount equal to the difference, if any, between the U.S. dollar value of the
interest payment based on the exchange rate or rates used in calculating the
interest income attributable to the payment and the rate when it is actually
paid. Similarly, foreign exchange gain or loss will be recognized upon the
receipt of a principal payment (exclusive of any portion thereof representing
original issue discount) in an amount equal to the difference between the U.S.
dollar value of the payment based on the exchange rate when the Securities were
acquired and the rate when the payment is made. Upon a sale of the Securities,
gain or loss will be treated as foreign exchange gain or loss to the extent it
does not exceed the gain or loss, respectively, attributable to changes in
exchange rates over the period that the Unitholder is considered to have held
the Securities.

     The principles described above would also apply to any synthetic debt
instrument created by integrating the Securities and Swap Agreement if that
instrument provides for payments in, or determined by reference to, a foreign
currency.

     The rules governing a Swap Agreement whose payments are denominated in, or
determined by reference to, foreign currencies and that is not integrated with
the Securities will depend on its specific terms. In general, the timing of
income and deductions would be determined under the principles described in "Tax
Consequences of Separate Treatment--Taxation of the Swap Agreement" and any
income, loss or deduction (including any gain or loss from a termination of a
Swap Agreement) would be characterized as foreign exchange gain or loss. In the
case of a Swap Agreement that exchanges both interest and principal payments,
however, the amount and timing of income or loss generally would be determined
as though the Trust had made a hypothetical loan denominated in the currency in
which payments are received and had incurred a hypothetical debt denominated in
the currency in which payments are made. The resulting net income or loss would
be characterized as foreign exchange gain or loss.

Tax-Exempt Organizations

     A qualified pension plan or other entity that generally is exempt from
federal income taxation pursuant to section 501 of the Code (such an entity, a
"Tax-Exempt Investor") nonetheless will be subject to federal income taxation to
the extent that its income is unrelated business taxable income within the
meaning of section 512 of the Code. Interest on the Securities (or synthetic
debt instrument, if the Securities and Swap Agreement are integrated), income
from a Swap Agreement that is a notional principal contract and gains from the
sale, exchange or other disposition of Units held by a Tax-Exempt Investor
generally will not be unrelated business taxable income, unless such Units are
"debt-financed property" within the meaning of section 514 of the Code. A
portion of any income or gain from the Securities would be unrelated business
taxable income if, because of the existence of a significant Swap Premium or
other nonperiodic payment under the Swap Agreement, the Swap Counterparty were
deemed to have made a loan to a Tax-Exempt Investor that is a Unitholder. See
"Tax Consequences of Separate Treatment-Taxation of Swap Agreement."

Foreign Unitholders

     The following discussion applies to Unitholders that hold Registered Units.
The applicable Prospectus Supplement will discuss the rules applicable to
non-U.S. holders of Bearer Units.

     A Unitholder that is not a U.S. person (as defined below) and that is not
subject to U.S. federal income tax as a result of any direct or indirect
connection to the United States in addition to its ownership of a Unit will not
be subject to United States income or withholding tax, except as described below
and under "Information Reporting and Backup Withholding," in respect of interest
income or gain on the Securities or income from the Swap Agreement if (i) the
Securities were issued after July 18, 1984, (ii) the Unitholder is not a
"10-percent shareholder" or "related controlled foreign corporation" with
respect to the issuer of the Securities (or the Swap Counterparty, if the Swap
Agreement is considered to involve a significant nonperiodic payment to the Swap
Counterparty that is treated as a loan or is otherwise considered part of a loan
to the Swap Counterparty), (iii) interest on the Securities (or, to the extent
the Swap Agreement is considered to involve a loan to the Swap Counterparty,
interest on such loan) is not contingent on the cash flows of, value of property
of, or dividends or other equity payments by, the issuer of the Securities (or,
in the case of a loan to the Swap Counterparty, the Swap Counterparty), except
that this clause will not apply to Securities that are debt instruments with a
fixed term issued on or before April 7, 1993, (iv) the Unitholder provides an
appropriate statement (generally on IRS Form W-8), signed under penalties of
perjury, identifying the Unitholder and stating, among other things, that the
Unitholder is not a U.S. person (or, with respect to payments made after
December 31, 1999, satisfies certain documentary evidence requirements for
establishing that it is not a U.S. person) and (v) the Unitholder is not
considered to be a bank extending credit under a loan entered into in the
ordinary course of its trade or business.

     If the Securities or Swap Agreement provide for payments relating to a
"United States real property interest" within the meaning of section 897 of the
Code, then gain from the Securities or Swap Agreement, as the case may be, may
be treated as income effectively connected with a United States trade or
business, and a related withholding tax may apply.

     A Unitholder that is not a U.S. person may also be subject to U.S. federal
income taxation with respect to a Unit if it is a personal holding company,
corporation that accumulates earnings to avoid U.S. taxes on shareholders or
private foundation under the Code.

     The term "U.S. person" means a citizen or resident of the United States, a
corporation, partnership or other entity created or organized in or under the
laws of the United States or any political subdivision thereof, an estate the
income of which is subject to United States federal income taxation regardless
of its source or a trust if (i) a U.S. court is able to exercise primary
supervision over the trust's administration and (ii) one or more U.S. persons
have the authority to control all of the trust's substantial decisions.

Information Reporting and Backup Withholding

     The Trustee will furnish or make available, within 90 days after the end of
each calendar year, to each party registered during such calendar year as a
Unitholder, such information as is required under the Code or regulations under
the Code to enable each Unitholder to file its federal income tax returns with
respect to its ownership of Registered Units. Such information may also be
reported to the IRS.

     Distributions made on a Unit and proceeds from the sale of a Unit to or
through certain brokers may be subject to a "backup" withholding tax of 31%
unless, in general, the Unitholder complies with certain procedures or
establishes that it is a corporation or otherwise exempt from such withholding.
A Unitholder may be required to provide a statement under penalties of perjury
(generally on IRS Form W-9 for U.S. persons or W-8 for non-U.S. persons) to
establish an exemption. Any amounts so withheld from distributions on the Unit
would be allowed as a credit against the Unitholder's federal income tax
liability, or upon application by the Unitholder to the IRS, would be refunded
by the IRS to the extent it exceeds such liability.


                              ERISA CONSIDERATIONS

     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose requirements on employee benefit plans (and on certain other
retirement plans and arrangements, including individual retirement accounts and
annuities, Keogh plans and collective investment funds and insurance company
separate accounts in which such plans, accounts or arrangements are invested)
subject to ERISA or the Code (collectively, "Plans") and on persons who are
fiduciaries with respect to such Plans. Among other things, ERISA requires that
the assets of a Plan subject to ERISA be held in trust and imposes general
standards of investment prudence and diversification on fiduciaries of Plans. In
addition, ERISA and Section 4975 of the Code prohibit a broad range of
transactions involving Plan assets and persons ("Parties in Interest") having
certain specified relationships to a Plan and impose additional prohibitions
where Parties in Interest are fiduciaries with respect to a Plan. Each of Morgan
Stanley, any Swap Counterparty, the issuers of the Securities and the Trustee
and their affiliates may be Parties in Interest with respect to Plans.

     The United States Department of Labor (the "DOL") has issued regulations
(DOL Reg. sections 2510.3-101) concerning what constitutes the assets of a Plan
when a Plan invests in another entity (the "Plan Asset Regulations"). The Units
would constitute equity interests in the Trust for purposes of the Plan Asset
Regulations. Under the Plan Asset Regulations, 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 and
Section 4975 of the Code to be assets of the investing Plan in certain
circumstances, unless the ownership by "benefit plan investors" of equity
interests in the entity is not "significant." In general, ownership by benefit
plan investors of equity interests in an entity is "significant" on any date if,
immediately after the most recent acquisition of any equity interest in the
entity, twenty-five percent or more of the value of any class of equity
interests in the entity is held by benefit plan investors. For purposes of the
Plan Asset Regulations, the term "benefit plan investor" includes (a) any
employee benefit plan (as defined in Section 3(3) of ERISA), whether or not it
is subject to the provisions of Title I of ERISA, including governmental and
foreign employee benefit plans, (b) any plan described in Section 4975(e)(1) of
the Code and (c) any entity whose underlying assets include plan assets by
reason of a plan's investment in the entity.

     Unless the "Alternative ERISA Restrictions" or "Deemed Representations"
apply, Units may not be transferred to any person unless that person is not a
Plan subject to the fiduciary responsibility provisions of ERISA or Section 4975
of the Code and is not acquiring the Units with the assets of any such Plan or
any government or other plan subject to substantially similar requirements. The
Trust Agreement provides that any purported transfer in violation of this
restriction shall be void ab initio. Each person who acquires any Book-Entry
Unit, and each fiduciary which causes any such person to so acquire a Book-Entry
Unit, in its individual as well as its fiduciary capacity, will be deemed to
have represented upon the acquisition of such Book-Entry Unit that such
purchaser or transferee is not a Plan subject to the fiduciary responsibility
provisions of ERISA or Section 4975 of the Code or any government or other plan
subject to substantially similar requirements and is not using the assets of any
such Plan to purchase the Book-Entry Units. THE TRUST AGREEMENT PROVIDES THAT
EACH HOLDER OF A BOOK-ENTRY UNIT SHALL INDEMNIFY THE TRUSTEE, THE DEPOSITOR,
MORGAN STANLEY AND THEIR AFFILIATES AGAINST ANY COSTS, EXPENSES, DAMAGES OR
LOSSES INCURRED BY THEM AS A RESULT OF THE FAILURE OF THE FOREGOING
REPRESENTATION TO BE TRUE.

     Alternatively, if the Prospectus Supplement with respect to a Series of
Units elects the "Alternative ERISA Restrictions", the restrictions described in
the preceding paragraph will not apply. Units subject to the "Alternative ERISA
Restrictions" will be issued only as Definitive Units in registered form and
only upon execution and delivery of a definitive Purchase Agreement, which will
contain additional representations regarding whether such purchaser or proposed
transferee is a benefit plan investor (within the meaning of the Plan Asset
Regulations) or is acquiring the Units with assets of a benefit plan investor. A
definitive Purchase Agreement will similarly be required to be obtained from any
proposed transferee of a Unit to which the "Alternative ERISA Restrictions"
apply. No such purchase or proposed transfer shall be permitted to the extent
that it would cause the ownership by benefit plan investors to be "significant"
within the meaning of the Plan Asset Regulations immediately after such purchase
or proposed transfer. In addition, the Depositor and the Trustee will agree
that, after the initial distribution of a particular Series of Units subject to
the Alternative ERISA Restrictions, neither they nor their affiliates will
acquire any Units of such Series, unless such acquisition would not cause the
ownership by benefit plan investors immediately following such acquisition to be
"significant."

     Alternatively, if the Prospectus Supplement with respect to a Series of
Units elects the "Deemed Representations", the restrictions described in the two
preceding paragraphs will not apply. Units will be issued in reliance on certain
exemptions from the prohibited transaction provisions of Section 406 of ERISA
and Section 4975 of the Code which may be applicable, depending in part on the
type of Plan fiduciary making the decision to acquire a Unit and the
circumstances under which such decision is made. Included among these exemptions
are Prohibited Transaction Class Exemption ("PTCE") 91-38 (relating to
investments by bank collective investment funds), PTCE 84-14 (relating to
transactions effected by a "qualified professional asset manager"), PTCE 90-1
(relating to investments by insurance company pooled separate accounts) and PTCE
96-23 (relating to transactions determined by in-house asset managers). There
can be no assurance that any of these class exemptions or any other exemption
will be available with respect to any particular transaction involving the
Units. BY ITS PURCHASE OF ANY UNIT, THE PURCHASER THEREOF WILL BE DEEMED TO HAVE
REPRESENTED AND WARRANTED EITHER THAT (A) IT IS NOT AN ERISA PLAN OR OTHER PLAN,
AN ENTITY WHOSE UNDERLYING ASSETS INCLUDE THE ASSETS OF ANY SUCH ERISA PLAN OR
OTHER PLAN, OR A GOVERNMENTAL PLAN WHICH IS SUBJECT TO ANY FEDERAL, STATE OR
LOCAL LAW THAT IS SUBSTANTIALLY SIMILAR TO THE PROVISIONS OF SECTION 406 OF
ERISA OR SECTION 4975 OF THE CODE OR (B) ITS PURCHASE, HOLDING AND DISPOSITION
OF A UNIT WILL NOT RESULT IN A PROHIBITED TRANSACTION UNDER SECTION 406 OF ERISA
OR SECTION 4975 OF THE CODE (OR, IN THE CASE OF A GOVERNMENTAL PLAN, ANY
SUBSTANTIALLY SIMILAR FEDERAL, STATE OR LOCAL LAW) FOR WHICH AN EXEMPTION IS NOT
AVAILABLE. THE TRUST AGREEMENT PROVIDES THAT EACH HOLDER OF A BOOK-ENTRY UNIT
SHALL INDEMNIFY THE TRUSTEE, THE DEPOSITOR, MORGAN STANLEY AND THEIR AFFILIATES
AGAINST ANY COSTS, EXPENSES, DAMAGES OR LOSSES INCURRED BY THEM AS A RESULT OF
THE FAILURE OF THE FOREGOING REPRESENTATION TO BE TRUE.

     The Prospectus Supplement may also specify restrictions with respect to
ERISA investors different from any of the foregoing.

     Each Plan fiduciary who is responsible for making the investment decisions
whether to purchase or commit to purchase and to hold Units should determine
whether, under the general fiduciary standards of investment prudence and
diversification and under the documents and instruments governing the Plan, an
investment in the Units is appropriate for the Plan, taking into account the
overall investment policy of the Plan and the composition of the Plan's
investment portfolio. Any Plan proposing to invest in Units should consult with
its counsel to confirm that such investment will not result in a prohibited
transaction and will satisfy the other requirements of ERISA and the Code. The
sale of any Units to a Plan or a governmental or other plan is in no respect a
representation by the Trust or Morgan Stanley that such an investment meets all
relevant legal requirements with respect to investments by Plans generally, any
particular Plan or any such other plan, or that such an investment is
appropriate for Plans generally, any particular Plan or any such other plan.


                     LIMITATIONS ON ISSUANCE OF BEARER UNITS

     In compliance with United States Federal income tax laws and regulations,
the Depositor and any underwriter, agent or dealer participating in the offering
of any Bearer Unit will agree that, in connection with the original issuance of
such Bearer Unit and during the period ending 40 days after the issue of such
Bearer Unit, they will not offer, sell or deliver such Bearer Unit, directly or
indirectly, to a U.S. Person or to any person within the United States, except
to the extent permitted under U.S. Treasury regulations.

     Bearer Units will bear a legend to the following effect: "Any United States
Person who holds this obligation will be subject to limitations under the United
States income tax laws, including the limitations provided in Sections 165(j)
and 1287(a) of the Internal Revenue Code." The sections referred to in the
legend provide that, with certain exceptions, a United States taxpayer who holds
Bearer Units will not be allowed to deduct any loss with respect to, and will
not be eligible for capital gain treatment with respect to any gain realized on
a sale, exchange, redemption or other disposition of, such Bearer Units.

     Pending the availability of a permanent Global Security or definitive
Bearer Units, as the case may be, Units that are issuable as Bearer Units may
initially be represented by a single temporary Global Security, without interest
coupons, to be deposited with a common depositary in London for Euroclear and
CEDEL for credit to the accounts designated by or on behalf of the purchasers
thereof. Following the availability of a permanent Global Security in bearer
form, without coupons attached, or definitive Bearer Units and subject to any
further limitations described in the applicable Prospectus Supplement, the
temporary Global Security will be exchangeable for interests in such permanent
Global Security or for such definitive Bearer Units, respectively, only upon
receipt of a "Certificate of Non-U.S. Beneficial Ownership." A "Certificate of
Non-U.S. Beneficial Ownership" is a certificate to the effect that a beneficial
interest in a temporary Global Security is owned by a person that is not a U.S.
Person or is owned by or through a financial institution in compliance with
applicable U.S. Treasury regulations. No Bearer Unit will be delivered in or to
the United States. If so specified in the applicable Prospectus Supplement,
interest on a temporary Global Security will be distributed to each of Euroclear
and CEDEL with respect to that portion of such temporary Global Security held
for its account, but only upon receipt as of the relevant Distribution Date of a
Certificate of Non-U.S. Beneficial Ownership.


                              PLAN OF DISTRIBUTION

     The Units may be offered and sold to or through Morgan Stanley as
underwriter, dealer or agent, or through one or more other underwriters, dealers
or agents, or directly to purchasers. The applicable Prospectus Supplement will
set forth the terms of the offering of any Series of Units, which may include
the names of any underwriters, or initial purchasers, the purchase price of such
Units and the proceeds to the Depositor from such sale, any underwriting
discounts and other items constituting underwriters' compensation, any initial
public offering price, any discounts or concessions allowed or reallowed or paid
to dealers, any securities exchanges on which such Units may be listed, any
restrictions on the sale and delivery of Units in bearer form and the place and
time of delivery of the Units to be offered thereby.

     If underwriters are used in the sale, Units will be acquired by the
underwriters for their own account and may be resold from time to time in one or
more transactions, including negotiated transactions, at a fixed public offering
price or at varying prices determined at the time of sale. Such Units may be
offered to the public either through underwriting syndicates represented by
managing underwriters or by underwriters without a syndicate. Such managing
underwriters or underwriters in the United States will include Morgan Stanley,
an affiliate of the Depositor. Unless otherwise set forth in the applicable
Prospectus Supplement, the obligations of the underwriters to purchase such
Units will be subject to certain conditions precedent, and the underwriters will
be obligated to purchase all such Units, if any, of such Units are purchased.
Any initial public offering price and any discounts or concessions allowed or
reallowed or paid to dealers may be changed from time to time.

     In connection with an underwritten offering of Units, certain underwriters
and selling group members and their respective affiliates may engage in
transactions that stabilize, maintain or otherwise affect the market price of
the Units. Such transactions may include stabilization transactions effected in
accordance with Rule 104 of Regulation M under the Exchange Act, pursuant to
which such persons may bid for or purchase Units for the purposes of stabilizing
their market price.

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

     If so indicated in the applicable Prospectus Supplement, the Depositor will
authorize agents, underwriters or dealers to solicit offers by certain specified
institutions to purchase Units at the public offering price described in such
Prospectus Supplement pursuant to delayed delivery contracts providing for
payment and delivery on a future date specified in such Prospectus Supplement.
Such contracts will be subject only to those conditions set forth in the
applicable Prospectus Supplement and such Prospectus Supplement will set forth
the commissions payable for solicitation of such contracts.

     Sales of certain Series of Units may be restricted to "qualified
institutional buyers" ("QIB"s) as defined in Rule 144A under the Securities Act,
in which case each underwriter will be required to exercise reasonable care to
ensure that such Units are sold and will be resold to QIBs. The Prospectus
Supplement relating to such Units may provide that a purchaser of the Units is
deemed to represent for the benefit of the Underwriters that such purchaser is
qualified as a QIB.

     Any underwriters, dealers or agents participating in the distribution of
Units may be deemed to be underwriters and any discounts or commissions received
by them on the sale or resale of Units may be deemed to be underwriting
discounts and commissions under the Securities Act. Agents and underwriters may
be entitled under agreements entered into with the Depositor to indemnification
by the Depositor against certain civil liabilities, including liabilities under
the Securities Act, or to contribution with respect to payments that the agents
or underwriters may be required to make in respect thereof. Agents and
underwriters may be customers of, engage in transactions with, or perform
services for, the Depositor or its affiliates in the ordinary course of
business.

     If specified in the Prospectus Supplement, the Securities may be deposited
into the Trust in connection with a distribution of the Securities by one or
more affiliates of the Depositor pursuant to a registration statement under the
Securities Act, in which the Trust will effectively act as an underwriter of the
Securities pursuant to Rule 140 under the Securities Act.

     Morgan Stanley is an affiliate of the Depositor. Morgan Stanley's
participation in the offer and sale of Units complies with the requirements of
Section 2720 of the Conduct Rules of the National Association of Securities
Dealers, Inc. regarding underwriting securities of an affiliate.

     As to each Series of Units, only those Classes rated in one of the
investment grade rating categories by a Rating Agency will be offered hereby.
Any unrated Classes or Classes rated below investment grade may be retained by
the Depositor or sold at any time to one or more purchasers.

     The Depositor and Morgan Stanley may be indemnified by the Trust for
certain expenses or liabilities incurred in connection with the offer and sale
of the Units.

     From time to time, Morgan Stanley and its affiliates may be engaged by
Security Issuers as an underwriter or placement agent, in an advisory capacity
or in other business arrangements. In addition, Morgan Stanley and its
affiliates may make a market in other outstanding securities of any Security
Issuer. Each Unitholder will be deemed to have acknowledged and agreed that
Morgan Stanley or its affiliates may engage in any kind of business with, or
have an investment in, any Security Issuer or related persons, and in connection
therewith, may obtain or be in possession of non-public information regarding
the Securities or related persons which may not be made available to
Unitholders.

     Affiliates of other underwriters may also act as agents or underwriters in
connection with the sale of the Units. Any affiliate of the underwriters so
acting will be named, and its affiliation with the underwriters described, in
the related Prospectus Supplement. Also, affiliates of the underwriters may act
as principals or agents in connection with market-making transactions relating
to the Units.

                                  LEGAL MATTERS

     Certain legal matters with respect to the issuance of Units will be passed
upon for the Depositor by Cleary, Gottlieb, Steen & Hamilton.

<PAGE>


                             INDEX OF DEFINED TERMS

                                                           Page
                                                           ----
Affected Party..............................................23
Base Rate...................................................31
Bearer Units................................................42
Book-Entry Units............................................42
Business Day................................................30
Calculation Date............................................37
Call Date...................................................39
Call Price..................................................39
Callable Series.............................................39
CD Rate.....................................................37
CD Rate Determination Date..................................37
CDs (Secondary Market)......................................37
CEDEL.......................................................42
Certificate of Non-U.S. Beneficial Ownership................74
Certificates of Deposit.....................................37
Class........................................................1
Closing Date................................................57
Code........................................................46
Commercial Paper............................................34
Commercial Paper Rate.......................................34
Commercial Paper Rate Determination Date....................34
Commission...................................................2
Composite Quotations........................................31
Concentrated Security........................................1
Contingent Payment Regulations..............................63
Covenant Default............................................15
Credit Events...............................................21
Credit Support..............................................12
Cut-off Date................................................10
Definitive Units............................................42
Deliverable Obligations.....................................21
Depositary..................................................42
Depositor....................................................1
Direct Participants.........................................43
Disqualified Security........................................8
Distribution Date............................................1
DOL.........................................................71
DTC.........................................................28
Dual Currency Units.........................................39
Early Termination Date......................................23
EDGAR........................................................2
Eligible Trustee............................................56
ERISA.......................................................70
Euroclear...................................................42
Exchange Act.................................................1
Exchange Rate Agent..........................................9
Exchangeable Series.........................................40
Extraordinary Trust Expenses................................48
Face Amount.................................................38
FASIT.......................................................58
Federal Funds (Effective)...................................36
Federal Funds Rate..........................................36
Federal Funds Rate Determination Date.......................36
Federal Funds/Effective Rate................................36
Fixed Rate Unit.............................................30
Floating Rate Unit..........................................31
Foreign Currency Integration Regulations....................58
Foreign Currency Unit.......................................38
Foreign Sovereign...........................................12
Global Security.............................................42
Guarantee....................................................1
Guarantor...................................................18
Guaranty....................................................18
H. 15(519)..................................................31
Index Maturity..............................................31
Indexed Commodity...........................................38
Indexed Currency............................................38
Indexed Principal Amount....................................38
Index-Linked Units..........................................38
Indirect Participants.......................................43
Insolvency Law..............................................49
Integration Regulations.....................................58
Interest Period.............................................32
Interest Rate................................................1
Interest Reset Date.........................................32
IRS.........................................................58
ISDA........................................................20
ISDA Definitions............................................20
Letter of Credit............................................18
Letter of Credit Bank.......................................18
LIBOR.......................................................33
LIBOR Determination Date....................................33
LIBOR Reuters...............................................33
LIBORTelerate...............................................33
London Banking Day..........................................30
Maximum Interest Rate.......................................31
Maximum Reimbursable Amount..................................6
Minimum Interest Rate.......................................31
Money Market Yield..........................................35
Morgan Stanley...............................................1
MSDW.........................................................1
Notional Amount.............................................30
OID.........................................................59
Option to Elect Exchange....................................41
Optional Exchange Date......................................40
Outstanding Securities......................................15
Participants................................................43
Parties in Interest.........................................71
Plan Asset Regulations......................................71
Plans.......................................................70
Prospectus Supplement........................................1
PTCE........................................................72
QIB.........................................................75
Rating Agency...............................................41
Reference Entity............................................21
Registered Units............................................42
Registration Statement.......................................2
Reporting Event.............................................24
Reserve Account.............................................19
Retained Interest...........................................10
Reuters.....................................................33
Reuters Screen LIBO Page....................................33
Rule 3a-7...................................................27
Schedule....................................................20
Secured Securities..........................................16
Securities...................................................1
Security Agreement..........................................14
Security Default............................................24
Security Issuer..............................................1
Security Prospectus.........................................12
Security Registration Statement.............................13
Senior Securities...........................................16
Series.......................................................1
Specified Currency...........................................1
Spread......................................................31
Spread Multiplier...........................................31
Stock Index.................................................38
Strip Units.................................................27
Subordinated Securities.....................................16
Swap Agreement...............................................1
Swap Calculation Agent.......................................7
Swap Counterparty............................................1
Swap Default................................................22
Swap Payment Date...........................................20
Swap Premium................................................60
Swap Termination Payment.....................................4
Tax Projected Payment Schedule..............................63
Telerate....................................................33
Telerate Page 3750..........................................33
Termination Events...........................................4
TIA.........................................................56
Transaction..................................................1
Treasury bills..............................................35
Treasury Rate...............................................35
Treasury Rate Determination Date............................36
Trigger Amount...............................................6
Trust........................................................1
Trust Agreement..............................................1
Trust Property...............................................1
Trustee......................................................1
Trustee Fees................................................10
U.S. person.................................................70
Unit Principal Balance......................................37
Unit Register...............................................43
United States real property interest........................70
Units........................................................1


<PAGE>


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

     No dealer, salesperson or any
other person has been authorized to give any
information or to make any representations
other than those contained in the                           $
Prospectus (including the accompanying
Prospectus Supplement) in connection with
the offer contained herein and, if
given or made, such information or
representations  must not be relied            MSDW STRUCTURED ASSET CORP.
upon as having  been authorized by
the company or an agent. Neither the
delivery of this Prospectus (including
the accompanying Prospectus Supplement)
nor any sale made hereunder shall, under
any circumstances, create an implication
that there has been no change in the
affairs of the company since the dates
as of which information is given in            STRUCTURED ASSET TRUST UNIT
this Prospectus (including the accompanying    REPACKAGINGS
Prospectus Supplement). This Prospectus
(including the accompanying Prospectus
Supplement) do not constitute an offer or
solicitation by anyone in any jurisdiction
 in which such offer or solicitation
is not authorized or in which the person
making such offer or solicitation is
not qualified to do so or to any person
to whom it is unlawful to make such
offer or solicitation.

                     TABLE OF CONTENTS
                                        Page
                                        ----

PROSPECTUS SUPPLEMENTS.............
AVAILABLE INFORMATION..............
INCORPORATION OF CERTAIN                       PROSPECTUS
     DOCUMENTS BY REFERENCE........
IMPORTANT CURRENCY INFORMATION.....
RISK FACTORS.......................
THE DEPOSITOR......................
USE OF PROCEEDS....................
FORMATION OF TRUSTS................
DESCRIPTION OF TRUST PROPERTY......
DESCRIPTION OF SWAP AGREEMENTS.....
MSDW...............................
DESCRIPTION OF UNITS...............
DESCRIPTION OF TRUST AGREEMENTS....            Dated February __, 1999
U.S. FEDERAL INCOME
     TAX CONSIDERATIONS............
ERISA CONSIDERATIONS...............
LIMITATIONS ON ISSUANCE OF
     BEARER UNITS..................
PLAN OF DISTRIBUTION...............
LEGAL MATTERS......................
INDEX OF DEFINED TERMS.............
====================================   ======================================
<PAGE>

                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Other Expenses of Issuance and Distribution (Item 14 of Form S-3)

     The expenses expected to be incurred in connection with the issuance and
distribution of the Certificates being registered, other than underwriting
compensation, are as set forth below.

         Filing Fee for Registration Statement...........$147,500
         Legal Fees and Expenses.........................       *
         Accounting Fees and Expenses....................       *
         Trustee's Fees and Expenses
                  (including counsel fees)...............       *
         Blue Sky Fees and Expenses......................       *
         Printing and Engraving Fees.....................       *
         Rating Agency Fees..............................       *
         Miscellaneous...................................       *
                                                           ------

         Total...........................................  ======

         ---------------
         * To be provided by amendment.


Indemnification of Directors and Officers (Item 15 of Form S-3).

     The Company's By-laws provide that the Corporation shall indemnify, to the
fullest extent permitted by applicable law, any person who was or is a party or
is threatened to be made a party to, or is involved in any manner in, any
threatened, pending or completed action, suit or proceeding (whether civil,
criminal, administrative or investigative) by reason of the fact that such
person (1) is or was a director or officer of the Corporation or a Subsidiary or
(2) is or was serving at the request of the Corporation or a Subsidiary as a
director, officer, partner, member, employee or agent of another corporation,
partnership, joint venture, trust, committee or other enterprise.

     Section 145 of the Delaware General Corporation Law (the "GCL") provides as
follows:

     "(a) A corporation shall have power to indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the corporation) by
reason of the fact that the person is or was a director, officer, employee or
agent of the corporation, or is or was serving at the request of the corporation
as a director, officer, employee or agent of another corporation, partnership,
joint venture, trust or other enterprise, against expenses (including attorneys'
fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred by the person in connection with such action, suit or proceeding if the
person acted in good faith and in a manner the person reasonably believed to be
in or not opposed to the best interests of the corporation, and, with respect to
any criminal action or proceeding, had no reasonable cause to believe the
person's conduct was unlawful. The termination of any action, suit or proceeding
by judgment, order, settlement, conviction, or upon a plea of nolo contendere or
its equivalent, shall not, of itself, create a presumption that the person did
not act in good faith and in a manner which the person reasonably believed to be
in or not opposed to the best interests of the corporation, and, with respect to
any criminal action or proceeding, had reasonable cause to believe that the
person's conduct was unlawful.

     (b) A corporation shall have power to indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action or suit by or in the right of the corporation to procure a
judgment in its favor by reason of the fact that the person is or was a
director, officer, employee or agent of the corporation, or is or was serving at
the request of the corporation as a director, officer, employee or agent of
another corporation, partnership, joint venture, trust or other enterprise
against expenses (including attorneys' fees) actually and reasonably incurred by
the person in connection with the defense or settlement of such action or suit
if the person acted in good faith and in a manner the person reasonably believed
to be in or not opposed to the best interests of the corporation and except that
no indemnification shall be made in respect of any claim, issue or matter as to
which such person shall have been adjudged to be liable to the corporation
unless and only to the extent that the Court of Chancery or the court in which
such action or suit was brought shall determine upon application that, despite
the adjudication of liability but in view of all the circumstances of the case,
such person is fairly and reasonably entitled to indemnity for such expenses
which the Court of Chancery of such other court shall deem proper.

     (c) To the extent that a present or former director or officer of a
corporation has been successful on the merits or otherwise in defense of any
action, suit or proceeding referred to in subsections (a) and (b) of this
section, or in defense of any claim, issue or matter therein, such person shall
be indemnified against expenses (including attorneys' fees) actually and
reasonably incurred by such person in connection therewith.

     (d) Any indemnification under subsections (a) and (b) of this section
(unless ordered by a court) shall be made by the corporation only as authorized
in the specific case upon a determination that indemnification of the present or
former director, officer, employee or agent is proper in the circumstances
because the person has met the applicable standard of conduct set forth in
subsections (a) and (b) of this section. Such determination shall be made, with
respect to a person who is a director or officer at the time of such
determination, (1) by a majority vote of the directors who are not parties to
such action, suit or proceeding, even though less than a quorum, or (2) by a
committee of such directors designated by majority vote of such directors, even
though less than a quorum, or (3) if there are no such directors, or if such
directors so direct, by independent legal counsel in a written opinion, or (4)
by the stockholders.

     (e) Expenses (including attorneys' fees) incurred by an officer or director
in defending any civil, criminal, administrative or investigative action, suit
or proceeding may be paid by the corporation in advance of the final disposition
of such action, suit or proceeding upon receipt of an undertaking by or on
behalf of such director or officer to repay such amount if it shall ultimately
be determined that such person is not entitled to be indemnified by the
corporation as authorized in this section. Such expenses (including attorneys'
fees) incurred by former directors and officers or other employees and agents
may be so paid upon such terms and conditions, if any, as the corporation deems
appropriate.

     (f) The indemnification and advancement of expenses provided by, or granted
pursuant to, the other subsections of this section shall not be deemed exclusive
of any other rights to which those seeking indemnification or advancement of
expenses may be entitled under any bylaw, agreement, vote of stockholders or
disinterested directors or otherwise, both as to action in such person's
official capacity and as to action in another capacity while holding such
office.

     (g) A corporation shall have power to purchase and maintain insurance on
behalf of any person who is or was a director, officer, employee or agent of the
corporation, or is or was serving at the request of the corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise against any liability asserted against such
person and incurred by such person in any such capacity, or arising out of such
person's status as such, whether or not the corporation would have the power to
indemnify such person against such liability under this section.

     (h) For purposes of this section, references to "the corporation" shall
include, in addition to the resulting corporation, any constituent corporation
(including any constituent of a constituent) absorbed in a consolidation or
merger which, if its separate existence had continued, would have had power and
authority to indemnify its directors, officers, and employees or agents, so that
any person who is or was a director, officer, employee or agent of such
constituent corporation, or is or was serving at the request of such constituent
corporation as a director, officer, employee or agent of another corporation,
partnership, joint venture, trust or other enterprise, shall stand in the same
position under this section with respect to the resulting or surviving
corporation as such person would have with respect to such constituent
corporation if its separate existence had continued.

     (i) For purposes of this section, references to "other enterprises" shall
include employee benefit plans; references to "fines" shall include any excise
taxes assessed on a person with respect to any employee benefit plan; and
references to "serving at the request of the corporation" shall include any
service as a director, officer, employee or agent of the corporation which
imposes duties on, or involves services by, such director, officer, employee or
agent with respect to any employee benefit plan, its participants or
beneficiaries; and a person who acted in good faith and in a manner such person
reasonably believed to be in the interest of the participants and beneficiaries
of an employee benefit plan shall be deemed to have acted in a manner "not
opposed to the best interests of the corporation" as referred to in this
section.

     (j) The indemnification and advancement of expenses provided by, or granted
pursuant to, this section shall, unless otherwise provided when authorized or
ratified, continue as to a person who has ceased to be a director, officer,
employee or agent and shall inure to the benefit of the heirs, executors and
administrators of such a person.

     (k) The Court of Chancery is hereby vested with exclusive jurisdiction to
hear and determine all actions for advancement of expenses of indemnification
brought under this section or under any bylaw, agreement, vote of stockholders
or disinterested directors, or otherwise. The Court of Chancery may summarily
determine a corporation's obligation to advance expenses (including attorneys'
fees)."

The Certificate of Incorporation also limits the personal liability of directors
to the Corporation or its stockholders for monetary damages for any breach of
fiduciary duty. The Certificate of Incorporation provides as follows:

                  "A director of the Corporation shall not be personally liable
                  to the Corporation or its stockholders for monetary damages
                  for any breach of fiduciary duty as a director, except for
                  liability (i) for any breach by the director of his duty of
                  loyalty to the Corporation or its stockholders, (ii) for acts
                  or omissions not in good faith or which involve intentional
                  misconduct or a knowing violation of law, (iii) under Section
                  174 of the General Corporation Law of the State of Delaware or
                  (iv) for any transaction from which the director derived an
                  improper personal benefit."

Undertakings (Item 17 of form S-3).

A.   Undertakings Pursuant to Rule 415.

     The undersigned Registrant hereby undertakes:

     (a) (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement (i) to include any
prospectus required by Section 10(a)(3) of the Securities Act of 1933, (ii) to
reflect in the prospectus any facts or events arising after the effective date
of the registration statement (or the most recent post-effective amendment
thereof) which, individually or in the aggregate, represent a fundamental change
in the information set forth in the registration statement, and (iii) to include
any material information with respect to the plan of distribution not previously
disclosed in this Registration Statement or any material change to such
information in this Registration Statement; provided however, that paragraphs
(a)(1)(i) and (a)(1)(ii) do not apply if the information required to be included
in a post-effective amendment by those paragraphs is contained in periodic
reports filed with or furnished to the Commission by the Registrant pursuant to
Section 13 or Section 15(d) of the Securities Exchange Act of 1934 that are
incorporated by reference in this Registration Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     (b) That, for purposes of determining any liability under the Securities
Act of 1933, each filing of the Registrant's annual report pursuant to Section
13(a) or 15(d) of the Securities Exchange Act of 1934 (and, where applicable,
each filing of an employee benefit plan's annual report pursuant to Section
15(d) of the Securities Exchange Act of 1934) that is incorporated by reference
in the Registration Statement shall be deemed to be a new Registration Statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

     (c) To provide to the underwriter at the closing specified in the
underwriting agreements certificates in such denominations and registered in
such names as required by the underwriter to permit prompt delivery to each
purchaser.

B.   Undertaking in Respect of Indemnification.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.


<PAGE>


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-3, reasonably believes that the security
rating requirement contained in Transaction Requirement B.5. of Form S-3 will be
met by the time of the sale of the securities registered hereunder and has duly
caused by this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in New York, New York on the 24th day of
February, 1999.


                                                     MSDW STRUCTURED ASSET CORP.



                                                     By: /s/ Laya Khadjavi
                                                        ------------------
                                                         Laya Khadjavi
                                                         Director




     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated:


     SIGNATURE                          TITLE                       DATE

/s/  Laya Khadjavi              Director, President          February 24, 1999
- ----------------------------    and Chief Executive
                                Officer


/s/   Michael Harpe             Director, Treasurer          February 24, 1999
- ----------------------------    and Chief  Financial
                                Officer

/s/   Donald J. Puglisi         Assistant Secretary          February 24, 1999
- ----------------------------
<PAGE>
                                                     Registration No. 333-64879
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION


                             WASHINGTON, D.C. 20549


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


                                    EXHIBITS

                                       TO

                                    FORM S-3

                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933


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




                           MSDW Structured Asset Corp.

               (Exact name of registrant as specified in charter)

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

<PAGE>



                                Index to Exhibits


       Exhibit Number                             Exhibit
       --------------                             -------

             1.1                   Form of Underwriting Agreement

             3.1                   Certificate of Incorporation

             3.2                   By-Laws

             4.1                   Standard Terms of Trust Agreements

             5.1                   Opinion of Cleary, Gottlieb, Steen &
                                   Hamilton with respect to legality*

             8.1                   Opinion of Cleary, Gottlieb, Steen &
                                   Hamilton with respect to certain tax
                                   matters*

            10.1                   Form of ISDA Master Agreement

            23.1                   Consent of Cleary, Gottlieb, Steen &
                                   Hamilton (included in Exhibits 5.1
                                   and  8.1)

            25.1                   Statement of Eligibility of Trustee

* Final signed opinions to be filed upon amendment.


                           MSDW STRUCTURED ASSET CORP.



                             UNDERWRITING AGREEMENT



                               STANDARD PROVISIONS



                                                               February __, 1999

     From time to time, MSDW Structured Asset Corp., a Delaware corporation (the
"Company"), may enter into one or more underwriting agreements that provide for
the sale of designated securities to the several underwriters named therein. The
standard provisions set forth herein may be incorporated by reference in any
such underwriting agreement (an "Underwriting Agreement"). The Underwriting
Agreement, including the provisions incorporated therein by reference, is herein
sometimes referred to as this Agreement. Terms defined in the Underwriting
Agreement are used herein as therein defined.

     The Company has filed with the Securities and Exchange Commission (the
"Commission") a registration statement, including a prospectus, relating to the
Units and has filed with, or transmitted for filing to, or shall promptly
hereafter file with or transmit for filing to, the Commission a prospectus
supplement (the "Prospectus Supplement") specifically relating to the Units
pursuant to Rule 424 under the Securities Act of 1933, as amended (the
"Securities Act"). The term "Registration Statement" means the registration
statement, including the exhibits thereto, as amended to the date of this
Agreement. The term "Basic Prospectus" means the prospectus included in the
Registration Statement. The term "Prospectus" means the Basic Prospectus
together with the Prospectus Supplement. The term "preliminary prospectus" means
a preliminary prospectus supplement specifically relating to the Offered
Securities and the Debt Warrant Securities, together with the Basic Prospectus.
As used herein, the terms "Basic Prospectus," "Prospectus" and "preliminary
prospectus" shall include in each case the documents, if any, incorporated by
reference therein. The terms "supplement," "amendment" and "amend" as used
herein shall include all documents deemed to be incorporated by reference in the
Prospectus that are filed subsequent to the date of the Basic Prospectus by the
Company with the Commission pursuant to the Securities Exchange Act of 1934, as
amended (the "Exchange Act").

     The term "Contract Securities" means the Offered Securities to be purchased
pursuant to the delayed delivery contracts substantially in the form of Schedule
I hereto, with such changes therein as the Company may approve (the "Delayed
Delivery Contracts"). The term "Underwriters' Securities" means the Offered
Securities other than Contract Securities.

     1. Representations and Warranties. The Company represents and warrants to
and agrees with each of the Underwriters that:

               (a) The Registration Statement has become effective; no stop
          order suspending the effectiveness of the Registration Statement is in
          effect, and no proceedings for such purpose are pending before or
          threatened by the Commission.

               (b) (i) Each document, if any, filed or to be filed pursuant to
          the Exchange Act and incorporated by reference in the Prospectus
          complied or will comply when so filed in all material respects with
          the Exchange Act and the applicable rules and regulations of the
          Commission thereunder, (ii) each part of the Registration Statement,
          when such part became effective, did not contain, and each such part,
          as amended or supplemented, if applicable, will not contain any untrue
          statement of a material fact or omit to state a material fact required
          to be stated therein or necessary to make the statements therein not
          misleading, (iii) the Registration Statement and the Prospectus
          comply, and, as amended or supplemented, if applicable, will comply in
          all material respects with the Securities Act and the applicable rules
          and regulations of the Commission thereunder and (iv) the Prospectus
          does not contain and, as amended or supplemented, if applicable, will
          not contain any untrue statement of a material fact or omit to state a
          material fact necessary to make the statements therein, in the light
          of the circumstances under which they were made, not misleading,
          except that the representations and warranties set forth in this
          paragraph do not apply (A) to statements or omissions in the
          Registration Statement or the Prospectus based upon information
          relating to any Underwriter furnished to the Company in writing by
          such Underwriter through the Manager expressly for use therein or (B)
          to that part of the Registration Statement that constitutes the
          Statement of Eligibility (Form T-1) under the Trust Indenture Act of
          1939, as amended (the "Trust Indenture Act"), of the Trustee.

               (c) The Company has been duly incorporated, is validly existing
          as a corporation in good standing under the laws of the jurisdiction
          of its incorporation, has the corporate power and authority to own its
          property and to conduct its business as described in the Prospectus
          and is duly qualified to transact business and is in good standing in
          each jurisdiction in which the conduct of its business or its
          ownership or leasing of property requires such qualification, except
          to the extent that the failure to be so qualified or be in good
          standing would not have a material adverse effect on the Company and
          its subsidiaries, taken as a whole.

               (d) Each subsidiary of the Company has been duly incorporated, is
          validly existing as a corporation in good standing under the laws of
          the jurisdiction of its incorporation, has the corporate power and
          authority to own its property and to conduct its business as described
          in the Prospectus and is duly qualified to transact business and is in
          good standing in each jurisdiction in which the conduct of its
          business or its ownership or leasing of property requires such
          qualification, except to the extent that the failure to be so
          qualified or be in good standing would not have a material adverse
          effect on the Company and its subsidiaries, taken as a whole; all of
          the issued shares of capital stock of each subsidiary of the Company
          have been duly and validly authorized and issued, are fully paid and
          non-assessable and are owned directly by the Company, free and clear
          of all liens, encumbrances, equities or claims.

               (e) This Agreement has been duly authorized, executed and
          delivered by the Company.

               (f) The Trust Agreement has been duly qualified under the Trust
          Indenture Act and has been duly authorized, executed and delivered by
          the Company and is a valid and binding agreement of the Company,
          enforceable in accordance with its terms, subject to applicable
          bankruptcy, insolvency or similar laws affecting creditors' rights
          generally and general principles of equity.

               (g) The Delayed Delivery Contracts have been duly authorized,
          executed and delivered by the Company and are valid and binding
          agreements of the Company, enforceable in accordance with their
          respective terms, subject to applicable bankruptcy, insolvency or
          similar laws affecting creditors' rights generally and general
          principles of equity.

               (h) The Offered Securities have been duly authorized and, when
          executed and authenticated in accordance with the provisions of the
          Trust Agreement and delivered to and paid for by the Underwriters in
          accordance with the terms of the Underwriting Agreement, in the case
          of the Underwriters' Securities, or by institutional investors in
          accordance with the terms of the Delayed Delivery Contracts in the
          case of the Contract Securities, will be entitled to the benefits of
          the Trust Agreement, as the case may be, and will be valid and binding
          obligations of the Company, in each case enforceable in accordance
          with their respective terms, subject to applicable bankruptcy,
          insolvency or similar laws affecting creditors' rights generally and
          general principles of equity.

               (i) The execution and delivery by the Company of, and the
          performance by the Company of its obligations under, this Agreement
          and the Trust Agreement will not contravene any provision of
          applicable law or the certificate of incorporation or by-laws of the
          Company or any agreement or other instrument binding upon the Company
          or any of its subsidiaries that is material to the Company and its
          subsidiaries, taken as a whole, or any judgment, order or decree of
          any governmental body, agency or court having jurisdiction over the
          Company or any subsidiary, and no consent, approval, authorization or
          order of, or qualification with, any governmental body or agency is
          required for the performance by the Company of its obligations under
          this Agreement and the Trust Agreement, except such as may be required
          by the securities or Blue Sky laws of the various states in connection
          with the offer and sale of the Offered Securities.

               (j) There has not occurred any material adverse change, or any
          development involving a prospective material adverse change, in the
          condition, financial or otherwise, or in the earnings, business or
          operations of the Company and its subsidiaries, taken as a whole, from
          that set forth in the Prospectus (exclusive of any amendments or
          supplements thereto subsequent to the date of this Agreement).

               (k) There are no legal or governmental proceedings pending or
          threatened to which the Company or any of its subsidiaries is a party
          or to which any of the properties of the Company or any of its
          subsidiaries is subject that are required to be described in the
          Registration Statement or the Prospectus and are not so described or
          any statutes, regulations, contracts or other documents that are
          required to be described in the Registration Statement or the
          Prospectus or to be filed or incorporated by reference as exhibits to
          the Registration Statement that are not described, filed or
          incorporated as required.

               (l) Each preliminary prospectus filed as part of the registration
          statement as originally filed or as part of any amendment thereto, or
          filed pursuant to Rule 424 under the Securities Act, complied when so
          filed in all material respects with the Securities Act and the
          applicable rules and regulations of the Commission thereunder.

               (m) The Company is not and, after giving effect to the offering
          and sale of the Offered Securities and the application of the proceeds
          thereof as described in the Prospectus, will not be an "investment
          company" as such term is defined in the Investment Company Act of
          1940, as amended.

               (n) The Company and its subsidiaries (i) are in compliance with
          any and all applicable foreign, federal, state and local laws and
          regulations relating to the protection of human health and safety, the
          environment or hazardous or toxic substances or wastes, pollutants or
          contaminants ("Environmental Laws"), (ii) have received all permits,
          licenses or other approvals required of them under applicable
          Environmental Laws to conduct their respective businesses and (iii)
          are in compliance with all terms and conditions of any such permit,
          license or approval, except where such noncompliance with
          Environmental Laws, failure to receive required permits, licenses or
          other approvals or failure to comply with the terms and conditions of
          such permits, licenses or approvals would not, singly or in the
          aggregate, have a material adverse effect on the Company and its
          subsidiaries, taken as a whole.

               (o) There are no costs or liabilities associated with
          Environmental Laws (including, without limitation, any capital or
          operating expenditures required for clean-up, closure of properties or
          compliance with Environmental Laws or any permit, license or approval,
          any related constraints on operating activities and any potential
          liabilities to third parties) which would, singly or in the aggregate,
          have a material adverse effect on the Company and its subsidiaries,
          taken as a whole.

               (p) The Company has complied with all provisions of Section
          517.075, Florida Statutes relating to doing business with the
          Government of Cuba or with any person or affiliate located in Cuba.

     2. Delayed Delivery Contracts. If the Prospectus provides for sales of
Offered Securities pursuant to Delayed Delivery Contracts, the Company hereby
authorizes the Underwriters to solicit offers to purchase Contract Securities on
the terms and subject to the conditions set forth in the Prospectus pursuant to
Delayed Delivery Contracts. Delayed Delivery Contracts may be entered into only
with institutional investors approved by the Company of the types set forth in
the Prospectus. On the Closing Date, the Company will pay to the Manager as
compensation for the accounts of the Underwriters the commission set forth in
the Underwriting Agreement in respect of the Contract Securities. The
Underwriters will not have any responsibility in respect of the validity or the
performance of any Delayed Delivery Contracts.

     If the Company executes and delivers Delayed Delivery Contracts with
institutional investors, the aggregate amount of Offered Securities to be
purchased by the several Underwriters shall be reduced by the aggregate amount
of Contract Securities; such reduction shall be applied to the commitment of
each Underwriter pro rata in proportion to the amount of Offered Securities set
forth opposite such Underwriter's name in the Underwriting Agreement, except to
the extent that the Manager determines that such reduction shall be applied in
other proportions and so advises the Company; provided, however, that the total
amount of Offered Securities to be purchased by all Underwriters shall be the
aggregate amount set forth above, less the aggregate amount of Contract
Securities.

     3. Terms of Public Offering. The Company is advised by the Manager that the
Underwriters propose to make a public offering of their respective portions of
the Underwriters' Securities as soon after this Agreement has been entered into
as in the Manager's judgment is advisable. The terms of the public offering of
the Underwriters' Securities are set forth in the Prospectus.

     4. Payment and Delivery. Except as otherwise provided in this Section 4,
payment for the Underwriters' Securities shall be made to the Company in Federal
or other funds immediately available at the time and place set forth in the
Underwriting Agreement, upon delivery to the Manager for the respective accounts
of the several Underwriters of the Underwriters' Securities registered in such
names and in such denominations as the Manager shall request in writing not less
than two full business days prior to the date of delivery, with any transfer
taxes payable in connection with the transfer of the Underwriters' Securities to
the Underwriters duly paid.

     Delivery on the Closing Date of any Units that are (i) Units in bearer form
shall be effected by delivery of a single temporary Global Security (as defined
in the Trust Agreement) to a common depositary for Morgan Guaranty Trust Company
of New York, Brussels office, as operator of the Euroclear System ("Euroclear"),
and for Centrale de Livraison de Valeurs Mobilieres S.A. ("Cedel") for credit to
the respective accounts at Euroclear or Cedel of each Underwriter or to such
other accounts as such Underwriter may direct. Any Global Security shall be
delivered to the Manager not later than the Closing Date, against payment of
funds to the Company in the net amount due to the Company for such Global
Security by the method and in the form set forth in the Underwriting Agreement.
The Company shall cause definitive Units in bearer form to be prepared and
delivered in exchange for such Global Security in such manner and at such time
as may be provided in or pursuant to the Indenture; provided, however, that the
Global Security shall be exchangeable for definitive Units in bearer form only
on or after the date specified for such purpose in the Prospectus.

     5. Conditions to the Underwriters' Obligations. The several obligations of
the Underwriters are subject to the following conditions:

               (a) Subsequent to the execution and delivery of the Underwriting
          Agreement and prior to the Closing Date:

                    (i) there shall not have occurred any downgrading, nor shall
               any notice have been given of any intended or potential
               downgrading or of any review for a possible change that does not
               indicate the direction of the possible change, in the rating
               accorded any of the Company's securities by any "nationally
               recognized statistical rating organization," as such term is
               defined for purposes of Rule 436(g)(2) under the Securities Act;
               and

                    (ii) there shall not have occurred any change, or any
               development involving a prospective change, in the condition,
               financial or otherwise, or in the earnings, business or
               operations of the Company and its subsidiaries, taken as a whole,
               from that set forth in the Prospectus (exclusive of any
               amendments or supplements thereto subsequent to the date of this
               Agreement) that, in the judgment of the Manager, is material and
               adverse and that makes it, in the judgment of the Manager,
               impracticable to market the Offered Securities on the terms and
               in the manner contemplated in the Prospectus.

          (b) The Underwriters shall have received on the Closing Date a
     certificate, dated the Closing Date and signed by an executive officer of
     the Company, to the effect set forth in Section 5(a)(i) above and to the
     effect that the representations and warranties of the Company contained in
     this Agreement are true and correct as of the Closing Date and that the
     Company has complied with all of the agreements and satisfied all of the
     conditions on its part to be performed or satisfied hereunder on or before
     the Closing Date.

     The officer signing and delivering such certificate may rely upon the best
of his or her knowledge as to proceedings threatened.

          (c) An opinion, dated the Closing Date, addressed to MSDW Structured
     Asset Corp. in substantially the form attached at Exhibit A to this
     Underwriting Agreement, shall be received by the Underwriters.

     6. Covenants of the Company. In further consideration of the agreements of
the Underwriters herein contained, the Company covenants with each Underwriter
as follows:

          (a) To furnish the Manager, without charge, ___ signed copies of the
     Registration Statement (including exhibits thereto) and for delivery to
     each other Underwriter a conformed copy of the Registration Statement
     (without exhibits thereto) and to furnish the Manager in New York City,
     without charge, prior to 10:00 a.m. New York City time on the business day
     next succeeding the date of this Agreement and during the period mentioned
     in Section 6(c) below, as many copies of the Prospectus, any documents
     incorporated by reference therein and any supplements and amendments
     thereto or to the Registration Statement as the Manager may reasonably
     request.

          (b) Before amending or supplementing the Registration Statement or the
     Prospectus with respect to the Offered Securities, to furnish to the
     Manager a copy of each such proposed amendment or supplement and not to
     file any such proposed amendment or supplement to which the Manager
     reasonably objects.

          (c) If, during such period after the first date of the public offering
     of the Offered Securities as in the opinion of counsel for the Underwriters
     the Prospectus is required by law to be delivered in connection with sales
     by an Underwriter or dealer, any event shall occur or condition exist as a
     result of which it is necessary to amend or supplement the Prospectus in
     order to make the statements therein, in the light of the circumstances
     when the Prospectus is delivered to a purchaser, not misleading, or if, in
     the opinion of counsel for the Underwriters, it is necessary to amend or
     supplement the Prospectus to comply with applicable law, forthwith to
     prepare, file with the Commission and furnish, at its own expense, to the
     Underwriters and to the dealers (whose names and addresses the Manager will
     furnish to the Company) to which Offered Securities may have been sold by
     the Manager on behalf of the Underwriters and to any other dealers upon
     request, either amendments or supplements to the Prospectus so that the
     statements in the Prospectus as so amended or supplemented will not, in the
     light of the circumstances when the Prospectus is delivered to a purchaser,
     be misleading or so that the Prospectus, as amended or supplemented, will
     comply with law.

          (d) To endeavor to qualify the Offered Securities for offer and sale
     under the securities or Blue Sky laws of such jurisdictions as the Manager
     shall reasonably request.

          (e) During the period beginning on the date of the Underwriting
     Agreement and continuing to and including the Closing Date, not to offer,
     sell, contract to sell or otherwise dispose of any debt securities of the
     Company or warrants to purchase debt securities of the Company
     substantially similar to the Offered Securities (other than (i) the Offered
     Securities and (ii) commercial paper issued in the ordinary course of
     business), without the prior written consent of the Manager.

                           (f) Whether or not the transactions contemplated in
         this Agreement are consummated or this Agreement is terminated, to pay
         or cause to be paid all expenses incident to the performance of its
         obligations under this Agreement, including: (i) the fees,
         disbursements and expenses of the Company's counsel and the Company's
         accountants in connection with the registration and delivery of the
         Offered Securities under the Securities Act and all other fees or
         expenses in connection with the preparation and filing of the
         Registration Statement, any preliminary prospectus, the Prospectus and
         amendments and supplements to any of the foregoing, including all
         printing costs associated therewith, and the mailing and delivering of
         copies thereof to the Underwriters and dealers, in the quantities
         hereinabove specified, (ii) all costs and expenses related to the
         transfer and delivery of the Offered Securities to the Underwriters,
         including any transfer or other taxes payable thereon, (iii) the cost
         of printing or producing any Blue Sky or legal investment memorandum in
         connection with the offer and sale of the Offered Securities under
         state law and all expenses in connection with the qualification of the
         Offered Securities for offer and sale under state law as provided in
         Section 6(d) hereof, including filing fees and the reasonable fees and
         disbursements of counsel for the Underwriters in connection with such
         qualification and in connection with the Blue Sky or legal investment
         memorandum, (iv) the fees and disbursements of the Company's counsel
         and accountants and of the Trustee and its counsel, (v) all filing fees
         and the reasonable fees and disbursements of counsel to the
         Underwriters incurred in connection with the review and qualification
         of the offering of the Offered Securities by the National Association
         of Securities Dealers, Inc., (vi) any fees charged by the rating
         agencies for the rating of the Offered Securities, [(vii) all fees and
         expenses in connection with the preparation and filing of the
         registration statement on Form 8-A relating to the Securities and all
         costs and expenses incident to listing the Offered Securities on [the
         NYSE/AMEX/the NASDAQ National Market] [and other national securities
         exchanges and foreign stock exchanges]], (viii) the costs and expenses
         of the Company relating to investor presentations on any "road show"
         undertaken in connection with the marketing of the offering of the
         Offered Securities, including, without limitation, expenses associated
         with the production of road show slides and graphics, fees and expenses
         of any consultants engaged in connection with the road show
         presentations with the prior approval of the Company, travel and
         lodging expenses of the representatives and officers of the Company and
         any such consultants, and the cost of any aircraft chartered in
         connection with the road show, (ix) all other costs and expenses
         incident to the performance of the obligations of the Company hereunder
         for which provision is not otherwise made in this Section [and (x) all
         document production charges and expenses of counsel to the Underwriters
         incurred in connection with the preparation of the Indenture]. It is
         understood, however, that except as provided in this Section, Section 8
         entitled "Indemnity and Contribution", and the last paragraph of
         Section 10 below, the Underwriters will pay all of their costs and
         expenses, including fees and disbursements of their counsel, and any
         advertising expenses connected with any offers they may make].

     7. Covenants of the Underwriters.

     Each of the several Underwriters represents and agrees with the Company
that:

               (i) except to the extent permitted under U.S. Treas. Reg. Section
          1.163-5(c)(2)(i)(D) (the "D Rules"), (A) it has not offered or sold,
          and during the restricted period will not offer or sell, Debt
          Securities in bearer form (including any Debt Security in global form
          that is exchangeable for Debt Securities in bearer form) to a person
          who is within the United States or its possessions or to a United
          States person and (B) it has not delivered and will not deliver within
          the United States or its possessions definitive Debt Securities in
          bearer form that are sold during the restricted period;

               (ii) it has, and throughout the restricted period will have, in
          effect procedures reasonably designed to ensure that its employees or
          agents who are directly engaged in selling Debt Securities in bearer
          form are aware that such Debt Securities may not be offered or sold
          during the restricted period to a person who is within the United
          States or its possessions or to a United States person, except as
          permitted by the D Rules;

               (iii) if it is a United States person, it is acquiring the Debt
          Securities in bearer form for purposes of resale in connection with
          their original issuance and if it retains Debt Securities in bearer
          form for its own account, it will only do so in accordance with the
          requirements of U.S. Treas. Reg. Section 1.163-5(c)(2)(i)(D)(6);

               (iv) if it transfers to any affiliate Debt Securities in bearer
          form for the purpose of offering or selling such Debt Securities
          during the restricted period, it will either (A) obtain from such
          affiliate for the benefit of the Company the representations and
          agreements contained in Sections 7(a)(i), 7(a)(ii) and 7(a)(iii) or
          (B) repeat and confirm the representations and agreements contained in
          Sections 7(a)(i), 7(a)(ii) and 7(a)(iii) on such affiliate's behalf
          and obtain from such affiliate the authority to so obligate it;

               (v) it will obtain for the benefit of the Company the
          representations and agreements contained in Sections 7(a)(i),
          7(a)(ii), 7(a)(iii) and 7(a)(iv) from any person other than its
          affiliate with whom it enters into a written contract, as defined in
          U.S. Treas. Reg. Section 1.163-5(c)(2)(i)(D)(4) for the offer or sale
          during the restricted period of Debt Securities in bearer form; and

               (vi) it will comply with or observe any other restrictions or
          limitations set forth in the Prospectus on persons to whom, or the
          jurisdictions in which, or the manner in which, the Debt Securities
          may be offered, sold, resold or delivered.

     All other terms used in the preceding paragraph have the meaning given to
     them by the U.S. Internal Revenue Code (the "Code") and regulations
     thereunder, including the D Rules. The restricted period is defined at U.S.
     Treas. Reg. Section 1.163-5(c)(2)(i)(D)(7).

     8. Indemnity and Contribution. (a) The Company agrees to indemnify and hold
harmless each Underwriter and each person, if any, who controls any Underwriter
within the meaning of either Section 15 of the Securities Act or Section 20 of
the Exchange Act from and against any and all losses, claims, damages and
liabilities (including, without limitation, any legal or other expenses
reasonably incurred in connection with defending or investigating any such
action or claim) caused by any untrue statement or alleged untrue statement of a
material fact contained in the Registration Statement or any amendment thereof,
any preliminary prospectus or the Prospectus (as amended or supplemented if the
Company shall have furnished any amendments or supplements thereto), or caused
by any omission or alleged omission to state therein a material fact required to
be stated therein or necessary to make the statements therein not misleading,
except insofar as such losses, claims, damages or liabilities are caused by any
such untrue statement or omission or alleged untrue statement or omission based
upon information relating to any Underwriter furnished to the Company in writing
by such Underwriter through the Manager expressly for use therein.

     (b) Each Underwriter agrees, severally and not jointly, to indemnify and
hold harmless the Company, its directors, its officers who sign the Registration
Statement and each person, if any, who controls the Company within the meaning
of either Section 15 of the Securities Act or Section 20 of the Exchange Act to
the same extent as the foregoing indemnity from the Company to such Underwriter,
but only with reference to information relating to such Underwriter furnished to
the Company in writing by such Underwriter through the Manager expressly for use
in the Registration Statement, any preliminary prospectus, the Prospectus or any
amendments or supplements thereto.

     (c) In case any proceeding (including any governmental investigation) shall
be instituted involving any person in respect of which indemnity may be sought
pursuant to either Section 8(a) or 8(b), such person (the "indemnified party")
shall promptly notify the person against whom such indemnity may be sought (the
"indemnifying party") in writing and the indemnifying party, upon request of the
indemnified party, shall retain counsel reasonably satisfactory to the
indemnified party to represent the indemnified party and any others the
indemnifying party may designate in such proceeding and shall pay the fees and
disbursements of such counsel related to such proceeding. In any such
proceeding, any indemnified party shall have the right to retain its own
counsel, but the fees and expenses of such counsel shall be at the expense of
such indemnified party unless (i) the indemnifying party and the indemnified
party shall have mutually agreed to the retention of such counsel or (ii) the
named parties to any such proceeding (including any impleaded parties) include
both the indemnifying party and the indemnified party and representation of both
parties by the same counsel would be inappropriate due to actual or potential
differing interests between them. It is understood that the indemnifying party
shall not, in respect of the legal expenses of any indemnified party in
connection with any proceeding or related proceedings in the same jurisdiction,
be liable for the fees and expenses of more than one separate firm (in addition
to any local counsel) for all such indemnified parties and that all such fees
and expenses shall be reimbursed as they are incurred. Such firm shall be
designated in writing by the Manager, in the case of parties indemnified
pursuant to Section 8(a) above, and by the Company, in the case of parties
indemnified pursuant to Section 8(b) above. The indemnifying party shall not be
liable for any settlement of any proceeding effected without its written
consent, but if settled with such consent or if there be a final judgment for
the plaintiff, the indemnifying party agrees to indemnify the indemnified party
from and against any loss or liability by reason of such settlement or judgment.
Notwithstanding the foregoing sentence, if at any time an indemnified party
shall have requested an indemnifying party to reimburse the indemnified party
for fees and expenses of counsel as contemplated by the second and third
sentences of this paragraph, the indemnifying party agrees that it shall be
liable for any settlement of any proceeding effected without its written consent
if (i) such settlement is entered into more than 30 days after receipt by such
indemnifying party of the aforesaid request and (ii) such indemnifying party
shall not have reimbursed the indemnified party in accordance with such request
prior to the date of such settlement. No indemnifying party shall, without the
prior written consent of the indemnified party, effect any settlement of any
pending or threatened proceeding in respect of which any indemnified party is or
could have been a party and indemnity could have been sought hereunder by such
indemnified party, unless such settlement includes an unconditional release of
such indemnified party from all liability on claims that are the subject matter
of such proceeding.

     (d) To the extent the indemnification provided for in Section 8(a) or 8(b)
is unavailable to an indemnified party or insufficient in respect of any losses,
claims, damages or liabilities referred to therein, then each indemnifying party
under such paragraph, in lieu of indemnifying such indemnified party thereunder,
shall contribute to the amount paid or payable by such indemnified party as a
result of such losses, claims, damages or liabilities (i) in such proportion as
is appropriate to reflect the relative benefits received by the Company on the
one hand and the Underwriters on the other hand from the offering of the Offered
Securities or (ii) if the allocation provided by clause 8(d)(i) above is not
permitted by applicable law, in such proportion as is appropriate to reflect not
only the relative benefits referred to in clause 8(d)(i) above but also the
relative fault of the Company on the one hand and of the Underwriters on the
other hand in connection with the statements or omissions that resulted in such
losses, claims, damages or liabilities, as well as any other relevant equitable
considerations. The relative benefits received by the Company on the one hand
and the Underwriters on the other hand in connection with the offering of the
Offered Securities shall be deemed to be in the same respective proportions as
the net proceeds from the offering of such Offered Securities (before deducting
expenses) received by the Company and the total underwriting discounts and
commissions received by the Underwriters, in each case as set forth in the table
on the cover of the Prospectus Supplement, bear to the aggregate Public Offering
Price of the Offered Securities. The relative fault of the Company on the one
hand and the Underwriters on the other hand shall be determined by reference to,
among other things, whether the untrue or alleged untrue statement of a material
fact or the omission or alleged omission to state a material fact relates to
information supplied by the Company or by the Underwriters and the parties'
relative intent, knowledge, access to information and opportunity to correct or
prevent such statement or omission. The Underwriters' respective obligations to
contribute pursuant to this Section 8 are several in proportion to the
respective principal amounts of Offered Securities they have purchased
hereunder, and not joint.

     (e) The Company and the Underwriters agree that it would not be just or
equitable if contribution pursuant to this Section 8 were determined by pro rata
allocation (even if the Underwriters were treated as one entity for such
purpose) or by any other method of allocation that does not take account of the
equitable considerations referred to in Section 8(d). The amount paid or payable
by an indemnified party as a result of the losses, claims, damages and
liabilities referred to in the immediately preceding paragraph shall be deemed
to include, subject to the limitations set forth above, any legal or other
expenses reasonably incurred by such indemnified party in connection with
investigating or defending any such action or claim. Notwithstanding the
provisions of this Section 8, no Underwriter shall be required to contribute any
amount in excess of the amount by which the total price at which the Offered
Securities underwritten by it and distributed to the public were offered to the
public exceeds the amount of any damages that such Underwriter has otherwise
been required to pay by reason of such untrue or alleged untrue statement or
omission or alleged omission. No person guilty of fraudulent misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution from any person who was not guilty of such fraudulent
misrepresentation. The remedies provided for in this Section 8 are not exclusive
and shall not limit any rights or remedies which may otherwise be available to
any indemnified party at law or in equity.

     (f) The indemnity and contribution provisions contained in this Section 8
and the representations, warranties and other statements of the Company
contained in this Agreement shall remain operative and in full force and effect
regardless of (i) any termination of this Agreement, (ii) any investigation made
by or on behalf of any Underwriter or any person controlling any Underwriter or
the Company, its officers or directors or any person controlling the Company and
(iii) acceptance of and payment for any of the Offered Securities.

     9. Termination. This Agreement shall be subject to termination by notice
given by the Manager to the Company, if (a) after the execution and delivery of
the Underwriting Agreement and prior to the Closing Date (i) trading generally
shall have been suspended or materially limited on or by, as the case may be,
any of the New York Stock Exchange, the American Stock Exchange, the National
Association of Securities Dealers, Inc., the Chicago Board of Options Exchange,
the Chicago Mercantile Exchange or the Chicago Board of Trade, (ii) trading of
any securities of the Company shall have been suspended on any exchange or in
any over-the-counter market, (iii) a general moratorium on commercial banking
activities in New York shall have been declared by either Federal or New York
State authorities or (iv) there shall have occurred any outbreak or escalation
of hostilities or any change in financial markets or any calamity or crisis
that, in the judgment of the Manager, is material and adverse and (b) in the
case of any of the events specified in clauses 9(a)(i) through 9(a)(iv), such
event, singly or together with any other such event, makes it, in the judgment
of the Manager, impracticable to market the Offered Securities on the terms and
in the manner contemplated in the Prospectus.

     10. Defaulting Underwriters. If, on the Closing Date, any one or more of
the Underwriters shall fail or refuse to purchase Underwriters' Securities that
it has or they have agreed to purchase hereunder on such date, and the aggregate
amount of Underwriters' Securities which such defaulting Underwriter or
Underwriters agreed but failed or refused to purchase is not more than one-tenth
of the aggregate amount of the Underwriters' Securities to be purchased on such
date, the other Underwriters shall be obligated severally in the proportions
that the amount of Underwriters' Securities set forth opposite their respective
names in the Underwriting Agreement bears to the aggregate amount of
Underwriters' Securities set forth opposite the names of all such non-defaulting
Underwriters, or in such other proportions as the Manager may specify, to
purchase the Underwriters' Securities which such defaulting Underwriter or
Underwriters agreed but failed or refused to purchase on such date; provided
that in no event shall the amount of Underwriters' Securities that any
Underwriter has agreed to purchase pursuant to this Agreement be increased
pursuant to this Section 10 by an amount in excess of one-ninth of such amount
of Underwriters' Securities without the written consent of such Underwriter. If,
on the Closing Date, any Underwriter or Underwriters shall fail or refuse to
purchase Underwriters' Securities and the aggregate amount of Underwriters'
Securities with respect to which such default occurs is more than one-tenth of
the aggregate amount of Underwriters' Securities to be purchased on such date,
and arrangements satisfactory to the Manager and the Company for the purchase of
such Underwriters' Securities are not made within 36 hours after such default,
this Agreement shall terminate without liability on the part of any
non-defaulting Underwriter or the Company. In any such case either the Manager
or the Company shall have the right to postpone the Closing Date, but in no
event for longer than seven days, in order that the required changes, if any, in
the Registration Statement and in the Prospectus or in any other documents or
arrangements may be effected. Any action taken under this paragraph shall not
relieve any defaulting Underwriter from liability in respect of any default of
such Underwriter under this Agreement.

     If this Agreement shall be terminated by the Underwriters, or any of them,
because of any failure or refusal on the part of the Company to comply with the
terms or to fulfill any of the conditions of this Agreement, or if for any
reason the Company shall be unable to perform its obligations under this
Agreement, the Company will reimburse the Underwriters or such Underwriters as
have so terminated this Agreement with respect to themselves, severally, for all
out-of-pocket expenses (including the fees and disbursements of their counsel)
reasonably incurred by such Underwriters in connection with this Agreement or
the offering contemplated hereunder.

     11. Counterparts. This Agreement may be signed in two or more counterparts,
each of which shall be an original, with the same effect as if the signatures
thereto and hereto were upon the same instrument.

     12. Applicable Law. This Agreement shall be governed by and construed in
accordance with the internal laws of the State of New York.

     13. Headings. The headings of the sections of this Agreement have been
inserted for convenience of reference only and shall not be deemed a part of
this Agreement.


<PAGE>


                             UNDERWRITING AGREEMENT



                                                               __________, 199_



     MSDW Structured Asset Corp.
     Delaware



     Ladies and Gentlemen:



     We (the "Manager") are acting on behalf of the underwriter or underwriters
(including ourselves) named below (such underwriter or underwriters being herein
called the "Underwriters"), and we understand that MSDW Structured Asset Corp.,
a Delaware corporation (the "Company"), proposes to sell [Currency and Principal
Amount] aggregate initial offering price of Structured Asset Trust Unit
Repackaging ("SATURNS") Units Series _____ ("Offered Securities"). The Offered
Securities will be issued pursuant to the provisions of a Trust Agreement
between the Company and Chase Bank of Texas, National Association, as Trustee
(the "Trustee").

     Subject to the terms and conditions set forth or incorporated by reference
herein, the Company hereby agrees to sell to the several Underwriters, and each
Underwriter agrees, severally and not jointly, to purchase from the Company the
respective principal amounts of Offered Securities set forth below opposite
their names at a purchase price of ____% of the initial unit principal balance
of the Offered Securities, plus accrued interest, if any, from Date of Offered
Securities to the date of payment and delivery:



<PAGE>




     Name                                         Aggregate initial unit
                                                  principal balance of Offered
                                                  Securities

     Morgan Stanley & Co. Incorporated
     Morgan Stanley & Co. International Limited
     [Insert syndicate list]
         Total


     The Underwriters will pay for the Offered Securities upon delivery thereof
at [Specify office for Depositary for Global Security] at ______ a.m. (New York
City time) on ___________, 199_, or at such other time, not later than 5:00 p.m.
(New York City time) on __________, 199_, as shall be designated by the Manager.
The time and date of such payment and delivery are hereinafter referred to as
the Closing Date.

     The Offered Securities shall have the terms set forth in the Prospectus
dated ___________, 199_, and the Prospectus Supplement dated ____________, 199_,
including the following:



<PAGE>


                           Terms of Offered Securities

                     [attach Schedule 1 to Trust Agreement]

     All provisions contained in the document entitled MSDW Structured Asset
Corp. Underwriting Agreement Standard Provisions dated February __, 1999, a copy
of which is attached hereto, are herein incorporated by reference in their
entirety and shall be deemed to be a part of this Agreement to the same extent
as if such provisions had been set forth in full herein, except that (i) if any
term defined in such document is otherwise defined herein, the definition set
forth herein shall control, (ii) all references in such document to a type of
security that is not an Offered Security shall not be deemed to be a part of
this Agreement, and (iii) all references in such document to a type of agreement
that has not been entered into in connection with the transactions contemplated
hereby shall not be deemed to be a part of this Agreement.


<PAGE>


                              [SIGNATURE PAGE WHERE
                        MORGAN STANLEY & CO. INCORPORATED
                  OR MORGAN STANLEY & CO. INTERNATIONAL LIMITED
                              IS A CO-LEAD MANAGER]



     Please confirm your agreement by having an authorized officer sign a copy
of this Agreement in the space set forth below.



                                Very truly yours,



                               [MORGAN STANLEY & CO.
                                       INCORPORATED]
                               [MORGAN STANLEY & CO.
                                       INTERNATIONAL LIMITED]
                               [Name of Other Lead Managers]

                                      Acting severally on behalf
                                         of themselves and the several
                                         Underwriters named herein



                                By:      [MORGAN STANLEY & CO.
                                                  INCORPORATED]
                                         [MORGAN STANLEY & CO.
                                             INTERNATIONAL LIMITED]



                                By:
                                      Name:
                                      Title:



     Accepted:

     MSDW STRUCTURED ASSET CORP.


     By:
         Name:
         Title:



<PAGE>




                              [SIGNATURE PAGE WHERE
                        MORGAN STANLEY & CO. INCORPORATED
                  OR MORGAN STANLEY & CO. INTERNATIONAL LIMITED
                                IS SOLE MANAGER]



     Please confirm your agreement by having an authorized officer sign a copy
of this Agreement in the space set forth below.



                                  Very truly yours,



                                  [MORGAN STANLEY & CO.
                                       INCORPORATED]
                                  [MORGAN STANLEY & CO.
                                       INTERNATIONAL LIMITED]
                                  [Name of Other Lead Managers]

                                   Acting severally on behalf of
                                          themselves and the several
                                          Underwriters named herein



                                   By:
                                      Name:
                                      Title:
Accepted:


MSDW STRUCTURED ASSET CORP.


By:

   Name:
   Title:



<PAGE>


                                                                      SCHEDULE I



                           DELAYED DELIVERY CONTRACT





                                                                  ________, 199_





     Dear Ladies and Gentlemen:

     The undersigned hereby agrees to purchase from MSDW Structured Asset Corp.,
a Delaware corporation (the "Company"), and the Company agrees to sell to the
undersigned the Company's securities described in Schedule A annexed hereto (the
"Securities"), offered by the Company's Prospectus dated __________________,
19__ and Prospectus Supplement dated ________________, 19__, receipt of copies
of which are hereby acknowledged, at a purchase price stated in Schedule A and
on the further terms and conditions set forth in this Agreement. The undersigned
does not contemplate selling Securities prior to making payment therefor.

     The undersigned will purchase from the Company Securities in the principal
amount and numbers on the delivery dates set forth in Schedule A. Each such date
on which Securities are to be purchased hereunder is hereinafter referred to as
a "Delivery Date."

     Payment for the Securities which the undersigned has agreed to purchase on
each Delivery Date shall be made to the Company or its order by certified or
official bank check in New York Clearing House funds at the office of
______________________________, New York, N.Y., at 10:00 a.m. (New York City
time) on the Delivery Date, upon delivery to the undersigned of the Securities
to be purchased by the undersigned on the Delivery Date, in such denominations
and registered in such names as the undersigned may designate by written or
telegraphic communication addressed to the Company not less than five full
business days prior to the Delivery Date.

     The obligation of the undersigned to take delivery of and make payment for
the Securities on the Delivery Date shall be subject to the conditions that (1)
the purchase of Securities to be made by the undersigned shall not at the time
of delivery be prohibited under the laws of the jurisdiction to which the
undersigned is subject and (2) the Company shall have sold, and delivery shall
have taken place to the underwriters (the "Underwriters") named in the
Prospectus Supplement referred to above of, such part of the Securities as is to
be sold to them. Promptly after completion of sale and delivery to the
Underwriters, the Company will mail or deliver to the undersigned as its address
set forth below notice to such effect, accompanied by a copy of the opinion of
counsel for the Company delivered to the Underwriters in connection therewith.

     Failure to take delivery of and make payment for Securities by any
purchaser under any other Delayed Delivery Contract shall not relieve the
undersigned of its obligations under this agreement.

     This Agreement will inure to the benefit of and be binding upon the parties
hereto and their respective successors, but will not be assignable by either
party hereto without the written consent of the other.

     If this Agreement is acceptable to the Company, it is requested that the
Company sign the form of acceptance below and mail or deliver one of the
counterparts hereof to the undersigned at its address set forth below. This will
become a binding agreement, as of the date first above written, between the
Company and the undersigned when such counterpart is so mailed or delivered.

     This Agreement shall be governed by and construed in accordance with the
internal laws of the State of New York.



                                Very truly yours,



                                (Purchaser)

                                By:



                               (Title)



                               (Address)

     Accepted:



     MSDW STRUCTURED ASSET CORP.





     By:
       Name:
       Title:



<PAGE>


                 PURCHASER -- PLEASE COMPLETE AT TIME OF SIGNING



     The name and telephone and department of the representative of the
Purchaser with whom details of delivery on the Delivery Date may be discussed is
as follows: (Please print.)


                                        Telephone No.
         Name                          (Including Area Code) Department



<PAGE>


                                                                     SCHEDULE A





     Securities:







     Aggregate Initial Unit Principal Balance:







     Purchase Price:






     Delivery:

<PAGE>


                                                                      Exhibit A


                          OPINION OF COUNSEL FOR ISSUER


     Morgan Stanley & Co. Incorporated
     1585 Broadway
     New York, New York  10036

     MSDW Structured Asset Corp.
     1585 Broadway
     New York, New York  10036


     Ladies and Gentlemen:

     We have acted as special counsel to MSDW Structured Asset Corp., a Delaware
corporation (the "Company"), in connection with the Company's offering pursuant
to a registration statement on Form S-3 (No. 33-_____) of the Structured Assets
Trust Unit Repackaging Units (the "Securities") to be issued under a Trust
Agreement dated as of February __, 1999 (the "Trust Agreement") between the
Company and Chase Bank of Texas, National Association, as trustee. Such
registration statement, as amended when it became effective, but excluding the
documents incorporated by reference therein, is herein called the "Registration
Statement," and the related prospectus, as supplemented by the prospectus
supplement dated ____________, and as first filed with the Securities and
Exchange Commission pursuant to Rule 424(b)(2) under the Securities Act, but
excluding the documents incorporated by reference therein, is herein called the
"Prospectus." This opinion letter is furnished pursuant to Section 5(c) of the
Underwriting Agreement dated February __, 1999 (the "Underwriting Agreement")
between the Company and the underwriter named in the Agreement (the
"Underwriter").

     In arriving at the opinions expressed below, we have reviewed the following
documents:

               (a) an executed copy of the Underwriting Agreement;

               (b) the Registration Statement and the documents incorporated by
          reference therein;

               (c) the Prospectus and the documents incorporated by reference
          therein;

               (d) a form of the Securities;

               (e) an executed copy of the Trust Agreement; and

               (f) the documents delivered to you by the Company at the closing
          pursuant to the Underwriting Agreement, including copies of the
          Company's Certificate of Incorporation and By-Laws certified by the
          Secretary of State of the State of Delaware and the corporate
          secretary of the Company, respectively.

     In addition, we have reviewed the originals or copies certified or
otherwise identified to our satisfaction of all such corporate records of the
Company and such other instruments and other certificates of public officials,
officers and representatives of the Company and such other persons, and we have
made such investigations of law, as we have deemed appropriate as a basis for
the opinions expressed below.

     In rendering the opinions expressed below, we have assumed the authenticity
of all documents submitted to us as originals and the conformity to the
originals of all documents submitted to us as copies. In addition, we have
assumed and have not verified the accuracy as to factual matters of each
document we have reviewed (including, without limitation, the accuracy of the
representations and warranties of the Company in the Underwriting Agreement).

     Based on the foregoing, and subject to the further assumptions and
qualifications set forth below, it is our opinion that:

     [1. The Company is validly existing as a corporation in good standing under
the laws of its jurisdiction of incorporation.]

     [2. The Company has corporate power to own its properties and conduct its
business as described in the Prospectus, and the Company has corporate power to
issue the Securities, to enter into the Underwriting Agreement and the Trust
Agreement and to perform its obligations thereunder.]

     3. The statements set forth under the headings "Description of Trust
Agreements" and "Description of Units" in the Prospectus, insofar as such
statements purport to summarize certain provisions of the Securities, and Trust
Agreement and the Certificate of Incorporation of the Company, provide a fair
summary of such provisions.

     4. The execution and delivery of the Underwriting Agreement have been duly
authorized by all necessary corporate action of the Company, and the
Underwriting Agreement has been duly executed and delivered by the Company.

     5. The sale of the Securities to the Underwriter pursuant to the
Underwriting Agreement, and the performance by the Company of its obligations in
the Underwriting Agreement and the Trust Agreement (a) do not require any
consent, approval, authorization, registration or qualification of or with any
governmental authority of the United States or the State of New York, except
such as have been obtained or effected under the Securities Act (but we express
no opinion as to any consent, approval, authorization, registration or
qualification that may be required under state securities or Blue Sky laws), and
(b) do not result in a breach or violation of any of the terms and provisions
of, or constitute a default under the Certificate of Incorporation or By-Laws of
the Company.

     [Insofar as the foregoing opinions relate to the valid existence and good
standing of the Company, they are based solely on a certificate of good standing
received from the Secretary of State of the State of Delaware and on a
telephonic confirmation from such Secretary of State.] Insofar as the foregoing
opinions relate to the validity, binding effect or enforceability of any
agreement or obligation of the Company, (a) we have assumed that each other
party to such agreement or obligation has satisfied those legal requirements
that are applicable to it to the extent necessary to make such agreement or
obligation enforceable against it, and (b) such opinions are subject to
applicable bankruptcy, insolvency and similar laws affecting creditors' rights
generally and to general principles of equity.

     The foregoing opinions are limited to the federal law of the United States
of America, and the law of the State of New York and the General Corporation Law
of the State of Delaware.

     We are furnishing this opinion letter to you, the Underwriter, solely for
your benefit in connection with the offering of the Securities. This opinion
letter is not to be used, circulated, quoted or otherwise referred to for any
other purpose, except that this opinion letter may be relied upon by (i) the
Trustee in its capacity as such and (ii) _______ in connection with their rating
of the Securities.

                                    Very truly yours,

                                    CLEARY, GOTTLIEB, STEEN & HAMILTON



                                    By  

                          CERTIFICATE OF INCORPORATION

                                       OF

                           MSDW STRUCTURED ASSET CORP.

                                      * * *


1.    The name of the corporation is:

                           MSDW Structured Asset Corp.

2.    The address of its registered office in the State of Delaware is
      Corporation Trust Center, 1209 Orange Street, in the City of Wilmington,
      County of New Castle. The name of its registered agent at such address is
      The Corporation Trust Company.

3.    The nature of the business or purpose to be conducted or promoted by the
      Corporation is to engage exclusively in the following activities:

      (a)  to acquire, own, hold, sell, transfer, pledge or
           otherwise dispose of, or to arrange for Trusts (as
           defined below) to acquire (1) interests in bonds,
           notes, debentures or other debt securities, loans, or
           other extensions of credit or evidences of
           indebtedness, instruments, contract rights and other
           financial assets, created, issued, owing or guaranteed
           by any person or persons (whether a government,
           sovereign, ruler, commissioner, public body or
           authority, whether supreme, municipal, local or
           otherwise, or a company, bank, association partnership
           or other entity or individual) located anywhere in the
           world ("Debt Securities"), (2) any combination of
           insurance policies, letters of credit, reserve
           accounts and other types of rights or other assets
           designed to assure the servicing or timely
           distribution of amounts due in respect of the Debt
           Securities or other property held by a Trust
           (collectively, "Credit Support");

      (b)  To act as settlor or depositor of trusts (each a
           "Trust") formed under a trust agreement, pooling and
           servicing agreement or other agreement to issue one or
           more series (any of which series may be issued in one
           or more classes) of trust units ("Units"), including
           without limitation pursuant to one or more Trust
           Agreements upon standard terms (the "Standard Terms")
           filed with the Securities and Exchange Commission in
           connection with registration of the Units under the
           Securities Act of 1933 pursuant to a form of base
           prospectus (the "Prospectus") and registration
           statement ("Registration Statement"), and supplements
           and amendments thereto from time to time (such Trust
           Agreements, together with the Swap Agreements and
           Distribution Agreements as defined in the Standard
           Terms, the Prospectus, the Registration Statement and
           other agreements and documents contemplated by the
           formation of the Trusts and issuance and distribution
           of the Units in connection therewith, the "Program
           Documents"), which Units shall represent beneficial
           interests in the Debt Securities, Credit Support, Swap
           Agreements and other Trust Property (as defined in the
           Standard Terms);

      (c)  to register the Units on behalf of each Trust with the
           Commission pursuant to the Prospectus and Registration
           Statement and to comply with reporting, filing and
           other requirements applicable to the Trusts under the
           Securities Act and the Securities Exchange Act of
           1934, and to participate in the sale and distribution
           of the Units through one or more broker-dealers
           (including Affiliates of the Corporation) as described
           in the Prospectus and Registration Statement
           applicable to the Units from time to time and pursuant
           to one or more Distribution Agreements as defined in
           the Standard Terms;

      (d)  To hold, pledge, transfer or otherwise deal with (i)
           the Units, including Units representing a senior
           interest, subordinated interest or residual interest
           in one or more of the assets comprising the Trust
           Property (as defined in the Standard Terms), (ii) any
           Retained Interest (as defined in the Standard Terms)
           in the Trust Property and (iii) any option or other
           right with respect to the Units or the Trust Property;

      (e)  to loan or invest or otherwise apply proceeds from Debt
           Securities, funds received in respect of the Units
           (including Units representing senior interests, subordinated
           interests or residual interests), Retained Interests and any
           other income;

      (f)  to borrow money and otherwise incur indebtedness to
           facilitate any activity authorized herein and to
           pledge or otherwise grant security interests in its
           property to secure such borrowing, provided that (i)
           recourse with respect to all such indebtedness is
           limited to the proceeds of collateral pledged by the
           Corporation to secured such indebtedness and (ii) the
           terms of such indebtedness prohibit the creditor from
           filing or joining in the filing of any complaint or
           petition with respect to Corporation and any of the
           matters set forth in Paragraph 6;

      (g)  to issue capital stock as provided for herein; and

      (h)  to engage in any lawful act or activity to exercise any powers
           permitted to corporations organized under the General Corporation Law
           of the State of Delaware that are incidental to and necessary or
           convenient for the accomplishment of the foregoing purposes.

4.    The total number of shares of common stock which the corporation shall
      have authority to issue is One Thousand (1,000) and the par value of each
      of such shares is One ($1.00) Dollar, amounting in the aggregate to One
      Thousand ($1,000) Dollars.


                               2
<PAGE>


5. The name and mailing address of the incorporator is:

                    Susan Krause
                    Morgan Stanley Dean Witter
                    1221 Avenue of the Americas - 27th Floor
                    New York, NY 10020

6.    (a)  As used in this Certificate of Incorporation, (i) a
           "Person" is an individual, partnership, corporation
           (including a business trust), joint stock company,
           trust, limited liability company, unincorporated
           association, joint venture, government (including any
           agency or subdivision thereof) or any other entity;
           (ii) an "Affiliate" of a Person is a Person that
           directly or indirectly through one or more
           intermediaries, controls or is controlled by, or is
           under common control with, the Person specified; and
           (iii) an "Associate," when used to indicate a
           relationship with any Person, is (A) a corporation or
           organization of which such Person is an officer,
           director or partner or is, directly or indirectly, the
           beneficial owner of ten percent or more of any class
           of equity securities, (B) any trust or other estate in
           which such Person serves as trustee or in a similar
           capacity, and (C) any relative or spouse of such
           Person, or any relative of such spouse, who has the
           same home as such Person.

      (b)  The business and affairs of the Corporation shall be
           managed by and under the direction of the Board of
           Directors. At any given time, the Corporation will
           have at least one member of the Corporation's Board of
           Directors (herein referred to as the "Independent
           Director") and at least one officer (herein referred
           to as the "Independent Officer"), each of whom shall
           be an individual who is not (and is not an Associate
           of), and for a twelve-month period prior to election
           or appointment, as the case may be, has not been a
           direct, indirect or beneficial holder of two percent
           or more of any class of equity securities, director,
           officer or employee of any Affiliate of the
           Corporation. The same individual may serve both as an
           Independent Director and an Independent Officer.

      (c)  No Independent Director serving pursuant to the
           requirements of this Paragraph 6 shall, with regard to
           any matter described in Paragraph 8, owe a fiduciary
           duty or other obligation to the stockholders (except
           as may specifically be required by the statutory law
           of any applicable jurisdiction); instead, such
           Independent Director's fiduciary duty and other
           obligations with regard to any matter described in
           Paragraph 8 shall be owed to the Corporation
           including, without limitation, the Corporation's
           creditors. Every stockholder of the Corporation shall
           be deemed to have consented to the foregoing by virtue
           of such stockholder's purchase of shares of capital
           stock of the Corporation, and no further act or deed
           of any stockholder shall be required to evidence such
           consent. In addition, no Independent Director may be
           removed unless his or her successor has been duly
           elected.

      (d)  The Corporation's Board of Directors is authorized to
           make, alter or repeal the by-laws of the corporation.
           Election of directors need not be by written ballot.

7.    A director of the Corporation shall not be personally
      liable to the Corporation or its stockholders for monetary
      damages for any breach of fiduciary duty as a director,
      except for liability (i) for any breach by the director of
      his duty of loyalty to the Corporation or its stockholders,
      (ii) for acts or omissions not in good faith or which
      involve intentional misconduct or a knowing violation of
      law, (iii) under Section 174 of the General Corporation Law
      of the State of Delaware or (iv) for any transaction from
      which the director derived an improper personal benefit.

      No repeal, modification or amendment of, or adoption of any provision
      inconsistent with this Paragraph 7 nor, to the fullest extent permitted by
      law, any modification of law shall adversely affect any right or
      protection of a director of the corporation existing at the time of such
      repeal, amendment, adoption or modification or affect the liability of any
      director of the corporation for any action taken or any omission that
      occurred prior to the time of such repeal, amendment, adoption or
      modification.

      If the General Corporation Law of the State of Delaware shall be amended
      after this Certificate of Incorporation is filed with the Secretary of
      State of Delaware to authorize corporate action further eliminating or
      limiting the liability of directors, then a director of the corporation,
      in addition to the circumstances in which he is not liable immediately
      prior to such amendment, shall be free of liability to the fullest extent
      permitted by the General Corporation Law of Delaware, as so amended.

8.    The Corporation shall not, without the affirmative vote of each member of
      the Corporation's Board of Directors, including the affirmative vote of
      the Independent Director:

      (a)  make an assignment for the benefit of creditors, file
           a petition in bankruptcy, petition or apply to any
           tribunal for the appointment of a custodian, receiver,
           trustee or other similar official for it or for a
           substantial part of its property, commence any
           proceeding under any bankruptcy, reorganization,
           arrangement, readjustment of debt, dissolution or
           liquidation law or statute or similar law or statute
           of any jurisdiction, whether now or hereinafter in
           effect, consent or acquiesce in the filing of any such
           petition, application, proceeding or appointment of or
           taking possession by the custodian, receiver,
           liquidator, assignee, trustee, sequestrator (or other
           similar official) of the Corporation or any
           substantial part of its property, admit its inability
           to pay its debts generally as they become due, or
           declare or effect a moratorium on its debt or
           authorize any of the foregoing to be done or taken on
           behalf of the Corporation;

      (b)  be a party to any merger or consolidation or sell,
           transfer, assign, convey or lease any substantial part
           of the assets of the Corporation, unless the entity (if
           other than the Corporation) formed under or surviving
           the consolidation or merger or which acquires the
           properties or assets of the Corporation is a
           corporation organized and existing under the laws of
           the United States, any state thereof or the District of
           Columbia, expressly assumes the due and punctual
           payment of, and all obligations of the Corporation in
           connection with, indebtedness of the Corporation
           permitted by this Certificate of Incorporation, has a
           certificate of incorporation containing provisions
           substantially identical to the provisions of Paragraph
           3, Paragraph 6, Paragraph 8, Paragraph 9 and Paragraph
           10, and, immediately after giving effect to the
           proposed merger, consolidation or transfer, no default
           or event of default under any obligation of the
           Corporation would occur and be continuing; or

      (c)  dissolve or liquidate, in whole or in part; provided that if there is
           not one Independent Director then in office and acting, a vote upon
           any matter set forth in this Paragraph 8 shall not be taken unless
           and until one Independent Director shall have been duly elected.

9.    Without the affirmative vote of each member of the
      Corporation's Board of Directors, including the affirmative
      vote of the Independent Director, the Corporation shall not
      amend Paragraph 3, Paragraph 6, Paragraph 8, Paragraph 10,
      and this Paragraph 9 (together, the "Independent Director
      Provisions") of this Certificate of Incorporation or any
      By-laws of the Corporation related to the Independent
      Director Provisions; provided that if there is not one
      Independent Director then in office, no vote upon any
      matter set forth in this Paragraph 9 shall be taken unless
      and until one Independent Director shall have been duly
      elected.

10.   The Corporation shall take all reasonable steps to continue
      its identity as a separate legal entity and to make it
      apparent to third Persons that the Corporation is an entity
      with assets and liabilities distinct from those of Morgan
      Stanley Dean Witter & Co. and any other Person, and that
      the Corporation is not a division of Morgan Stanley Dean
      Witter & Co. or any other Person. Without limiting the
      generality of the foregoing, the Corporation shall take the
      following actions:

      (a)  The Corporation will compensate each of its employees,
           consultants and agents from the Corporation's own
           funds for services provided to the Corporation, except
           as provided in the Services Agreement between the
           Corporation and Morgan Stanley & Co. Incorporated (the
           "Services Agreements"). Morgan Stanley Dean Witter and
           its subsidiaries and affiliates may act as agent of
           the Corporation only through express agencies created
           by arms-length agreements and any such agencies will
           be conducted only on a fully disclosed basis and for
           fair compensation. Accountants and attorneys will be
           fairly compensated by the Corporation for their fees
           and other charges as agreed to by the Corporation and
           such accountants or attorneys (as applicable).

      (b)  The Corporation shall pay from its own assets all
           obligations of any kind incurred by the Corporation,
           recognizing, however, that certain organizational expenses
           of the Corporation have been or shall be paid by Morgan
           Stanley & Co. Incorporated in such capacity.

      (c)  The Corporation shall take all appropriate action
           necessary to maintain its existence in good standing
           under the laws of the State of Delaware. The
           Corporation shall conduct its own business in its own
           name and shall observe all customary formalities,
           including holding regular meetings of its Board of
           Directors and its stockholders and maintenance of
           current minute books. Regular meetings of the Board of
           Directors shall be held at least annually.

      (d)  The Corporation will allocate fairly and reasonably any
           overhead for shared office space.

      (e)  The Corporation will maintain financial reports,
           corporate records and books of account separate from
           those of any other person, and stationery, invoices,
           and business forms that are separate and distinct from
           those of any other Person.

      (f)  Any financial statements of any Affiliate of the
           Corporation which are consolidated to include the
           Corporation will contain detailed notes clearly
           stating that (i) all of the Corporation's assets are
           owned by the Corporation and (ii) the Corporation is a
           separate corporate entity with its own separate
           creditors which will be entitled to be satisfied out
           of the Corporation's assets prior to any asset of the
           Corporation becoming available to the holder of any
           stock of the Corporation.

      (g)  The Corporation shall not commingle its assets with
           those of any of its Affiliates. The Corporation's
           assets will be separately identified and segregated.
           All of the Corporation's assets shall at all times be
           held by or on behalf of the Corporation, and, if held
           on behalf of the Corporation by another entity, shall
           be kept identifiable (in accordance with customary
           usages) as assets owned by the Corporation. The
           Corporation will strictly observe corporate
           formalities in its dealings with each of its
           Affiliates. The Corporation shall not maintain joint
           bank accounts or other depository accounts to which
           any of its Affiliates has independent access.

      (h)  The Corporation shall not, directly or indirectly, be
           named and shall not enter into an agreement to be named
           as a direct or contingent beneficiary or loss payee on
           any insurance policy covering the property of any of
           its Affiliates.

      (i)  The Corporation will maintain arm's length relationships with
           each of its Affiliates. All business transactions entered into by
           the Corporation with any of its Affiliates shall be on terms that
           are not more or less favorable to the Corporation than the terms
           and conditions that could have been obtained, under similar
           circumstances, from unaffiliated persons. In addition, except for
           transactions under the Services Agreement, purchases of Debt
           Securities or Credit Support by the Corporation for the purposes
           of the formation of Trusts and issuance of Units pursuant to the
           Program Documents, sales of Units by the Corporation to or
           through its broker-dealer Affiliates pursuant to a Distribution
           Agreement, and other transactions contemplated by the Program
           Documents in the ordinary course of the Corporation's business,
           all business transactions entered into by the Corporation with
           any of its Affiliates shall be approved by the unanimous written
           consent of the Board of Directors. The Corporation will pay its
           own liabilities out of its own funds. Neither the Corporation nor
           any of its Affiliates will guarantee the debts of the other, will
           pledge, or grant a security interest in or lien upon, its assets
           for the benefit of the other, or will be or will hold itself out
           to be responsible for the debts of the other or the decisions or
           actions respecting the daily business and affairs of the other.

      (j)  The annual financial statements of the Corporation will
           disclose, in accordance with generally accepted
           accounting principles, any transactions between the
           Corporation and any of its Affiliates.

      (k)  The Corporation will retain as its auditors a
           nationally recognized firm of certified public
           accountants.


      I, THE UNDERSIGNED, being the incorporator hereinbefore named, for the
purpose of forming a corporation pursuant to the General Corporation Law of
Delaware, do make this Certificate, declaring and certifying that this is my act
and deed and the facts stated herein are true, and accordingly have set my hand
this 21st day of September, 1998.


                                    /s/ Susan Krause
                                    -----------------------
                                    Susan Krause
                                    Sole Incorporator

                                     BY-LAWS

                                       of

                           MSDW STRUCTURED ASSET CORP.

                            (a Delaware Corporation)
                       (As Adopted on September 30, 1998)

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


                                    ARTICLE I

                                     Offices

           Section 1.1. Registered Office in Delaware. The registered office of
MSDW Structured Asset Corp. (the "Corporation") in the State of Delaware shall
be in the City of Wilmington, County of New Castle, and the registered agent in
charge thereof shall be The Corporation Trust Company.

                                   ARTICLE II

                            Meetings of Stockholders

           Section 2.1. Place of Meetings. All meetings of stockholders shall be
held at such place or places, within or without the State of Delaware, as may
from time to time be fixed by the Board of Directors, or as shall be specified
in the respective notices, or waivers of notice, thereof.

           Section 2.2. Annual Meetings. The annual meeting of stockholders
shall be held on such date and at such time as shall be designated from time to
time by the Board of Directors and stated in the notice of the meeting, at which
meetings the stockholders shall elect a Board of Directors and transact such
other business as may properly be brought before the meeting.

           Section 2.3. Special Meetings. A special meeting of the stockholders
may be called at any time and for any purpose or purposes by the President or
the Chairman of the Board or by order of the Board of Directors, and shall be
called by the Secretary upon the written request of the holders of record of at
least 80% of the voting power of the then outstanding shares of capital stock of
the Corporation entitled to vote generally in the election of directors. Every
such request shall state the purpose or purposes of each meeting.


<PAGE>


     Section 2.4. Notice of Meetings. Except as otherwise expressly required by
law, written notice of each meeting of stockholders, whether annual or special,
stating the place, date and hour of the meeting shall be given not less than ten
days nor more than fifty days before the date on which the meeting is to be
held, to each stockholder of record entitled to vote thereat by delivering a
notice thereof to him personally or by mailing such notice in a postage prepaid
envelope directed to him at his address as it appears on the stock ledger of the
Corporation, unless he shall have filed with the Secretary of the Corporation a
written request that notices intended for him be directed to another address, in
which case such notice shall be directed to him at the address designated in
such request. If any stockholder shall, in person or by attorney thereunto
authorized, in writing or by telegraph, cable, telecopy or telex, waive notice
of any meeting of the stockholders, whether prior to or after such meeting,
notice thereof need not be given to him. Every notice of a special meeting of
the stockholders, besides stating the time and place of the meeting, shall state
briefly the purpose or purposes thereof.

     Section 2.5. List of Stockholders. It shall be the duty of the Secretary or
other officer of the Corporation who shall have charge of the stock ledger to
prepare and make, at least ten days before every meeting of the stockholders, a
complete list of the stockholders entitled to vote thereat, arranged in
alphabetical order, and showing the address of each stockholder and the number
of shares registered in his name. Such list shall be open to the examination of
any stockholder, for any purpose germane to the meeting, during ordinary
business hours, for a period of at least ten days prior to the meeting, either
at a place within the city where the meeting is to be held, which place shall be
specified in the notice of the meeting, or, if not so specified, at the place
where the meeting is to be held. The list shall be kept and produced at the time
and place of the meeting during the whole time thereof and subject to the
inspection of any stockholder who may be present. The original or duplicate
stock ledger shall be the only evidence as to who are the stockholders entitled
to examine the stock ledger, such list or the books of the Corporation or to
vote in person or by proxy at such meeting.

     Section 2.6. Quorum. At each meeting of the stockholders, the holders of
record of a majority of the issued and outstanding stock of the Corporation
entitled to vote at such meeting, present in person or by proxy, shall
constitute a quorum for the transaction of business, except where otherwise
provided by law, the Certificate of Incorporation or these ByLaws. In the
absence of a quorum, any officer entitled to preside at, or act as Secretary of,
such meeting shall have the power to adjourn the meeting from time to time until
a quorum shall be constituted.

     Section 2.7. Voting. At all meetings of the stockholders, a quorum being
present, all matters shall be decided by majority vote of the shares of stock
entitled to vote held by the stockholders present in person or by proxy, except
as otherwise required by the Certificate of Incorporation or the laws of the
State of Delaware. Unless otherwise provided in the Certificate of
Incorporation, each stockholder shall at every meeting of the stockholders be
entitled to one vote in person or by proxy for each share of the capital stock
having voting power held by such stockholder, but no proxy shall be voted after
three years from its date, unless the proxy provides for a longer period.

           Section 2.8. Action Without Meeting. Unless otherwise provided in the
Certificate of Incorporation, any action required to be taken at any annual or
special meeting of stockholders of the Corporation, or any action which may be
taken at any annual or special meeting of such stockholders, may be taken
without a meeting, without prior notice and without a vote, if a consent in
writing, setting forth the action so taken, shall be signed by the holders of
outstanding stock having not less than the minimum number of votes that would be
necessary to authorize or take such action at a meeting at which all shares
entitled to vote thereon were present and voted. Prompt notice of the taking of
the corporate action without a meeting by less than unanimous written consent
shall be given to those stockholders who have not consented in writing.

                                   ARTICLE III

                               Board of Directors

     Section 3.1. Number, Term of Office and Eligibility. The number of
directors shall be fixed from time to time by resolution of the stockholders or
Board of Directors of the Corporation. Each director shall hold office until his
successor is elected and qualified, or until his earlier resignation or removal.

     Section 3.2. Quorum and Manner of Acting. At all meetings of the Board of
Directors a majority of the total number of directors shall constitute a quorum
for the transaction of business, and the act of a majority of the directors
present at any meeting at which there is a quorum shall be the act of the Board
of Directors, except as may be otherwise specifically provided by the laws of
the State of Delaware, the Certificate of Incorporation or the By-Laws. If a
quorum shall not be present at any meeting of the Board of Directors, the
directors present thereat may adjourn the meeting from time to time, without
notice other than announcement at the meeting, until a quorum shall be present.

     Section 3.3. Annual Meeting. Immediately after each annual meeting of
stockholders for the election of directors the Board of Directors shall meet at
the place of the annual meeting of stockholders for the purpose of organization,
the election of officers and the transaction of other business. Notice of such
meeting need not be given. If such meeting is held at any other time or place,
notice thereof must be given or waived as hereinafter provided for special
meetings of the Board of Directors.

     Section 3.4. Regular Meetings. Regular meetings of the Board of Directors
may be held at such time and place, within or without the State of Delaware, as
shall from time to time be determined by the Board of Directors. After there has
been such determination, and notice thereof has been once given to each member
of the Board of Directors, regular meetings may be held without further notice
being given.

     Section 3.5. Special Meetings; Notice. Special meetings of the Board of
Directors shall be held whenever called by the Chairman of the Board or the
President. Notice of each such meeting shall be mailed to each director,
addressed to him at his residence or usual place of business, at least two days
before the date on which the meeting is to be held, or shall be sent to him at
such place by telegraph, cable, telecopy or telex, or be delivered personally or
by telephone, not later than the day before the day on which such meeting is to
be held. Each such notice shall state the time and place of the meeting and the
purposes thereof. If any director shall, in person or by attorney thereunto
authorized, in writing or by telegraph, cable, telecopy or telex, waive notice
of any meeting of the Board of Directors, whether prior to or after such
meeting, notice thereof need not be given to him. No notice to or waiver by any
director with respect to any special meeting shall be required if such director
shall be present at said meeting.

     Section 3.6. Resignation. Any director of the Corporation may resign at any
time by giving written notice to the Chairman of the Board, if any, the
President or the Secretary of the Corporation. The resignation of any director
shall take effect upon receipt of notice thereof or at such later time as shall
be specified in such notice; and, unless otherwise specified therein, the
acceptance of such resignation shall not be necessary to make it effective.

     Section 3.7. Newly-Created Directorships and Vacancies on the Board of
Directors. Subject to the rights of the holders of any class or series of stock
having preference over the Common Stock as to dividends or upon liquidation,
dissolution or winding up of the Corporation to elect directors under specified
circumstances, if any, newly-created directorships resulting from any increase
in the authorized number of directors or any vacancies on the Board of Directors
resulting from death, resignation, retirement, disqualification, removal from
office or other cause may be filled by a majority vote of the directors then in
office, although less than a quorum, or by a majority of the votes cast by the
holders of the Voting Stock; and any director so chosen shall hold office for
the remaining term of his predecessor or, if there shall have been no
predecessor, until the next annual election of directors or until his successor
shall have been duly elected and qualified. No decrease in the number of
directors constituting the Board of Directors shall shorten the term of any
incumbent director.

     Section 3.8. Removal of Directors. Subject to the rights of the holders of
any class or series of stock having preference over the Common Stock as to
dividends or upon liquidation, dissolution or winding up of the Corporation to
elect directors under specified circumstances, if any, any director, or the
entire Board of Directors, may be removed from office at any time, with or
without cause, only by the affirmative vote of the holders of at least 80% of
the voting power of the Voting Stock, voting together as a single class.

     Section 3.9. Compensation of Directors. The Board of Directors shall have
the authority to fix the compensation of directors and of members of committees
of directors.

     Section 3.10. Action Without Meeting. Any action required or permitted to
be taken at any meeting of the Board of Directors or of any committee thereof
may be taken without a meeting if a written consent thereto is signed by all
members of the Board or of such committee, as the case may be, and such written
consent is filed with the records of the proceedings of the Board or committee.

     Section 3.11. Meeting by Conference Telephone. Directors and members of any
committee designated by the Board of Directors may participate in a meeting of
the Board of Directors or of such committee, as the case may be, by means of
conference telephone or similar communications equipment by means of which all
persons participating in the meeting can hear each other, and participation in a
meeting pursuant to this Section shall constitute presence in person at such
meeting.

                                   ARTICLE IV

                             Committees of Directors

     Section 4.1. Designation of Committees. The Board of Directors may, by
resolution passed by a majority of the whole Board, designate one or more
committees, each committee to consist of one or more of the directors of the
Corporation. The Board of Directors may designate one or more directors as
alternate members of any committee, who may replace any absent or disqualified
member at any meeting of the committee.

     Section 4.2. Vacancies. In the absence or disqualification of a member of a
committee, the member or members thereof present at any meeting and not
disqualified from voting, whether or not he or they constitute a quorum, may
unanimously appoint another member of the Board of Directors to act at the
meeting in the place of any such absent or disqualified member.

     Section 4.3. Powers. Any such committee, to the extent provided in the
resolution of the Board of Directors, shall have and may exercise all the powers
and authority of the Board of Directors to the extent provided by Section 141(c)
of the General Corporation Law of the State of Delaware as it exists now or may
hereafter be amended.

     Section 4.4. Minutes of Committee Meetings. Each committee shall keep
regular minutes of its meetings and report the same to the Board of Directors
when required.


                                    ARTICLE V

                                    Officers

     Section 5.1. Principal Officers. The Board of Directors shall elect a
President, a Secretary and a Treasurer, and may in addition elect a Chairman of
the Board, a Chief Financial Officer, one or more Vice Presidents, one or more
Assistant Secretaries and one or more Assistant Treasurers. One person may hold,
and perform the duties of, any two or more of said offices.

     Section 5.2. Election, Term of Office and Eligibility. The officers of the
Corporation referred to in Section 5.1 shall be elected annually by the Board of
Directors at the annual meeting thereof. Each such officer shall hold office
until his successor shall have been duly elected and shall qualify, or until his
death or until he shall resign or shall have been removed.

     Section 5.3. Other Officers. The Board of Directors may appoint such other
officers as it may from time to time determine, each of whom shall hold office
for such period, and perform such duties as the President or the Board of
Directors may from time to time determine. The Board of Directors may delegate
to any officer referred to in Section 5.1 the power to appoint and to remove any
such officers.

     Section 5.4. Removal. Any officer may be removed, either with or without
cause, at any time, by resolution adopted by the Board of Directors at any
regular meeting of the Board or at any special meeting of the Board called for
that purpose at which a quorum is present.

     Section 5.5. Resignations. Any officer may resign at any time by giving
written notice to the Board of Directors, to the Chairman of the Board, if any,
the President or the Secretary of the Corporation. The resignation of any
officer shall take effect upon receipt of notice or at such later time as shall
be specified in such notice; and, unless otherwise specified therein, the
acceptance of such resignation shall not be necessary to make it effective.

     Section 5.6. Chairman of the Board. The Chairman of the Board, if
any, shall preside at all meetings of stockholders and at all meetings of the
Board of Directors. Subject to the control and the direction of the Board of
Directors, the Chairman of the Board may enter into any contract and execute and
deliver any instrument in the name and on behalf of the Corporation. The
Chairman of the Board shall perform such other duties and have such other powers
as the Board of Directors shall prescribe.

     Section 5.7. President. In the absence of the Chairman of the Board, the
President shall preside at all meetings of the stockholders and at all meetings
of the Board of Directors. Subject to the control and the direction of the Board
of Directors, the President may enter into any contract and execute and deliver
any instrument in the name and on behalf of the Corporation. The President shall
perform such other duties and have such other powers as the Board of Directors
shall prescribe.

     Section 5.8. Chief Financial Officer. The Chief Financial Officer shall be
responsible for the financial affairs of the Corporation, including overseeing
the duties performed by the Treasurer of the Corporation. Subject to the control
and direction of the Board of Directors, the Chief Financial Officer may enter
into any contract and execute and deliver any instrument in the name of and on
behalf of the Corporation. The Chief Financial Officer shall perform such other
duties and have such other powers as the Board of Directors prescribes.

     Section 5.9. Vice Presidents. The Vice Presidents shall perform such duties
and have such powers as the President or the Board of Directors may from time to
time prescribe. Subject to the control and the direction of the Board of
Directors, each Vice President may enter into any contract and execute and
deliver any instrument in the name and on behalf of the Corporation.

     Section 5.10. Secretary. The Secretary, if present, shall act as Secretary
at all meetings of the Board of Directors and of the stockholders and keep the
minutes thereof in a book or books to be provided for that purpose; he shall see
that all notices required to be given by the Corporation are duly given and
served; he shall have charge of the stock records of the Corporation; he shall
see that all reports, statements and other documents required by law are
properly kept and filed; and, in general, he shall perform all the duties
incident to the office of Secretary.

     Section 5.11. Assistant Secretary. The Assistant Secretary, if any, or, if
there be more than one, the Assistant Secretaries, in the order determined by
the Board of Directors, shall, in the absence or disability of the Secretary,
perform the duties and exercise the powers of the Secretary and shall perform
such other duties and have such other powers as the Board of Directors, the
Chairman of the Board or the President may from time to time prescribe.

     Section 5.12. Treasurer. The Treasurer shall have charge and custody of,
and be responsible for, all funds and securities of the Corporation and shall
deposit all such funds in the name of the Corporation in such banks or other
depositories as shall be selected by the Board of Directors or by such officers
as shall be designated by the Board of Directors. He shall exhibit at all
reasonable times his books of account and records to any of the directors of the
Corporation upon application during business hours at the office of the
Corporation where such books and records shall be kept; when requested by the
Board of Directors, he shall render a statement of the condition of the finances
of the Corporation at any meeting of the Board or at the annual meeting of
stockholders; he shall receive, and give receipt for, moneys due and payable to
the Corporation from any source whatsoever; and, in general, he shall perform
all the duties incident to the office of Treasurer. The Treasurer shall give
such bond, if any, for the faithful discharge of his duties as the Board of
Directors may require.

     Section 5.13. Assistant Treasurer. The Assistant Treasurer, if any, or, if
there shall be more than one, the Assistant Treasurers, in the order determined
by the Board of Directors, shall, in the absence or disability of the Treasurer,
perform the duties and exercise the powers of the Treasurer and shall perform
such other duties and have such other powers as the Board of Directors, the
Chairman of the Board or the President may from time to time prescribe.

                                   ARTICLE VI

                            Shares and Their Transfer

     Section 6.1. Certificates for Stock. The interest of each stockholder in
the Corporation shall be evidenced by a certificate or certificates for shares
of stock of the Corporation certifying the number of shares owned by him, in
such form as the Board of Directors may from time to time prescribe. The
certificates for shares of stock of the Corporation shall be signed by the
Chairman of the Board, the President or a Vice President and by the Secretary or
the Treasurer or an Assistant Secretary or an Assistant Treasurer, and shall be
countersigned and registered in such manner, if any, as the Board of Directors
may by resolution prescribe; provided, however, that in case such certificates
are signed by a transfer agent other than the Corporation or its employee or by
a registrar other than the Corporation or its employee the signatures of the
Chairman of the Board, President, Vice President, Treasurer, Assistant
Treasurer, Secretary or Assistant Secretary may be facsimile; and further
provided that in case any officer or officers who shall have signed, or whose
facsimile signature or signatures shall have been used on any such certificate
or certificates shall cease to be such officer or officers of the Corporation,
whether because of death, resignation or otherwise, before such certificate or
certificates shall have been delivered by the Corporation, such certificate or
certificates may nevertheless be adopted by the Corporation and be issued and
delivered as though the person or persons who signed such certificate or
certificates or whose facsimile signature or signatures shall have been used
thereon had not ceased to be such officer or officers of the Corporation.

     Section 6.2. Stock Ledger. A record shall be kept by the Secretary,
transfer agent or by any other officer, employee or agent designated by the
Board of Directors of the name of each person, firm or corporation holding
capital stock of the Corporation, the number of shares represented by, and the
respective dates of, each certificate for such capital stock, and in case of
cancellation of any such certificate, the respective dates of cancellation.

     Section 6.3. Cancellation. Every certificate surrendered to the Corporation
for exchange or registration of transfer shall be canceled, and no new
certificate or certificates shall be issued in exchange for any existing
certificate until such existing certificate shall have been so canceled, except
as provided in Section 6.5 and in cases provided by the applicable law.

     Section 6.4. Transfers. Shares of stock shall be transferable on the books
of the Corporation by the holder of record thereof in person or by his attorney
upon surrender of such certificate with an assignment endorsed thereon or
attached thereto duly executed and with such proof of authenticity of signatures
as the Corporation may reasonably require. The Board of Directors may make such
rules and regulations as it may deem expedient, not inconsistent with the
Certificate of Incorporation or these By-Laws, concerning the issue, transfer
and registration of certificates for shares of the stock of the Corporation. The
Board of Directors may appoint, or authorize any principal officer or officers
to appoint, one or more transfer clerks or one or more transfer agents and one
or more registrars, and may require all certificates of stock to bear the
signature or signatures of any of them.

     Section 6.5. Lost, Stolen, Destroyed or Mutilated Certificates. Before any
certificates for stock of the Corporation shall be issued in exchange for
certificates which shall become mutilated or shall be lost, stolen or destroyed,
proper evidence of such loss, theft, mutilation or destruction shall be procured
for the Board of Directors, if it so requires. When authorizing such issue of a
new certificate or certificates, the Board of Directors may, in its discretion
and as a condition precedent to the issuance thereof, require the owner of such
lost, stolen or destroyed certificate or certificates, or his legal
representative, to give the Corporation a bond in such sum as it may direct as
indemnity against any claim that may be made against the Corporation with
respect to the certificate alleged to have been lost, stolen or destroyed.

     Section 6.6. Record Dates. For the purpose of determining the stockholders
entitled to notice of or to vote at any meeting of stockholders or any
adjournment thereof, or entitled to express consent to corporate action in
writing without a meeting, or entitled to receive payment of any dividend or
other distribution or allotment of any rights, or entitled to exercise any
rights in respect of any change, conversion or exchange of stock or for the
purpose of any other lawful action, the Board of Directors may fix, in advance,
a date as a record date for any such determination of stockholders. Such record
date shall not be more than sixty nor less than ten days before the date of such
meeting, nor more than sixty days prior to any other action.

                                   ARTICLE VII

                                 Indemnification

     The Corporation shall indemnify, to the fullest extent permitted by
applicable law, any person who was or is a party or is threatened to be made a
party to, or is involved in any manner in, any threatened, pending or completed
action, suit or proceeding (whether civil, criminal, administrative or
investigative) by reason of the fact that such person (1) is or was a director
or officer of the Corporation or a Subsidiary or (2) is or was serving at the
request of the Corporation or a Subsidiary as a director, officer, partner,
member, employee or agent of another corporation, partnership, joint venture,
trust, committee or other enterprise.

     To the extent deemed advisable by the Board of Directors, the Corporation
may indemnify, to the fullest extent permitted by applicable law, any person who
was or is a party or is threatened to be made a party to, or is involved in any
manner in, any threatened, pending or completed action, suit or proceeding
(whether civil, criminal, administrative or investigative) by reason of the fact
that the person is or was an employee or agent (other than a director or
officer) of the Corporation or a Subsidiary.

     The Corporation shall have the power to purchase and maintain insurance on
behalf of any person who is or was a director, officer, employee or agent of the
Corporation or a Subsidiary, or is or was serving at the request of the
Corporation or a Subsidiary as a director, officer, partner, member, employee or
agent of another corporation, partnership, joint venture, trust, committee or
other enterprise, against any expense, liability or loss asserted against him
and incurred by him in any such capacity, or arising out of his status as such,
whether or not the Corporation or a Subsidiary would have the power to indemnify
him against such expense, liability or loss under the provisions of applicable
law.

     No repeal, modification or amendment of, or adoption of any provision
inconsistent with, this Article VII, nor to the fullest extent permitted by
applicable law, any modification of law shall adversely affect any right or
protection of any person granted pursuant hereto existing at, or with respect to
events that occurred prior to, the time of such repeal, amendment, adoption or
modification.

     For purposes of this Article VII the term "Subsidiary" or "Subsidiaries"
shall mean a corporation(s), all of the capital stock of which is owned directly
or indirectly by the Corporation, other than directors' qualifying shares.

     The right to indemnification conferred in this Article VII also includes,
to the fullest extent permitted by applicable law, the right to be paid the
expenses (including attorney's fees) incurred in connection with any such
proceeding in advance of its final disposition. The payment of any amounts to
any director, officer, partner, member, employee or agent pursuant to this
Article VII shall subrogate the Corporation to any right such director, officer,
partner, member, employee or agent may have against any other person or entity.
The rights conferred in this Article VII shall be contract rights.

                                  ARTICLE VIII

                             Liability of Directors

     A director of the Corporation shall not be personally liable to the
Corporation or its stockholders for monetary damages for any breach of fiduciary
duty as a director, except for liability (i) for any breach by the director of
his duty of loyalty to the Corporation or its stockholders, (ii) for acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law, (iii) under Section 174 of the General Corporation Law of the
State of Delaware or (iv) for any transaction from which the director derived an
improper personal benefit.

     No repeal, modification or amendment of, or adoption of any provision
inconsistent with, this Article VIII nor, to the fullest extent permitted by
law, any modification of law shall adversely affect any right or protection of a
director of the Corporation existing at the time of such repeal, amendment,
adoption or modification or affect the liability of any director of the
Corporation for any action taken or any omission that occurred prior to the time
of such repeal, amendment, adoption or modification.

     If the General Corporation Law of the State of Delaware shall be amended,
after these By-Laws are amended to include this Article VIII, to authorize
corporate action further eliminating or limiting the liability of directors,
then a director of the Corporation, in addition to the circumstances in which he
is not liable immediately prior to such amendment, shall be free of liability to
the fullest extent permitted by the General Corporation Law of the State of
Delaware, as so amended.

                                   ARTICLE IX

                            Miscellaneous Provisions

     Section 9.1. Corporate Seal. The Board of Directors shall provide a
corporate seal, which shall be in the form of a circle and shall bear the name
of the Corporation and words and figures showing that it was incorporated in the
State of Delaware in the year 1998. The Secretary shall be the custodian of the
seal.

     Section 9.2. Fiscal Year. The fiscal year of the Corporation shall be as
specified by the Board of Directors.

     Section 9.3. Voting of Stocks Owned by the Corporation. The Board of
Directors may authorize any person on behalf of the Corporation to vote and
grant proxies to be used at any meeting of stockholders of any corporation
(except this Corporation) in which the Corporation may hold stock.

                                    ARTICLE X

                              Amendment of By-Laws

     In furtherance of and not in limitation of the powers conferred by statute,
the Board of Directors of the Corporation from time to time may make, amend or
repeal the ByLaws of the Corporation; provided that any By-Laws may be amended
or repealed, and may be made, by the stockholders of the Corporation.
Notwithstanding any other provisions of the Certificate of Incorporation of the
Corporation or these By-Laws (and not withstanding the fact that a lesser
percentage may be specified by law, the Certificate of Incorporation or these
ByLaws), the affirmative vote of the holders of at least 80% of the voting power
of the Voting Stock, voting together as a single class, shall be required for
the stockholders of the Corporation to amend, repeal or adopt any By-Laws of the
Corporation.


                    STRUCTURED ASSET TRUST UNIT REPACKAGINGS


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




                       STANDARD TERMS FOR TRUST AGREEMENTS

                           MSDW Structured Asset Corp.
                                 (as Depositor)

                                       and
                    Chase Bank of Texas, National Association
                                  (as Trustee)




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




<PAGE>

<TABLE>
<CAPTION>


                                TABLE OF CONTENTS
                                                                                                            Page


                                    ARTICLE I

                            Definitions; Construction
<S>            <C>                                                                                              <C>
SECTION 1.01.  Definitions........................................................................................1
SECTION 1.02.  Rules of Construction.............................................................................12
SECTION 1.03.  Article and Section References....................................................................13

                                   ARTICLE II

                 Declaration of Trust; Entry into Swap Agreement

SECTION 2.01.  Creation and Declaration of Trust; Assignment of Securities.......................................13
SECTION 2.02.  Entry into Swap Agreement and Distribution Agreement..............................................14
SECTION 2.03.  Acceptance by Trustee.............................................................................14
SECTION 2.04.  Representations and Warranties of the Depositor...................................................14
SECTION 2.05.  Breach of Representation or Warranty..............................................................15
SECTION 2.06.  Agreement to Authenticate and Deliver Units.......................................................16

                                   ARTICLE III

               Trust Powers; Administration of the Trust Property

SECTION 3.01.  Trust Property....................................................................................16
SECTION 3.02.  Administration of the Trust.......................................................................16
SECTION 3.03.  Collection of Certain Security Payments...........................................................18
SECTION 3.04.  Sale..............................................................................................18
SECTION 3.05.  Unit Account......................................................................................18
SECTION 3.06.  Investment of Funds in the Accounts...............................................................19
SECTION 3.07   Retained Interest.................................................................................19
SECTION 3.08.  Access to Certain Documentation...................................................................20

                                   ARTICLE IV

                    Distributions and Reports to Unitholders

SECTION 4.01.  Distributions.....................................................................................20
SECTION 4.02.  Reports to Unitholders............................................................................20
SECTION 4.03.  Calculation of Interest Rates.....................................................................22
SECTION 4.04.  Compliance with Tax Reporting and Withholding Requirements........................................23
SECTION 4.05.  Preservation of Information, Communications to Holders............................................23



<PAGE>



                                    ARTICLE V

                                    The Units

SECTION 5.01.  The Units.........................................................................................23
SECTION 5.02.  Execution, Authentication and Delivery............................................................24
SECTION 5.03.  Registration; Registration of Transfer and Exchange...............................................25
SECTION 5.04.  Mutilated, Destroyed, Lost and Stolen Units.......................................................26
SECTION 5.05.  Distributions in Respect of Units.................................................................27
SECTION 5.06.  Persons Deemed Owners.............................................................................27
SECTION 5.07.  Cancellation......................................................................................28
SECTION 5.08.  Currency of Distributions in Respect of Units; Redenomination.....................................28
SECTION 5.09.  Appointment of Paying Agent.......................................................................28
SECTION 5.10.  Authenticating Agent..............................................................................29
SECTION 5.11.  Issuance and Transfer Restrictions................................................................30
SECTION 5.12.  Exchangeable Series...............................................................................33
SECTION 5.13.  Limitation on Issuance of Bearer Units............................................................34
SECTION 5.14.  Callable Units....................................................................................35
SECTION 5.15.  Delivery of Information...........................................................................36

                                   ARTICLE VI

                                  The Depositor

SECTION 6.01.  Liability of the Depositor........................................................................36
SECTION 6.02.  Limitation on Liability of the Depositor..........................................................36
SECTION 6.03.  Depositor May Purchase Units......................................................................36
SECTION 6.04.  Preparation and Filing of Exchange Act Reports; Obligations of the Depositor......................37
SECTION 6.05.  Preferential Collection of Claims Against Depositor...............................................37

                                   ARTICLE VII

                              Rights of Unitholders

SECTION 7.01.  Voting Rights with Respect to Securities..........................................................38
SECTION 7.02.  Amendments and Waivers Under Swap Agreement and Guarantee.........................................39

                                  ARTICLE VIII

                 Default on Securities and Permitted Investments

SECTION 8.01.  Realization Upon Default..........................................................................39

                                   ARTICLE IX

                              Trust Wind-Up Events

SECTION 9.01.  Trust Wind-Up Events..............................................................................40
SECTION 9.02.  Liquidation Events................................................................................40
SECTION 9.03.  Trust Property Made Available.....................................................................41
SECTION 9.04.  Limitation on Notice Requirement..................................................................43
SECTION 9.05.  Expense Event.....................................................................................43
SECTION 9.06.  Special Depositor Wind-Up Event...................................................................44

                                    ARTICLE X

                             Concerning the Trustee

SECTION 10.01.  Duties of Trustee................................................................................44
SECTION 10.02.  Certain Matters Affecting the Trustee............................................................46
SECTION 10.03.  Limitation on Liability of Trustee...............................................................47
SECTION 10.04.  Trustee May Own Units............................................................................47
SECTION 10.05.  Trustee Fees and Expenses; Limited Indemnification...............................................47
SECTION 10.06.  Eligibility Requirements for Trustee.............................................................48
SECTION 10.07.  Resignation or Removal of the Trustee............................................................49
SECTION 10.08.  Successor Trustee................................................................................50
SECTION 10.09.  Merger or Consolidation of Trustee...............................................................50
SECTION 10.10.  Appointment of Co-Trustee........................................................................50
SECTION 10.11.  Appointment of Office or Agency..................................................................51
SECTION 10.12.  Representations and Warranties of Trustee........................................................51
SECTION 10.13.  Limitation of Powers and Duties..................................................................53
SECTION 10.14.  Non-Petition.....................................................................................53

                                   ARTICLE XI

                                   Termination

SECTION 11.01.  Termination of the Trust.........................................................................53

                                   ARTICLE XII

                               Miscellaneous Terms

SECTION 12.01.  Amendment of Trust Agreement.....................................................................54
SECTION 12.02.  Counterparts.....................................................................................55
SECTION 12.03.  Limitation on Rights of Unitholders..............................................................55
SECTION 12.04.  Governing Law....................................................................................55
SECTION 12.05.  Notices..........................................................................................55
SECTION 12.06.  Severability of Terms............................................................................56
SECTION 12.07.  Notice to Rating Agencies........................................................................56
SECTION 12.08.  Perfection of Swap Counterparty Security Interest................................................57
SECTION 12.09.  No Recourse......................................................................................57
SECTION 12.10.  Conflict With Trust Indenture Act................................................................57
</TABLE>


<PAGE>



EXHIBIT A      Trust Agreement and Terms Schedule

EXHIBIT B-1    Form of Registered Unit

EXHIBIT B-2    Form of Bearer Unit


<PAGE>



                    STRUCTURED ASSET TRUST UNIT REPACKAGINGS

                               STANDARD TERMS FOR

                                TRUST AGREEMENTS



Chase Bank of Texas, National Association, as Trustee
MSDW Structured Asset Corp., as Depositor


     These Standard Terms for Trust Agreements, dated February ___, 1999
("Standard Terms"), may be incorporated by reference in one or more Trust
Agreements (each a "Trust Agreement") relating to a particular series of
Structured Asset Trust Unit Repackagings described in the Prospectus dated
__________ and the applicable Prospectus Supplement. Any such Trust Agreement
may be in the form of Exhibit A hereto or such other form as MSDW Structured
Asset Corp. (the "Depositor") and the Trustee may approve, such approval to be
evidenced by their execution thereof. All terms defined herein shall have
meanings solely with respect to the particular Trust Agreement in which these
Standard Terms are incorporated. Incorporation of these Standard Terms into a
Trust Agreement is for convenience only to avoid the necessity of physically
including the Standard Terms in such Trust Agreement, and each trust created by
a Trust Agreement shall be a legally separate and distinct trust from any other
trust created by any other Trust Agreement into which these Standard Terms may
also be incorporated. These Standard Terms shall by themselves be of no force
and effect, and shall only have effect as and to the extent incorporated by
reference in a Trust Agreement. Execution hereof by the Trustee and the
Depositor is for purposes of identification only and the absence of such
execution shall not affect the validity of any Trust Agreement or these Standard
Terms to the extent incorporated therein. The Trust Agreement into which these
Standard Terms are incorporated by reference, including the Terms Schedule
attached thereto and made a part thereof and these Standard Terms so
incorporated by reference therein, as amended, modified or supplemented from
time to time, shall together constitute a single Trust Agreement and are
referred to herein as the "Trust Agreement". In the event of a conflict between
any Trust Agreement, including the Terms Schedule attached thereto, and these
Standard Terms, the Trust Agreement and Terms Schedule shall control.

                                    ARTICLE I

                            Definitions; Construction

     SECTION 1.01. Definitions. Except as otherwise specified herein or as the
context may otherwise require, the following terms have the respective meanings
set forth below for all purposes of these Standard Terms:

     "Account":  As defined in Section 3.05.

     "Affected Securities":  As defined in Section 9.02.

     "Affected Transaction":  As defined in the Swap Agreement.

     "Affiliate": With respect to any specified Person, any other Person
directly or indirectly controlling or controlled by or under direct or indirect
common control with such specified Person. For the purposes of this definition,
"control", when used with respect to any specified Person, means the power to
direct the management and policies of such Person, directly or indirectly,
whether through the ownership of voting securities, by contract or otherwise;
and the terms "controlling" and "controlled" have meanings correlative to the
foregoing.

     "Alternative ERISA Restrictions": The restrictions on transfer of Units set
forth in Section 5.11(d)(1).

     "Authenticating Agent": As defined in Section 5.10.

     "Authorized Newspaper":  As defined in Section 12.05.

     "Available Funds": With respect to any Distribution Date, (i) all amounts
received by the Trustee on or with respect to the Securities or other Trust
Property plus (ii) all investment income from Permitted Investments plus (iii)
all Swap Amounts, if any, paid to the Trustee by the Swap Counterparty pursuant
to the Swap Agreement, or by the Guarantor pursuant to the Guarantee, minus (iv)
all amounts paid or payable to the Swap Counterparty by the Trustee pursuant to
the Swap Agreement, minus (v) any amounts reimbursable to the Trustee under
Section 10.02(ix), in each case on deposit in the Unit Account, and available
for distribution, on such Distribution Date.

     "Bearer Unit": Any Unit (with or without coupons), title of which passes by
delivery only, but exclusive of any coupons.

     "Benefit Plan":  The meaning specified in Section 5.11(d).

     "Book-Entry Unit":  A Unit represented by a Global Security.

     "Business Day":  As specified in the Terms Schedule.

     "Calculation Agent":  As specified in the Terms Schedule, if any.

     "Call Date":  As defined in Section 5.14.

     "Call Option":  As specified in the Terms Schedule.

     "Call Price":  As defined in Section 5.14.

     "Callable Series": A Series so designated in the Terms Schedule which
grants one or more specified persons the right to purchase all or a portion of
the Units of any given Series.

     "CEDEL":  Cedel Bank, S.A.

     "Certificate": A certificate in the form attached as Exhibit B1, evidencing
a Registered Unit or B2, evidencing a Bearer Unit.

     "Certificate of Non-U.S. Beneficial Ownership": As defined in Section 5.13.

     "Class": A separately denominated class of the Units of any Series,
entitled to specified distributions of the Trust Property.

     "Closing Date":  As specified in the Terms Schedule.

     "Code": The Internal Revenue Code of 1986, as amended, and Treasury
Regulations promulgated thereunder.

     "Commission": The Securities and Exchange Commission, or any successor
agency.

     "Concentrated Security": Any Security that on the Closing Date constitutes
10% or more of the total Securities held by the Trust with respect to a Series
of Units.

     "Corporate Trust Office": The Trustee's offices at 600 Travis Street, 9th
Floor, Chase Tower, Houston, Texas 77002, Texas Commerce Trust Company of New
York, 55 Water Street, North Building, Room 234, Windows 20 and 21, New York,
New York 10041 or such other addresses as the Trustee may designate from time to
time by notice to the Unitholders, the Depositor, the Swap Counterparty and the
Guarantor.

     "Credit Support": With respect to any Series (or any Class within such
Series), any combination of insurance policies, letters of credit, reserve
accounts and other types of rights or assets designed to support or ensure the
servicing and distribution of amounts due in respect of the Trust Property,
which in each case is specified as such in the applicable Terms Schedule.

     "Currency":  Dollars or Foreign Currency.

     "Definitive Registered Unit": A Registered Unit in definitive, certificated
form without coupons attached.

     "Depositary": DTC or, if so provided in the Terms Schedule, Euroclear or
CEDEL; or another depositary specified in the Terms Schedule.

     "Depositor": MSDW Structured Asset Corp., a Delaware corporation, and any
of its successors or assigns.

     "Depositor Order" or "Depositor Requests": A written order or request,
respectively, signed in the name of the Depositor by any of its Chief Executive
Officer, Chief Financial Officer, Chief Operating Officer, President, a Vice
President, its Treasurer, an Assistant Treasurer, its Secretary or an Assistant
Secretary and delivered to the Trustee.

     "Distribution Agreement": The agreement between each Distribution
Participant and the Trust relating to the distribution of the Units.

     "Distribution Date":  As specified in the Terms Schedule.

     "Distribution Participant": Each Person acting as underwriter, dealer,
placement agent or any similar capacity in connection with the initial
distribution of the Units.

     "Dollar" or "$" or "USD": Such currency of the United States as at the time
of payment is legal tender for the payment of public and private debts.

     "DTC": The Depository Trust Company, a limited purpose trust company
organized under the laws of the State of New York, its successors and assigns.

     "D&P":  Duff & Phelps Credit Rating Co.

     "Early Termination Date":  As defined in the Swap Agreement.

     "Eligible Account": A non-interest bearing account, held in either the
United States or the United Kingdom, in the name of the Trustee for the benefit
of the Trust that is either (i) a segregated account or segregated accounts
maintained with a Federal or State chartered depository institution or trust
company the short-term and long-term unsecured debt obligations of which (or, in
the case of a depository institution or trust company that is the principal
subsidiary of a holding company, the short-term and long-term unsecured debt
obligations of such holding company) are rated P-i and Aaa by Moody's, A-1+ and
AAA by S&P, and, if rated by D&P, D-1+ and AAA by D&P at the time any amounts
are held on deposit therein including when such amounts are initially deposited
and all times subsequent or (ii) a segregated trust account or segregated
accounts maintained as a segregated account or as segregated accounts and held
by the Trustee in its Corporate Trust Office in trust for the benefit of the
Unitholders.

     "ERISA": The Employee Retirement Income Security Act of 1974, as amended,
including any successor or amendatory statutes.

     "ERISA Benefit Plan":   As  specified in Section 5.11(d).

     "Euro":  As defined in Section 5.08.

     "Euroclear": Morgan Guaranty Trust Company of New York, Brussels office, as
operator of the Euroclear System

     "Event of Default":  As specified in the Swap Agreement.

     "Excess Expense Event":  As defined in Section 9.05(a).

     "Exchange Act":  The Securities Exchange Act of 1934, as amended.

     "Exchange Rate Agent" Unless otherwise specified in the Terms Schedule,
Morgan Stanley & Co. Incorporated ("Morgan Stanley") or an Affiliate or agent of
Morgan Stanley designated by Morgan Stanley.

     "Executive Officer": With respect to any corporation, the Chief Executive
Officer, Chief Operating Officer, Chief Financial Officer, President, any Vice
President, the Secretary, any Assistant Secretary, the Treasurer or any
Assistant Treasurer of such corporation; with respect to any partnership, any
general partner thereof.

     "Extraordinary Trust Expense":  As defined in Section 10.05(b).

     "Foreign Currency": A currency issued by the government of any country
other than the United States or a composite currency the value of which is
determined by reference to the values of the currencies of any group of
countries.

     "Global Security": A Certificate in global form issued to the Depositary
and (in the case of a Registered Unit) registered in the name of the Depositary
or its nominee.

     "Guarantee": The Guarantee (if any) identified in the Terms Schedule of the
obligations of the Swap Counterparty under the Swap Agreement. If the Terms
Schedule does not specify a Guarantee, references to the Guarantee and the
Guarantor herein shall be deemed deleted.

     "Guarantor": The Guarantor who issues and is identified in the Guarantee
(if a Guarantee is identified in the Terms Schedule), and, if a successor Person
shall have become the Guarantor pursuant to the Guarantee, "Guarantor" shall
mean such successor Person.

     "Independent": When used with respect to any specified Person means that
the Person (1) is in fact independent of the Depositor, the Swap Counterparty
and the Guarantor and of any Affiliate of any of the foregoing Persons, (2) does
not have any direct or indirect financial interest in the Depositor, the Swap
Counterparty or the Guarantor, or in any Affiliate of any of the foregoing
Persons which is material with respect to such Person and (3) is not connected
with the Depositor, the Swap Counterparty or the Guarantor, as an officer,
employee, promoter, partner, director or person performing similar functions.

     "Information Condition" means a condition that is met (i) with respect to
any Concentrated Security, if the related Security Issuer continues to be a
reporting company under the Exchange Act and (ii) with respect to any other
Security, if either (a) the related Security Issuer continues to be a reporting
company under the Exchange Act or (b) the Terms Schedule specifies another means
by which holders of the Units will receive, or the Depositor has undertaken to
provide, periodic information required by the Exchange Act in respect of such
Security Issuer.

     "Initial Security Accrual Period": The period from and including the
Closing Date to but excluding the next Security Payment Date.

     "Initial Swap Rate Accrual Period": The period from and including the
Closing Date to but excluding the next Swap Payment Date.

     "Insolvency Law":  As defined in Section 10.14.

     "Interest Rate":  As specified in the Terms Schedule.

     "Investment Company Act": The United States Investment Company Act of 1940,
as amended, and applicable rules thereunder.

     "Liquidation Event":  As defined in Section 9.02.

     "Maximum Reimbursable Amount": As specified in the Terms Schedule (or any
other amount specified by the party agreeing to indemnify the Trustee).

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

     "Notional Amount": A notional amount specified in the Terms Schedule with
respect to any Class of Units with respect to which distributions of interest or
other distributions are determined but which does not represent a Unit Principal
Balance.

     "Officers' Certificate": A certificate signed by any one (or, if specified
in the Trust Agreement, more than one) Executive Officer of the applicable
Person, and delivered to the Trustee.

     "Opinion of Counsel": A written opinion of counsel, who may, except as
otherwise expressly provided in the Trust Agreement, be counsel for the
Depositor, acceptable to the Trustee.

     "Optional Exchange Date":  As defined in Section 5.12.

     "Outstanding": As of any date of determination, all Units theretofore
authenticated and delivered under the Trust Agreement, except:

          (i) Units theretofore canceled by the Unit Registrar or delivered to
     the Trustee for cancellation; and

          (ii) Units in exchange for or in lieu of which other Units have been
     authenticated and delivered pursuant to the Trust Agreement, unless proof
     satisfactory to the Trustee is presented that any such Units are held by a
     bona fide purchaser in whose hands such Units represent interests in the
     Trust.

     "Paying Agent":  As defined in Section 5.09.

     "Permitted Investments": All investments made by the Trustee pursuant to
Section 3.05 in any one or more of the following; provided, however, that the
total return specified by the terms of each such obligation or security is at
least equal to the purchase price thereof; and provided, further, that each such
obligation or security shall be held in the name of the Trustee on behalf of the
Trust:

          (i) direct obligations of, and obligations fully guaranteed by, the
     United States, the Federal Home Loan Mortgage Corporation, the Federal
     National Mortgage Association, the Federal Farm Credit System or any agency
     or instrumentality of the United States the obligations of which are
     explicitly backed by the full faith and credit of the United States of
     America; provided that obligations of, or guaranteed by, the Federal Home
     Loan Mortgage Corporation, the Federal National Mortgage Association or the
     Federal Farm Credit System shall be Permitted Investments only if, at the
     time, and during the course, of investment, it has at least the credit
     rating of P-1 or Aaa by Moody's, A-1+ or AAA by S&P, and, if rated by D&P,
     D-1+ or AAA by D&P;

          (ii) demand and time deposits in, certificates of deposit of, or
     banker' acceptances issued by any depository institution or trust company
     (including the Trustee or any agent of the Trustee acting in their
     respective commercial capacities) incorporated under the laws of the United
     States or any State and subject to supervision and examination by Federal
     and/or State banking authorities so long as the commercial paper and/or the
     short-term debt obligations of such depository institution or trust company
     at the time of, and during the course of, such investment or contractual
     commitment providing for such investment have at least the credit rating of
     P-1 or Aaa by Moody's, A-l+ or AAA by S&P, and, if rated by D&P, D-1+ or
     AAA by D&P (or, in the case of a depository institution which is the
     principal subsidiary of a holding company, the commercial paper or other
     short-term debt obligations of such holding company have a credit rating of
     P-i or Aaa by Moody's, A-1+ or AAA by S&P, and, if rated by D&P, D-l+ or
     AAA by D&P;

          (iii) commercial paper having a maturity of not more than 180 days and
     having at the time, and during the course, of such investment at least the
     credit rating of P-1 by Moody's, A-1+ by S&P, and, if rated by D&P, D-l+ by
     D&P; and

          (iv) repurchase agreements with respect to (a) any security described
     in clause (i) above or (b) any other security issued or guaranteed by an
     agency or instrumentality of the United States with an entity having the
     credit rating of P-1 or Aaa by Moody's, A-1+ or AAA by S&P, and, if rated
     by D&P, D-1+ or AAA by D&P. Copies of any repurchase agreement entered into
     will be delivered to the Rating Agencies, if any.

     In no event shall a Permitted Investment at any time constitute (a) a swap
agreement as defined in the United States Bankruptcy Code, 11 U.S.C. S 101 et
seq., (b) an interest-only or principal-only security or (c) a liability of the
Trust in excess of the principal amount invested by the Trustee. Permitted
Investments shall include, without limitation, those investments for which the
Trustee or an Affiliate of the Trustee provides services.

     "Person": Any individual, corporation, partnership, joint venture,
association, joint stock company, trust (including any beneficiary thereof),
unincorporated organization or government or any agency or political subdivision
thereof.

     "Predecessor Unit": With respect to any particular Unit, every previous
Unit evidencing all or a portion of the same interest as that evidenced by such
particular Unit; and, for the purpose of this definition, any Unit authenticated
and delivered under Section 5.04 in lieu of a lost, destroyed or stolen Unit
shall be deemed to evidence the same interest as the lost, destroyed or stolen
Unit.

     "Proceeding": Any suit in equity, action at law or other judicial or
administrative proceeding.

     "Rating Agencies":  As specified in the Terms Schedule.

     "Rating Agencies Condition": A condition, with respect to any action or
occurrence of which the Rating Agencies shall have been given 10 days (or such
shorter period acceptable to the Rating Agencies) prior notice, the violation of
which would cause the Rating Agencies to reduce or withdraw the then current
rating of any Units.

     "Record Date":  As specified in the Terms Schedule.

     "Redenomination Date":  As defined in Section 5.08.

     "Registered Unit": Any Unit in registered form ownership of which is
evidenced by the Unit Register.

     "Responsible Officer": With respect to the Trustee, any officer within the
Corporate Trust Office of the Trustee, including any Vice President, Assistant
Vice President, Secretary, Assistant Secretary or any other officer of the
Trustee customarily performing functions similar to those performed by any of
the above designated officers and also, with respect to a particular matter, any
other officer to whom such matter is referred because of such officer' knowledge
of and familiarity with the particular subject.

     "Retained Interest": If applicable, with respect to any Security or other
Trust Property, an ownership interest therein and a right to a portion of the
payments thereon by the obligor thereof, as specified in the Terms Schedule,
held by the Person so specified in such Terms Schedule.

     "Scheduled Final Distribution Date":  As specified in the Terms Schedule.

     "Securities":  As specified in the Terms Schedule.

     "Securities Act":  The Securities Act of 1933, as amended.

     "Security Accrual Period": The Initial Security Accrual Period and each
period from and including a Security Payment Date to but excluding the next
succeeding Security Payment Date.

     "Security Agreement": The indenture, fiscal agency agreement, or other
agreement with respect to a Security which sets forth the covenants and
agreements of the Security Issuer in connection with issuance of the Security.

     "Security Amount": With respect to each Security Payment Date, an amount
equal to the accrued interest and/or other payment obligation calculated with
reference to the applicable Security for the immediately preceding applicable
Security Accrual Period at the applicable Security Rate.

     "Security Default": Unless otherwise specified in the Terms Schedule, (i)
the acceleration of the maturity of the Securities under the Securities and/or
the Security Agreement, as applicable, whether by declaration of the Holders
thereof, the Security Trustee or otherwise, (ii) the failure to pay an
installment of principal of, or any amount of interest due on, the Securities
after the due date, and after the expiration of any applicable grace period or
cure period, (iii) the occurrence of any event of default relating to bankruptcy
or insolvency of the Security Issuer under the Securities and/or the Security
Agreement, as applicable or (iv) the occurrence of a waiver, deferral,
restructuring, rescheduling, exchange or other adjustment with respect to the
Security such that the Swap Counterparty reasonably determines that the economic
terms of the Security are materially different or the Security represents
materially greater credit or other risks. A Security Default will be deemed to
have occurred for all purposes of the Trust Agreement notwithstanding any
rescission or annulment of any such acceleration or any subsequent payment
(after the default and after any applicable grace period) of such overdue
principal or interest.

     "Security Issuer":  As specified in the Terms Schedule.

     "Security Payment Date":  As specified in the Terms Schedule.

     "Security Rate":  As specified in the Terms Schedule.

     "Security Trustee":  As specified in the Terms Schedule, if applicable.

     "Selling Agent": Unless otherwise specified in the Terms Schedule, Morgan
Stanley or any Affiliate of Morgan Stanley designated by it.

     "Series":  All of the Units issued by a particular Trust.

     "Special Depositor Wind-up Event":  As defined in Section 9.06.

     "Specified Currency": Unless otherwise specified in the Terms Schedule,
United States Dollars.

     "State": Any one of the 50 states of the United States or the District of
Columbia.

     "S&P": Standard & Poor's Ratings Service, a division of The McGraw-Hill
Companies, Inc.

     "Swap Agreement": The ISDA Master Agreement (including the Schedule thereto
and Confirmation or Confirmations thereunder and any ISDA Credit Support Annex
forming a part thereof), if any, to which the Trust is a party identified in the
Terms Schedule. In the event that the Trust shall enter into more than one ISDA
Master Agreement, "Swap Agreement" shall mean each such ISDA Master Agreement
specified in the Terms Schedule.

     "Swap Amount": With respect to each Swap Payment Date, an amount, payable
by, or on behalf of, the Swap Counterparty, equal to the accrued interest or
other payment obligation calculated with reference to the Swap Notional Amount
for the immediately preceding Swap Rate Accrual Period at the Swap Rate.

     "Swap Calculation Agent": The "Calculation Agent" as defined in the Swap
Agreement.

     "Swap Counterparty": Morgan Stanley Capital Services, Inc., unless another
Person is identified in the Terms Schedule as the counterparty of the Trust
under the Swap Agreement; unless a successor Person shall have become the Swap
Counterparty pursuant to the applicable terms of the Swap Agreement, whether by
assignment or otherwise, and thereafter "Swap Counterparty" shall mean such
Person. In the event that the Trust shall enter into more than one Swap
Agreement, "Swap Counterparty" shall mean each counterparty of the Trust
specified in the Terms Schedule.

     "Swap Default": The occurrence of an "Event of Default" (as defined in the
Swap Agreement) under the Swap Agreement.

     "Swap Notional Amount":  As specified in the Terms Schedule.

     "Swap Payment Date":  As specified in the Terms Schedule.

     "Swap Rate":  As specified in the Terms Schedule.

     "Swap Rate Accrual Period": The Initial Swap Rate Accrual Period and each
period from and including a Swap Payment Date to but excluding the next
succeeding Swap Payment Date.

     "Termination Event":  As defined in the Swap Agreement.

     "Termination Payment": Any amounts payable under the Swap Agreement in
accordance with its terms, whether to or by the Trust, as the case may be, in
consequence of an early termination of one or more Transactions under the Swap
Agreement.

     "Terms Schedule": The schedule or schedules (which may be in the form of
Schedules I, II and III attached to Exhibit A hereto) which contains information
with respect to the particular terms of the Units, as well as the Swap
Agreement, the Securities and any other Trust Property.

     "TIA":  The Trust Indenture Act of 1939, as amended.

     "Transaction":  As defined in the Swap Agreement.

     "Transfer": To sell, convey, assign, transfer, create, grant a lien upon
and a security interest in and right of setoff against, deposit, set over,
contribute and confirm to the Trustee pursuant to the Trust Agreement; and the
terms "Transferred" and "Transferring" have the meanings correlative to the
foregoing. A Transfer of any Securities or of any other instrument shall include
all rights, powers and options (but none of the obligations) of the Transferring
party thereunder, including the first priority and continuing right to claim
for, collect, receive and give receipt for principal, premium, if any, and
interest payments in respect of such Securities and all other moneys payable
thereunder, to give and receive notices and other communications, to make
waivers or other agreements, to exercise all rights and options, to bring
Proceedings in the name of the Transferring party or otherwise, and generally to
do and receive anything that the Transferring party is or may be entitled to do
or receive thereunder or with respect thereto.

     "Treaty":  As defined in Section 5.08.

     "Trigger Amount":  As specified in the Terms Schedule.

     "Trust":  The trust created by the Trust Agreement.

     "Trust Agreement":  As defined in the preamble hereto.

     "Trust Property":  As defined in Section 3.01.

     "Trust Wind-up Event":  As defined in Section 9.01.

     "Trustee": Chase Bank of Texas, National Association, a national banking
association, or any co-trustee appointed pursuant to Section 10.10, until a
successor Person shall have become the Trustee pursuant to the applicable terms
of the Trust Agreement, and thereafter "Trustee" shall mean such successor
Person.

     "Trustee Fee Letter": A letter agreement between the Trustee and the
Depositor dated on or before the Closing Date setting forth the fees and
expenses of the Trust and the Trustee which are subject to reimbursement by the
Depositor.

     "Trustee Fees": The amount or amounts set forth in the Trustee Fee Letter.

     "UCC": The Uniform Commercial Code as in effect in the relevant
jurisdiction or, with respect to the State of Louisiana, the equivalent body of
statutory and common law.

     "Unit Account":  As defined in Section 3.04.

     "Unit Principal Balance": With respect to a Unit that is Outstanding, as
determined at any time, the maximum amount that the Holder thereof is entitled
to receive as distributions allocable to principal payments on the Securities.

     "Unit Register" and "Unit Registrar": As respectively defined in Section
5.03.

     "Unitholder" and "Holder": In the case of Registered Units, the Person in
whose name a Unit is registered in the Unit Register on the applicable Record
Date, and in the case of Bearer Units, the bearer of such Unit.

     "Units": The securities authorized by, and authenticated and delivered
under, the Trust Agreement and evidenced by a certificate in the form or forms
attached hereto as Exhibit B.

     "United States": The United States of America (including the States and the
District of Columbia) , its territories, its possessions and other areas subject
to its jurisdiction.

     "U.S. Person": A citizen or resident of the United States, a corporation,
partnership or other entity created or organized in or under the laws of the
United States or any political subdivision thereof, an estate the income of
which is subject to United States federal income taxation regardless of its
source or a trust if (i) a U.S. court is able to exercise primary supervision
over the trust's administration and (ii) one or more U.S. persons have the
authority to control all of the trust's substantial decisions.

     Certain additional defined terms have the meanings assigned thereto in
other terms hereof.

     SECTION 1.02. Rules of Construction. Unless the context otherwise requires:

          (i) a term has the meaning assigned to it;

          (ii) an accounting term not otherwise defined has the meaning assigned
     to it in accordance with generally accepted accounting principles as in
     effect in the United States from time to time;

          (iii) "or" is not exclusive;

          (iv) the words "herein", "hereof", "hereunder" and other words of
     similar import refer to the Trust Agreement as a whole and not to any
     particular Article, section or other subdivision;

          (v) "including" means including without limitations; and

          (vi) words in the singular include the plural and words in the plural
     include the singular.

     SECTION 1.03. Article and Section References. All article and section
references used in the Trust Agreement, unless otherwise provided, are to
articles and sections in the Trust Agreement. Any reference to "this Section"
appearing within a particular paragraph of a section is a reference to such
section as a whole.

                                   ARTICLE II

                Declaration of Trust; Entry into Swap Agreement;
                                Issuance of Units

     SECTION 2.01. Creation and Declaration of Trust; Assignment of Securities.
(a) The Depositor, concurrently with the execution and delivery of the Trust
Agreement, Transfers to the Trustee, on behalf and for the benefit of the
Unitholders and without recourse, all the right, title and interest of the
Depositor, including any security interest therein, in, to and under (i) the
Securities, (ii) the Unit Account, including all income from the investment of
funds in the Unit Account, (iii) all payments on or under and all proceeds of
any of the foregoing (including all proceeds of the conversion thereof,
voluntary or involuntary, into cash or other liquid property, all cash proceeds,
accounts, accounts receivable, notes, drafts, acceptances, chattel paper,
checks, deposit accounts, insurance proceeds, condemnation awards, causes of
action, rights to payment of any and every kind and other forms of obligations,
receivables, instruments and other property which at any time constitute all or
part of or are included in the proceeds of any of the foregoing) and (iv)
 all other assets included or to be included in the Trust Property; in each case
except for any specified Retained Interest.

     (b) In connection with the Transfer referred to in the preceding paragraph,
the Depositor shall, not later than the Closing Date, (i) deposit the Securities
with the Trustee by physical delivery of such Securities, duly endorsed, to the
Trustee or cause the Securities to be registered by book-entry in the name of
the Trustee provided that the book-entry depositary will be an agency of the
United States, DTC or another book-entry institution acceptable to the Depositor
and (ii) with respect to each such Security, deliver or cause to be delivered to
the Trustee all documents necessary to transfer such Security to the Trustee.

     (c) The Guarantor shall deliver the Guarantee to the Trustee for the
benefit of the Unitholders.

     (d) The Transfer of the Securities by the Depositor accomplished by the
Trust Agreement is absolute (other than with respect to any Retained Interest)
and is intended by the parties thereto as a sale as further provided in Section
3.03.

     SECTION 2.02. Entry into Swap Agreement and Distribution Agreement.
Concurrently with the execution of the Trust Agreement, the Trust shall (i)
execute and deliver the Swap Agreement and each Transaction thereunder, if any,
(ii) accept the Guarantee and (iii) enter into any Distribution Agreement with
each Distribution Participant. It shall be a condition to the effectiveness of
the Trust Agreement that the Swap Agreement be effective as of the date of the
Trust Agreement. The Trustee shall, on behalf of the Trust, perform the
obligations of the Trust under the Swap Agreement in accordance with its terms
and shall make demands under the Guarantee immediately upon obtaining notice of
a payment default under the Swap Agreement by the Swap Counterparty. The Trustee
and the Depositor agree, and each Unitholder by acquiring its Units shall be
deemed to agree, that the Swap Agreement does not represent an ownership
interest in the Trust or its assets and that none of them shall treat the Swap
Agreement as an ownership interest for the Trust for any purpose. Except as
expressly set forth in this Trust Agreement and in the Swap Agreement, the
receipt by the Trustee of the Securities and the execution by the Trustee of the
Swap Agreement shall not constitute and is not intended to result in an
assumption by the Trustee or any Unitholder of any obligation of the issuer of
the Securities or the Swap Counterparty or any other Person in connection with
the Securities or the Swap Agreement or under any agreements or instruments
relating to any of them.

     SECTION 2.03. Acceptance by Trustee. The Trustee will acknowledge receipt
by it of (i) the Securities and the related documents referred to in Section
2.01, now existing or hereafter acquired, (ii) the Swap Agreement, (ii) the
Guarantee and (iv) the documents specified in the Swap Agreement (in Part 3 of
the Schedule to the 1992 Master Agreement) , and declares that it will hold such
assets and all other assets comprising the Trust Property in trust, for the
exclusive use and benefit of all present and future Unitholders and for the
purposes and subject to the terms and conditions set forth in the Trust
Agreement, including the Trustee's obligations, as and when they may arise, (I)
to pay any amount due from the Trust under the Swap Agreement, which obligations
shall be and hereby are designated to be secured, under the terms of the Swap
Agreement, by a pledge of all of the Trust Property, (II) to pay Extraordinary
Trust Expenses and (III) to make distributions to the Unitholders in accordance
with Section 4.01.

     SECTION 2.04. Representations and Warranties of the Depositor. The
Depositor represents and warrants to the Trustee that as of the Closing Date or
as of such other date otherwise specifically provided in the Trust Agreement:

          (i) the Depositor is a corporation duly organized, validly existing
     and in good standing under the laws of the State of Delaware;

          (ii) to the Depositor' knowledge after the inquiry, there are not any
     liens or encumbrances on the Securities immediately prior to the time of
     Transfer except those created by the Trust Agreement;

          (iii) the execution and delivery of the Trust Agreement by the
     Depositor and its performance of and compliance with the terms thereof will
     not violate the Depositor' articles of incorporation or By-laws or
     constitute a default (or an event which, with notice or lapse of time, or
     both, would constitute a default) under, or result in the breach or
     acceleration of, any material contract, agreement or other instrument to
     which the Depositor is a party or by which the Depositor or any of its
     assets is bound;

          (iv) to the Depositor' knowledge after due inquiry, the Depositor has
     the full power and authority to enter into and consummate all transactions
     contemplated by the Trust Agreement, has duly authorized the execution,
     delivery and performance of the Trust Agreement and has duly executed and
     delivered the Trust Agreement. The Trust Agreement, upon its execution and
     delivery by the Depositor and assuming due authorization, execution and
     delivery by the Trustee, will constitute a valid, legal and binding
     obligation of the Depositor, enforceable against it in accordance with the
     terms thereof, except as such enforcement may be limited by bankruptcy,
     insolvency, reorganization, receivership, moratorium or other laws relating
     to or affecting the rights of creditors generally, and by general equity
     principles (regardless of whether such enforcement is considered in a
     proceeding in equity or at law) ; and

          (v) to the Depositor' knowledge after due inquiry, the Depositor is
     not in violation, and the execution and delivery of the Trust Agreement by
     the Depositor and its performance and compliance with the terms of the
     Trust Agreement will not constitute a violation, of any order decree of any
     court or any order or regulation of any Federal, State, municipal or
     governmental agency having jurisdiction over the Depositor or its
     properties, which violation would reasonably be expected to have a material
     and adverse effect on the duties and obligations of the Depositor under the
     Trust Agreement.

     It is understood and agreed that the representations and warranties of the
Depositor set forth in this Section shall survive delivery of the respective
documents to the Trustee and shall inure to the benefit of the Trustee on behalf
of the Unitholders notwithstanding any restrictive or qualified endorsement or
assignment. Upon discovery by any of the Depositor, the Guarantor, or the
Trustee of a breach of any of the foregoing representations and warranties which
materially and adversely affects the interests of the Unitholders, the party
discovering such breach shall give prompt written notice thereof to the other
parties.

     SECTION 2.05. Breach of Representation or Warranty. Upon the earlier of
discovery by the Depositor or receipt of notice by the Depositor of a breach of
any representation or warranty of the Depositor set forth in Section 2.04 that
materially and adversely affects the rights of the Unitholders to receive
distributions under the Trust Agreement when due and payable, the Depositor
shall notify the Rating Agencies of such breach. The Depositor shall cure such
breach in all material respects within two Business Days of the earlier of
discovery by the Depositor or receipt of notice by the Depositor of such breach.

     SECTION 2.06. Agreement to Authenticate and Deliver Units. The Trustee
agrees and acknowledges that it will, concurrently with the Transfer to and
receipt by it of the Securities and the Guarantee and delivery to it by the
Depositor of the executed Trust Agreement and by the Swap Counterparty of the
executed Swap Agreement, cause to be executed, authenticated and delivered to or
upon the order of the Depositor, in exchange for the Securities and such other
assets constituting the Trust Property, Units duly executed and authenticated by
or on behalf of the Trustee in authorized denominations evidencing ownership of
the entire Trust Property, all in accordance with the terms and subject to the
conditions of Section 5.02.

                                   ARTICLE III

               Trust Powers; Administration of the Trust Property

     SECTION 3.01. Trust Property. (a) The "Trust Property" with respect to a
Trust will consist of: (i) the related Securities and all payments on or
collections in respect of such Securities due after a specified "Cut-off Date"
set forth in the Terms Schedule; (ii) all the Trustee's right, title and
interest under any Swap Agreement and any related Guarantee; (iii) all the
Trustee's right, title and interest in any related Credit Support, if any; (iv)
all Permitted Investments and all funds from time to time deposited in certain
segregated accounts held by the Trustee in trust and for the benefit of the
Unitholders representing interests in such Trust; and (v) any other asset
described in the Terms Schedule as constituting a portion of such Trust
Property, in each case exclusive of any Retained Interest.

     (b) The Trust Property for a given Series of Units and the related Trust
will not constitute Trust Property for any other Series of Units and the related
Trust and the Units of each Class of a given Series possess an equal and ratable
undivided ownership interest in such Trust Property. The Terms Schedule may,
however, specify that certain assets constituting a part of the Trust Property
relating to any given Series may be beneficially owned solely by or deposited
solely for the benefit of one Class or a group of Classes within such Series. In
such event, the other Classes of such Series will not possess any beneficial
ownership interest in those specified assets constituting a part of the Trust
Property.

     SECTION 3.02. Administration of the Trust. (a) The Trustee shall administer
the Trust Property for the benefit of the Unitholders. In engaging in such
activities, the Trustee shall follow or cause to be followed collection
procedures in accordance with the terms of the Trust Agreement, the Securities,
the Swap Agreement, the indemnification offered by the Depositor pursuant to
Section 10.05(b) and the Guarantee. The duties of the Trustee shall be performed
in accordance with applicable local, State and Federal law.

     (b) Subject to Article X, the Trustee is hereby authorized to perform, and
from time to time hereafter, shall perform only those acts which are described
in the Trust Agreement as obligations of the Trustee. Notwithstanding the
generality of the foregoing, the Trustee is hereby specifically authorized to do
the following on behalf of the Trust: to issue the Certificates evidencing
Units; to execute and deliver and perform its obligations and exercise its
rights under the Swap Agreement; to establish and maintain the Unit Account
hereunder; to accept delivery of the Securities and the Swap Agreement; to
pledge the assets of the Trust (including the Securities) to secure the
obligations of the Trust including obligations under the Swap Agreement; to sell
the Securities through the Selling Agent in accordance with Section 9.03; to
make Permitted Investments pursuant to Section 3.06; to liquidate the Trust
pursuant to Article IX and to make distributions pursuant to Article IV.

     (c) Notwithstanding anything to the contrary herein, the Trust shall not
engage in any business or activities other than receiving the Securities and any
Credit Support or other Trust Property and entering into the Swap Agreement as
provided herein, holding the Securities, the Swap Agreement and any Credit
Support (or other Trust Property) , issuing Certificates evidencing Units,
making Permitted Investments in accordance with Section 3.06 and performing its
obligations hereunder and under the Swap Agreement; provided, however, that
during its existence the Trust shall not engage in any business or activity
which will cause it to be or become an open-end investment company, unit
investment trust or face-amount certificate company that is or is required to be
registered under Section 8 of the Investment Company Act, or to be or become a
closed-end investment company required to be registered, but not registered,
under the Investment Company Act.

     (d) The Trustee shall not sell, assign, pledge or otherwise transfer the
Securities, the Swap Agreement, any Credit Support or other Trust Property, or
any interest of the Trust therein, to any Person or Persons, except to a
successor trustee as provided in Section 10.07, through the Selling Agent in
accordance with Section 9.03, in accordance with Section 10.02(a) (x) , as
required under any Swap Agreement or as otherwise expressly permitted hereunder.
This section shall not be construed to prohibit transfers of the Units.

     (e) The Trustee shall have the legal power to exercise all of the rights,
powers and privileges of holders of the Securities in which the Units evidence
an interest; provided, however, that the exercise of such powers shall be
subject to the provisions of this Section 3.02, Article X and the other
provisions hereof. However, neither the Trustee (except as specifically provided
herein or in the TIA) nor the Depositor shall be under any obligation whatsoever
to appear in, prosecute or defend any action, suit or other proceeding in
respect of Securities or Units.

     (f) Except for actions expressly authorized by the Trust Agreement, the
Trustee shall not take actions reasonably likely to (nor fail to take actions,
if such failure would be reasonably likely to) (i) impair the interests of the
Trust in any Security, any Credit Support, the Swap Agreement or the Guarantee
(or any other Trust Property) ; (ii) impair the value of any Security, any
Credit Support, the Swap Agreement or the Guarantee (or any other Trust
Property) ; or (iii) alter the classification of a Trust for U.S.
federal income tax purposes.

     (g) Except as expressly provided in the Trust Agreement, the Trustee shall
have no power to vary the corpus of the Trust Property including by (i)
accepting any substitute obligation or asset for a Security or any Credit
Support, (ii) entering into any amendment or modification of the Swap Agreement
or the Securities, (iii) accepting any substitute guarantee for the Guarantee,
(iv) adding any other investment, obligation or security to the Trust Property,
(v) withdrawing from the Trust Property any Securities or Credit Support, (vi)
terminating the Swap Agreement except in accordance with its terms or (vii)
rejecting or otherwise failing to accept the continuing benefits of the
Guarantee.

     SECTION 3.03. Collection of Certain Security Payments. The Trustee shall
make reasonable efforts to collect all payments required to be made pursuant to
the terms of the Securities in a manner consistent with the terms of the Trust
Agreement and such Securities.

     SECTION 3.04. Sale. The parties hereto agree and intend that the Transfer
of Securities, the Swap Agreement and all proceeds of any of the foregoing shall
be treated as a sale and purchase by the Trust and not a loan or a pledge to
secure a loan. If for any reason such Transfer is deemed to be a loan or a
pledge to secure a loan, the parties intend that the Trust Agreement shall be a
security agreement pursuant to which there shall be deemed to have been granted
to the Trustee a security interest in all right, title and interest in the
Securities, the Swap Agreement and all proceeds of any of the Trust Property
granted in favor of the Swap Counterparty pursuant to the Swap Agreement and to
the obligation of the Trust to pay Extraordinary Trust Expenses. If the Trust
terminates prior to the satisfaction of the claims of any Unitholder under any
Unit, the security interest created hereby shall continue in full force and
effect and the Trustee shall be deemed to be the collateral agent for the
benefit of such Unitholder, subject to the prior security interest of the Swap
Counterparty under the Swap Agreement and to the terms of the Trust Agreement.

     SECTION 3.05. Unit Account. (a) The Trustee shall establish and maintain
one or more Eligible Accounts (collectively, the "Unit Account") , held in trust
for the benefit of the Unitholders, subject to the security interest in all of
the Trust Property granted in favor of the Swap Counterparty pursuant to the
Swap Agreement and the obligation of the Trust to pay Extraordinary Trust
Expenses. The Trustee, on behalf of the Unitholders, shall possess all right,
title and interest in all funds on deposit from time to time in the Unit Account
and in all proceeds thereof, subject to the security interest in all of the
Trust Property granted in favor of the Swap Counterparty pursuant to the Swap
Agreement and the obligation of the Trust to pay Extraordinary Trust Expenses.
The Unit Account shall be under the sole dominion and control of the Trustee.
The Trustee shall deposit or cause to be deposited in the Unit Account all
amounts collected with respect to the Securities, Swap Agreement and the
Guarantee including:

          (i) all payments received by the Trustee on account of principal of
     the Securities;

          (ii) all payments received by the Trustee on account of interest (if
     any) on the Securities;

          (iii) all payments received by the Trustee on account of premium (if
     any) on the Securities;

          (iv)all Swap Amounts and all other payments, if any, received by the
     Trustee on account of the Swap Agreement;

          (v) the Unit Principal Balance, if applicable;

          (vi)all payments received by the Trustee on account of the Guarantee;
     and

          (vii) it is understood and agreed that payments in the nature of
     prepayment or redemption penalties, late payment charges or assumption fees
     which may be received by the Trustee shall be deposited by the Trustee in
     the Unit Account and shall not be retained by the Trustee for its own
     account.

     If, at any time, a formerly Eligible Account no longer fulfills the
definition of Eligible Account, the Trustee shall within five Business Days or
by the next Distribution Date, whichever comes earlier, establish a new Unit
Account meeting the conditions specified above and transfer any cash and any
investments on deposit in the Unit Account to such new Unit Account, and from
the date such new Unit Account is established, it shall be the Unit Account.

     (b) The Trustee shall give notice to the Depositor and the Rating Agencies
of the location of each Eligible Account constituting the Unit Account prior to
any change thereof.

     SECTION 3.06. Investment of Funds in the Accounts. The Depositor, on behalf
of the Trust, may direct in writing the Trustee or any depositary institution
maintaining the Unit Account, if any, and any other segregated account the
contents of which are held for the benefit of the Trust (each, an "Account") to
invest the funds therein in one or more Permitted Investments bearing interest
or sold at a discount, which shall be held to maturity unless payable on demand.
If the Depositor does not provide any investment directions to the Trustee, then
the Trustee shall invest funds held in any Account in the Permitted Investments
specified in clause (i) of the definition thereof upon receipt of such funds.
Such funds shall be invested in Permitted Investments that will mature at least
one calendar day prior to the next Distribution Date.

     SECTION 3.07. Retained Interest. The Retained Interest, if any, in any
Security or other Trust Property shall initially be held by the Person so
specified in the Terms Schedule and to the extent specified therein. The
Retained Interest will be established on an asset-by-asset basis. With respect
to each Security, unless otherwise specified in the Terms Schedule, the Retained
Interest shall be deducted by the Trustee from applicable collections in respect
of such Security or other Trust Property. Unless otherwise provided in the Terms
Schedule, collections in respect of Retained Interest shall not be deposited in
the Unit Account and shall not constitute a part of the Trust, but shall instead
be distributed to the holder of such Retained Interest; provided, however, that
the Terms Schedule with respect to which there is a Retained Interest may
provide that commingled amounts received in respect of Securities and the
related Retained Interest may initially be deposited in separate and discrete
accounts established by the Trustee.

     SECTION 3.08. Access to Certain Documentation. The Trustee shall provide to
any Federal, State or local regulatory authority that may exercise authority
over the Depositor, the Swap Counterparty, the Guarantor or any Unitholder
access to the documentation regarding the Securities, the Swap Agreement and the
Guarantee required by applicable laws and regulations. Such access shall be
afforded without charge, but only upon reasonable request and during normal
business hours at the offices of the Trustee designated by it. In addition,
access to the documentation regarding the Securities, the Swap Agreement and the
Guarantee will be provided to the Depositor, the Swap Counterparty, the
Guarantor or any Unitholder upon reasonable request during normal business hours
at the offices of the Trustee designated by it at the expense of the Person
requesting such access.

                                   ARTICLE IV

                    Distributions and Reports to Unitholders

     SECTION 4.01. Distributions. On each Distribution Date for the Units
(including the Scheduled Final Distribution Date) , the Trustee shall distribute
the pro rata portion of the Available Funds in the Unit Account allocable to
each Unitholder.

     SECTION 4.02. Reports to Unitholders. (a) On each Distribution Date the
Trustee shall forward or cause to be forwarded to the Depositor, the Rating
Agency, if any, and each Unitholder a statement setting forth:

          (i) the amount of such distribution to Unitholders allocable to
     principal of or interest or premium, if any, on the Units;

          (ii) the Interest Rate applicable to such Distribution Date;

          (iii) the aggregate stated principal amount of the Securities as of
     the Distribution Date and the interest rate applicable to the Securities
     for the Security Accrual Period therefor next beginning;

          (iv)the amount received by the Trustee on the related Securities for
     the Security Accrual Period therefor last ended;

          (v) the amounts of and the recipients of any payments under the Swap
     Agreement for the Swap Rate Accrual Period last ended;

          (vi)if feasible, the new Swap Rate applicable to the Swap Rate Accrual
     Period next beginning;

          (vii) the aggregate Unit Principal Balance (or Notional Amount, if
     applicable) at the close of business on such Distribution Date;

          (viii) the current rating, if any, of the Units and the Securities and
     the name of the Rating Agencies giving such rating;

          (ix) the cumulative amount of Extraordinary Trust Expense, if any, on
     such Distribution Date;

          (x) with respect to any Trust having Trust Property which includes
     Credit Support, the available amount of each element of Credit Support; and

          (xi) any additional information relevant to the Unitholders as
     specified in the Terms Schedule.

     In the case of information furnished pursuant to clause (i) above, any
amount shall be expressed as a Dollar amount (or the equivalent thereof in any
other Specified Currency) per minimum denomination of Units or for such other
specified portion thereof. Within a reasonable period of time after the end of
each calendar year, the Trustee shall furnish to each Person who at any time
during each such calendar year was a Unitholder a statement containing the
information set forth in clause (i) above, aggregated for such calendar year or
the applicable portion thereof during which such Person was a Unitholder which
statement shall contain sufficient information to allow Unitholders to calculate
their U.S. federal income tax liability with respect to the Units. Such
obligation of the Trustee shall be deemed to have been satisfied to the extent
that substantially comparable information shall have been provided by the
Trustee pursuant to any requirements of the Code as are from time to time in
effect.

     (b) At any time when the Trust is not subject to Section 13 or 15(d) of the
Exchange Act, upon request to the Trustee by a Unitholder or a prospective
purchaser from a Unitholder of the information required by Rule 144A(d)(4)(i) of
the Securities Act, the Trustee shall promptly notify the Depositor of such
request, and the Depositor shall promptly thereafter provide such information to
the Trustee, and the Trustee shall furnish such information to such Unitholder
or prospective purchaser, provided, that for purposes of this Section 4.02(b) ,
the information required by Rule 144A(d)(4)(i) shall be as interpreted in
Release No. 33-6862, Part D, i.e., basic, material information concerning the
structure of the Trust, the Units and distributions in respect thereof, and the
nature and performance of the Securities, the Swap Agreement and any other
assets of the Trust.

     (c) The Trustee will deliver to Unitholders copies of all notices and
communications it receives from each Security Issuer, including notice of any
call of the Securities by the Security Issuer. The Trustee will also notify the
Unitholders of any call of the Securities by a Swap Counterparty under the terms
of a Swap Agreement.

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

     The Terms Schedule may also provide for delivery to the Depositor and the
Trustee on behalf of the Unitholders, on or before a specified date in each
year, of an annual statement signed by two officers of the Trustee to the effect
that the Trustee has fulfilled its obligations under the Trust Agreement
throughout the preceding year with respect to any Series of Units. Copies of the
annual accountants' statement, if any, and the statement of officers of the
Trustee may be obtained by Unitholders without charge upon written request to
the Trustee.

     (e) If the Terms Schedule provides the Units are subject to the right of
one or more specified Persons to purchase all or a portion of the Units of a
given Series (a "Call Option") and designates such Series a "Callable Series,"
then after receiving notice of the exercise of such a call right, the Trustee
will provide notice thereof as provided in the Terms Schedule. The Trustee and
the Depositor agree, and each Unitholder by acquiring its Units shall be deemed
to agree, that the Call Option does not represent an ownership interest in the
Trust or its assets and that none of them shall treat the Call Option as an
ownership interest in the Trust for any purpose.

     (f) If required by TIA Section 313(a) , within 60 days after December 31 of
each year, the Trustee shall mail to (i) each Unitholder as required by TIA
Section 313(c) and (ii) the Depositor, a brief report dated as of such date that
complies with TIA Section 313(a) . The Trustee also shall comply with TIA
Section 313(b) . A copy of any report delivered pursuant to this Section 4.02(f)
shall, at the time of its mailing to Unitholders and the Depositor, be filed by
the Trustee with the Commission and each stock exchange, if any, on which the
Units are listed. The Depositor shall notify the Trustee if and when the Units
are listed on any stock exchange.

     SECTION 4.03. Calculation of Interest Rates. Unless otherwise specified in
the Terms Schedule, the Interest Rate applicable to the Units will be the
equivalent floating rate applicable to payments received by the Trust under any
related Swap Agreement (as determined by the Swap Calculation Agent) or under
the Securities. If the Terms Schedule specifies a Calculation Agent, the
Calculation Agent shall calculate the Interest Rate applicable to the Units from
time to time as specified in the Terms Schedule. All determinations of interest
by the Calculation Agent hereunder shall, in the absence of manifest error, be
conclusive for all purposes and binding on the holders of Units. Each of the
protections, releases, indemnities and other terms applicable to the Trustee
under Section 10.01, 10.02, 10.03 and 10.05 shall apply to the Calculation Agent
in connection with its actions as Calculation Agent for the Trust.

     SECTION 4.04. Compliance with Tax Reporting and Withholding Requirements.
Unless otherwise specified in the Terms Schedule, the Trustee shall file or
cause to be filed, within the time limits established by law, federal and state
income tax returns and information statements as a grantor trust for each of
Trust's taxable years. The Trust's taxable year shall be the calendar year.
Notwithstanding any other provision of the Trust Agreement to the contrary, the
Trustee shall comply with all Federal withholding requirements respecting
distributions to, or receipts of amounts on behalf of, Unitholders and pursuant
to the Swap Agreement that the Trustee reasonably believes are applicable under
the Code. The consent of Unitholders shall not be required for such withholding.
In the event the Trustee does withhold any amount from interest or original
issue discount distributions thereof to any Unitholder pursuant to Federal
withholding requirements, the Trustee shall indicate in the statement required
pursuant to Section 4.02 the amount so withheld.

     SECTION 4.05.  Preservation of Information, Communications to Holders.

     (a) The Trustee shall preserve, in as current a form as is reasonably
practicable, the names and addresses of the Unitholders contained in the most
recent list furnished to the Trustee and the names and addresses of Unitholders
received by the Trustee in its capacity as Unit Registrar. The Trustee may
destroy any list furnished to it as provided upon receipt of a new list.

     (b) Unitholders shall have the right to communicate pursuant to TIA Section
312(b) with other Unitholders with respect to their rights under this Agreement
or under the Certificates.

     (c) Irrespective of whether the TIA shall apply to this Agreement, the
Depositor, the Trustee, the Paying Agent and the Unit Registrar shall have the
protections provided pursuant to TIA Section 312(c) .

                                    ARTICLE V

                                    The Units

     SECTION 5.01. The Units. (a) The Units may be issued in the form of and be
represented by definitive certificates substantially in the form of Exhibit B1
or B2 hereto (a "Certificate") or by one or more Global Securities. Units will
be issued in denominations specified in the applicable Terms Schedule, but in no
event will Units denominated in U.S. dollars be issued in denominations less
than $100,000 and in integral multiples of $1,000 in excess thereof. The
authorized denomination of Units having a Specified Currency other than U.S.
dollars will be set forth in the applicable Terms Schedule. All Units of the
same Class shall be identical in all respects except for the denominations
thereof. All Units issued under the Trust Agreement shall be in all respects
equally and ratably entitled to the benefits thereof without preference,
priority or distinction on account of the actual time or times of authentication
and delivery, all in accordance with the Terms Schedule. No additional interests
in the Trust other than the Units shall be issued hereunder, except in
accordance with Section 5.04. The Units in the aggregate may be subject, to the
extent provided in the Terms Schedule, to Call Option.

     (b) The Units issued under a Trust Agreement may be limited to a single
class, or, if so specified in the Terms Schedule, a Series of Units may include
two or more Classes differing as to entitlement to distributions of principal,
interest or premium and one or more Classes may be subordinated in certain
respects to other Classes of such Series with respect to allocation of losses
arising from any defaults with respect to the Trust Property.

     Each Series and Class of Units may be issued as Registered Units or,
subject to Section 5.13, as Bearer Units, in definitive form or as one or more
Global Securities. Unless otherwise specified in the Terms Schedule, all Units
of a given Series (or, if more than one Class exists, any given Class within
that Series) will, upon issuance, be represented by one or more Global
Securities that will be deposited with, or on behalf of, DTC (only for
Registered Units denominated and payable in U.S. dollars) , Euroclear, CEDEL, or
another Depositary. Global Securities may be issued in either registered or
bearer form and in either temporary or permanent form. Global Securities
representing Registered Units will be registered in the name of a nominee of the
Depositary, and will clear and settle in book-entry form only through the
facilities of one or more Depositaries. Unless and until it is exchanged in
whole or in part for the individual Units represented thereby, a Global Security
may not be transferred except as a whole by the Depositary for such Global
Security to a nominee of such Depositary or by a nominee of such Depositary to
such Depositary or another nominee of such Depositary or by such Depositary or
any such nominee to a successor of such Depositary or a nominee of such
successor.

     SECTION 5.02. Execution, Authentication and Delivery. (a) The Units shall
be executed on behalf of the Trust by the Trustee by its President, its
Treasurer, or one of its Vice Presidents, Assistant Vice Presidents or Trust
Officers. The signature of any of these officers may be manual or facsimile.
Units bearing the manual or facsimile signature of individuals who were at any
time the proper officers of the Trustee shall be binding, notwithstanding that
such individuals or any of them have ceased to hold such offices prior to the
authentication and delivery of such Units or did not hold such offices at the
date of such Units.

     (b) The Trustee shall not be required to authenticate any Units if the
issuance of such Units pursuant to the Trust Agreement will adversely affect the
Trustee' own rights, duties or immunities under the Trust Agreement.

     (c) Each Unit shall be dated as of the date of its authentication.

     (d) Subject to Section 5.10(c) , no Unit shall be entitled to any benefit
under the Trust Agreement or be valid or obligatory for any purpose, unless
there appears on such Unit a certificate of authentication substantially in the
form as contained in the form of Unit attached to the Trust Agreement as Exhibit
B1 or B2 executed by the Trustee by the manual signature of one of its
authorized signatories, and such certificate upon any Unit shall be conclusive
evidence, and the only evidence, that such Unit has been duly authenticated and
delivered under the Trust Agreement and is entitled to the benefits of the Trust
Agreement.

     SECTION 5.03. Registration; Registration of Transfer and Exchange. (a) The
Trustee shall cause to be kept a register for Registered Units (the registers
maintained in such office and in any other office or agency of the Trustee from
which distributions are made being herein sometimes collectively referred to as
the "Unit Register") in which, subject to such reasonable regulations as it may
prescribe, a transfer agent and registrar (which may be the Trustee) (the "Unit
Registrar") shall provide for the registration of Registered Units and the
registration of transfers and exchanges of Registered Units. The Trustee is
hereby initially appointed Unit Registrar for the purpose of registering
Registered Units and transfers and exchanges of Registered Units as herein
provided and the Trustee shall remain Unit Registrar for such purposes until the
earlier to occur of (i) the appointment by the Depositor of a different Unit
Registrar, (ii) the resignation or termination of the Trustee and appointment of
a successor trustee in accordance with Section 10.07, in which case such
successor trustee shall assume the duties of Unit Registrar and (iii) the
termination of the Trust and discharge of the Trustee' obligations under the
Trust Agreement in accordance with the applicable terms of Articles IX and XI;
provided, however, that the Trustee may appoint one or more Co-Unit Registrars.
Upon any resignation of any Unit Registrar appointed by the Depositor pursuant
to clause (i) above, the Trustee shall promptly appoint a successor or, in the
absence of such appointment, assume the duties of Unit Registrar.

     Upon (i) the appointment by the Depositor of a Person other than the
Trustee as Unit Registrar, (ii) the appointment of any Co-Unit Registrar or
(iii) any change in the identity of the Unit Registrar or any Co-Unit Registrar,
the Depositor will in each case give each of the Trustee and each Rating Agency,
if any, written notice within three Business Days of any such appointment or
change and of the location, and any change in the location, of the Unit
Register, and the Trustee shall have the right to rely upon a certificate
executed on behalf of the Unit Registrar by an Executive Officer thereof as to
the names and addresses of the Holders of the Registered Units and the principal
amounts and numbers of such Registered Units.

     Upon surrender for registration of transfer of any Registered Unit at the
office or agency of the Trustee, if the requirements of Section 8-401(1) of the
Uniform Commercial Code are met to the Trustee's satisfaction, and subject to
the transfer restrictions set forth in Section 5.11 hereof, the Trustee shall
execute, authenticate and deliver, in the name of the designated transferee or
transferees, one or more new Registered Units of any authorized denominations,
of a like aggregate Unit Principal Balance. All transfers of Registered Units
are subject to the approval of the Trustee and the Trustee shall not register
any transfer of Registered Units if such transfer would violate any provision of
the Trust Agreement.

     (b) At the option of the Holder, Registered Units may be exchanged for
other Registered Units of any authorized denomination or denominations of like
tenor and aggregate Unit Principal Balance upon surrender of the Registered
Units to be exchanged at the office or agency of the Trustee maintained for such
purpose. Whenever any Registered Units are so surrendered for exchange, the
Trustee shall execute, authenticate and deliver the Registered Units that the
Holder making the exchange is entitled to receive.

     All Registered Units issued upon any registration of transfer or exchange
of Units shall constitute complete and indefeasible evidence of ownership in the
Trust Property and be entitled to the same benefits under the Trust Agreement as
the Units surrendered upon such registration of transfer or exchange.

     (c) Every Registered Unit presented or surrendered for registration of
transfer or exchange shall (if so required by the Trustee or the Unit Registrar)
be duly endorsed, or be accompanied by a written instrument of transfer in form
satisfactory to the Trustee and the Unit Registrar, duly executed, by the Holder
thereof or his attorney duly authorized in writing, with such signature
guaranteed by a commercial bank or trust company located, or having a
correspondent located, in The City of New York or the city in which the
Corporate Trust Office is located, or by a member firm of a national securities
exchange, and such other documents as the Trustee may require.

     No service charge shall be made to a Holder for any registration of
transfer or exchange of Units, but the Trustee may require payment by the
Holders of a sum sufficient to cover any tax or other governmental charge that
may be imposed in connection with any registration of transfer or exchange of
Units.

     SECTION 5.04. Mutilated, Destroyed, Lost and Stolen Units. If (i) any
mutilated Unit is presented to the Depositor and the Trustee or (ii) the
Depositor and the Trustee receive evidence to their satisfaction of the
destruction, loss or theft of any Unit, and there is delivered to the Depositor
and the Trustee such security or indemnity as they may require to save each of
them and any Paying Agent harmless, and neither the Depositor nor the Trustee
receives notice that such Unit has been acquired by a bona fide purchaser, then,
in each case, the Trustee, shall execute, authenticate and deliver, in exchange
for or in lieu of any such mutilated, destroyed, lost or stolen Unit, a new Unit
of like tenor, form, terms and principal amount, bearing a number not
contemporaneously Outstanding, so that neither gain nor loss in interest shall
result from such exchange or substitution.

     Upon the issuance of any new Unit under this Section, the Trustee may
require the payment by the Holder of a sum sufficient to cover any tax or other
governmental charge that may be imposed in respect thereto and any other
expenses (including the fees and expenses of the Trustee) connected therewith.

     Every new Unit issued pursuant to this Section shall constitute complete
and indefeasible evidence of ownership in the Trust Property, whether or not the
destroyed, lost or stolen Unit shall be at any time enforceable by anyone, and
shall be entitled to all the benefits of the Trust Agreement equally and
proportionately with any and all other Units, if any, duly issued thereunder.

     The terms of this Section are exclusive and shall preclude (to the extent
lawful) all other rights and remedies with respect to the replacement or payment
of mutilated, destroyed, lost or stolen Units.

     SECTION 5.05. Distributions in Respect of Units. (a) Any per Unit amount in
respect of a Registered Unit that is payable and is punctually paid or duly
provided for on any Distribution Date or any other date shall be distributed to
the Person in whose name such Registered Unit (or one or more Predecessor Units)
is registered at the close of business on the related Record Date
notwithstanding the cancellation of such Registered Unit upon any transfer or
exchange subsequent to such related Record Date. Distributions on Registered
Units shall be made, in accordance with arrangements satisfactory to the
Trustee, by wire transfer to an account designated in writing by a Holder, or,
in the case of distributions of Securities in kind, by delivery of such
Securities to any DTC or other depositary account designated in writing by a
Holder, or, if such arrangements with respect to any Holder are not so made no
later than 15 calendar days prior to the applicable Distribution Date, at the
Corporate Trust Office (with respect to the final distribution and distributions
in kind of Securities) or by check mailed to the address of the Person entitled
thereto as such address shall appear in the Unit Register.

     (b) Unless otherwise indicated in the Terms Schedule, subject to Section
5.13 and to applicable laws and regulations, distributions in respect of
interest or principal or premium on Bearer Units will be payable only upon
surrender of applicable coupons, if any, or Units, respectively, and at such
offices or agencies outside the United States as the Trustee may from time to
time designate.

     (c) Subject to the foregoing terms of this Section, each Unit delivered
under the Trust Agreement upon transfer of or in exchange for or in lieu of any
other Unit shall carry the rights to amounts to be distributed that are accrued
and undistributed, and to accrue, that were carried by such other Unit.

     SECTION 5.06. Persons Deemed Owners. Subject to Section 5.05 and except for
the final distribution, the Depositor and the Trustee and any agent of the
Depositor or the Trustee may treat the Person in whose name any Registered Unit
is registered as the owner of such Unit on the related Record Date for the
purpose of receiving distributions of principal of (and premium, if any) and
(subject to Section 5.05) interest, if any, on such Unit and for all other
purposes whatsoever, whether or not such Unit be overdue, and neither the
Depositor, the Trustee, nor any agent of the Depositor or the Trustee shall be
affected by notice to the contrary. All distributions made to any such Holder,
or upon his order, shall be valid, and, to the extent of the sum or sums paid,
effectual to satisfy and discharge the liability for moneys distributable upon
such Unit.

     SECTION 5.07. Cancellation. All Units surrendered for payment, redemption,
transfer or exchange shall, if surrendered to any Person other than the Trustee,
be delivered to the Trustee and shall be promptly canceled by it. No Units shall
be authenticated in lieu of or in exchange for any Units canceled as provided in
this Section, except as expressly permitted by the Trust Agreement.

     SECTION 5.08. Currency of Distributions in Respect of Units;
Redenomination. (a) Except as provided in (b) below, distributions of the
principal of (and premium and interest, if any) on the Units will be made in the
Specified Currency.

     (b) Except as set forth below or unless otherwise provided in the Terms
Schedule, if distributions in respect of a Unit are required to be made in a
Specified Currency other than U.S. dollars and such currency is unavailable due
to the imposition of exchange controls or other circumstances beyond the control
of the Depositor or the Trust or their respective Affiliates, or is no longer
used by the government of the country issuing such currency or for the
settlement of transactions by public institutions of or within the international
banking community (other than under the circumstances described in (c) ) , then
all distributions in respect of such Unit shall be made at a time and in a
manner determined by the Exchange Rate Agent in its sole discretion, which may
be in the Specified Currency at such time as such currency is again available or
so used or in such other currency and at such rates as the Exchange Rate Agent
shall determine.

     Each of the protections, releases, indemnities and other terms applicable
to the Trustee under Section 10.01, 10.02, 10.03 and 10.05 shall apply to the
Exchange Rate Agent in connection with its actions as Exchange Rate Agent for
the Trust.

     SECTION 5.09. Appointment of Paying Agent. (a) The Trustee may appoint one
or more paying agents (each, a "Paying Agent") with respect to the Units, and
shall appoint at least one Paying Agent outside the United States in respect of
payments to be made on any Bearer Units. Any such Paying Agent shall be
authorized to make distributions to Unitholders pursuant to the Trust Agreement
and shall report the amounts of such distributions to the Trustee. The Trustee
may remove the Paying Agent if the Trustee determines in its sole discretion
that the Paying Agent shall have failed to perform its obligations under the
Trust Agreement in any material respect or if the Paying Agent fails to satisfy
the eligibility requirements set forth in paragraph (b) of this Section. The
Paying Agent shall initially be the Trustee and any co-paying agent chosen by
the Depositor and acceptable to the Trustee. Any Paying Agent shall be permitted
to resign as Paying Agent upon 30 days' written notice to the Trustee. In the
event that the Trustee shall no longer be the Paying Agent, the Trustee shall
appoint a successor or additional Paying Agent and shall provide written notice
of such appointment to the Rating Agencies, if any. The Trustee shall cause each
such Paying Agent to execute and deliver to the Trustee an instrument in which
such Paying Agent shall agree with the Trustee that it will hold all sums, if
any, held by it for distribution to the Unitholders in an Eligible Account in
trust for the benefit of the Unitholders entitled thereto until such sums shall
be distributed to such Unitholders. The Paying Agent shall return all. unclaimed
funds to the Trustee within two years from the time such funds were first
eligible to be claimed and promptly upon removal shall also return all funds in
its possession to the Trustee.

     (b) The Paying Agent shall at all times be a corporation or an association,
the combined capital and surplus of which is at least $50,000,000 and the
long-term debt obligations of which are rated in one of the four highest
categories assigned long-term debt obligations by each of the Rating Agencies,
and is subject to supervision of examination by Federal or State authority. If
such corporation or association publishes reports of conditions at least
annually, pursuant to combined capital and surplus of such corporation or
association shall be deemed to be its combined capital and surplus as set forth
in its most recent report of conditions so published. In the event that at any
time the Paying Agent shall cease to be eligible in accordance with the terms of
this paragraph, the Paying Agent shall release all Trust Property to the Trustee
and then resign immediately. Upon such resignation, the Trustee shall act as
Paying Agent until the appointment of a successor Paying Agent in accordance
with paragraph (c) of this Section.

     (c) The terms of Sections 10.01, 10.02, 10.03, 10.05 and 10.06 shall apply
to the Trustee also in its role as Paying Agent, for so long as the Trustee
shall act as Paying Agent.

     (d) Any reference in the Trust Agreement to the Paying Agent shall include
any co-paying agent unless the context requires otherwise.

     SECTION 5.10. Authenticating Agent. (a) The Trustee may appoint any one or
more Authenticating Agents (each, an "Authenticating Agent") with respect to the
Units which shall be authorized to act on behalf of the Trustee in
authenticating the Units in connection with the issuance, delivery and
registration or transfer or exchange of the Units. Whenever reference is made in
the Trust Agreement to the authentication of Units by the Trustee or the
Trustee's unit of authentication, such reference shall be deemed to include
authentication on behalf of the Trustee by an Authenticating Agent. Each
Authenticating Agent must be acceptable to the Depositor.

     (b) Any institution succeeding to the corporate agency business of any
Authenticating Agent shall continue to be an Authenticating Agent without the
execution or filling of any power or any further act on the part of the Trustee
or such Authenticating Agent. An Authenticating Agent may at any time resign by
giving notice of resignation to the Trustee, the Depositor and the Rating
Agencies. The Trustee may at any time terminate the agency of an Authenticating
Agent by signing notice of termination to such Authenticating Agent and to the
Depositor. Upon receiving such a notice of resignation or upon such a
termination, or in case at any time an Authenticating Agent shall cease to be
acceptable to the Trustee or the Depositor, the Trustee may appoint a successor
Authenticating Agent. Subsequent to any such removal or resignation of the
Authenticating Agent, the Trustee shall act as Authenticating Agent until a
successor Authenticating Agent, if any, is appointed. Any successor
Authenticating Agent upon acceptance of its appointment hereunder shall become
vested with all the rights, powers and duties of its predecessor hereunder, with
like effect as if originally named as an Authenticating Agent. No successor
Authenticating Agent shall be appointed unless acceptable to the Depositor. The
Trustee agrees to pay to each Authenticating Agent from time to time reasonable
compensating for its services under this Section. The provision of Sections
10.01, 10.02 and 10.03 shall be applicable to any Authenticating Agent.

     (c) Pursuant to an appointment made under this Section, the Units may have
endorsed thereon, in lieu of the Trustee' certificate of authentication, an
alternate certificate of authentication in substantially the following form:

     This is one of the Units described in the Trust Agreement.


                              __________________________________
                              as Authenticating Agent for
                                   the Trustee,


                              By_______________________________
                                 Authorized Signatory

     SECTION 5.11. Issuance and Transfer Restrictions. (a) The Units shall be
issued on the Closing Date upon (i) deposit of the Securities into the Trust by
the Depositor in exchange for all the Units, (ii) satisfaction of the conditions
set forth in Section 2.06 and (iii) the due authentication by the Trustee of the
Units in the form set forth in Exhibit B1 or B2 attached hereto.

     (b) In the event that the Terms Schedule provides that the Units will be
Book-Entry Units, the following terms shall apply:

          (i) The Units will be represented by one or more Global Securities
     registered (in the case of Registered Units) in the name of a Depositary or
     its nominee.

          (ii) Unless otherwise provided in the Units or the Terms Schedule, any
     Global Security representing Registered Units shall be exchangeable for
     Certificates registered in the name of Persons other than the Depositary or
     its nominee only if (i) the Depositary is no longer willing or able to act
     as a depositary and the Trustee is unable to locate a qualified successor
     within 30 days, or (ii) there shall have occurred and be continuing an
     event specified in Section 9.01. Upon such issuance, the Trustee shall
     register such Certificates in the name of, and cause the same to be
     delivered to, such Person or Persons (or the nominee thereof) consistent
     with Section 5.02.

          (iii) Any Global Security representing Registered Units may bear a
     legend in substantially the following form:

                   "This Certificate is a Global Security within the meaning of
              the Trust Agreement hereinafter referred to and is registered in
              the name of a Depositary or a nominee of a Depositary. This
              Certificate is exchangeable for Certificates registered in the
              name of a person other than the Depositary or its nominee only in
              the limited circumstances described in the Trust Agreement, and
              may not be transferred except as a whole by the Depositary to a
              nominee of the Depositary or by a nominee of the Depositary to the
              Depositary or another nominee of the Depositary."

          (iv) Any Global Security representing Bearer Units shall be
     exchangeable for definitive bearer Certificates only outside the United
     States and otherwise in the time and manner set forth in Section 5.13.

     (c) (i) If the Terms Schedule provides that the Alternative ERISA
Restrictions apply, Units will be issued only as definitive Registered Units and
no transfer of any Certificate evidencing a Unit shall be made to any employee
benefit plan, domestic or foreign, whether or not subject to ERISA, or described
in Section 4975(e) (1) of the Code, or comparable terms of any subsequent
enactments, or a trustee of any such plan, or an entity whose underlying assets
include the assets of any such plan (each of the foregoing a "Benefit Plan") ,
unless immediately after such transfer, either (i) no Certificates are held by a
Benefit Plan subject to the fiduciary responsibility terms of Part 4, Subtitle
A, Title I of ERISA, described in Section 4975(e) (1) of the Code or subject to
substantially similar legal requirements (an "ERISA Benefit Plan") or (ii)
Certificates representing a percentage interest of not more than 24.9% are held
by Benefit Plans (for this purpose the percentage interest shall be calculated
as if any Certificates held by the Depositor, the Trustee or any of their
affiliates (within the meaning of Department of Labor Reg. ss. 2510.3-101(f) (3)
) were not outstanding) . If the Terms Schedule provides that the Alternative
ERISA Restrictions apply, the Distribution Agreement shall require any
prospective transferee to certify whether or not it is a Benefit Plan or an
ERISA Benefit Plan.

          (ii) If the Terms Schedule provides that "Deemed Representations"
     apply, the restrictions described in d(1) above will not apply. Units will
     be issued in reliance on certain exemptions from the prohibited transaction
     provisions of Section 406 of ERISA and Section 4975 of the Code which may
     be applicable, depending in part on the type of Plan fiduciary making the
     decision to acquire a Unit and the circumstances under which such decision
     is made. Included among these exemptions are Prohibited Transaction Class
     Exemption ("PTCE") 91-38 (relating to investments by bank collective
     investment funds) , PTCE 84-14 (relating to transactions effected by a
     "qualified professional asset manager") , PTCE 90-1 (relating to
     investments by insurance company pooled separate accounts) and PTCE 96-23
     (relating to transactions determined by in-house asset managers) . Where
     "Deemed Representations" apply, BY ITS PURCHASE OF ANY UNIT, THE PURCHASER
     THEREOF WILL BE DEEMED TO HAVE REPRESENTED AND WARRANTED EITHER THAT (A) IT
     IS NOT AN ERISA PLAN OR OTHER PLAN, AN ENTITY WHOSE UNDERLYING ASSETS
     INCLUDE THE ASSETS OF ANY SUCH ERISA PLAN OR OTHER PLAN, OR A GOVERNMENTAL
     PLAN WHICH IS SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW THAT IS
     SUBSTANTIALLY SIMILAR TO THE PROVISIONS OF SECTION 406 OF ERISA OR SECTION
     4975 OF THE CODE OR (B) ITS PURCHASE, HOLDING AND DISPOSITION OF A UNIT
     WILL NOT RESULT IN A PROHIBITED TRANSACTION UNDER SECTION 406 OF ERISA OR
     SECTION 4975 OF THE CODE (OR, IN THE CASE OF A GOVERNMENTAL PLAN, ANY
     SUBSTANTIALLY SIMILAR FEDERAL, STATE OR LOCAL LAW) FOR WHICH AN EXEMPTION
     IS NOT AVAILABLE OR (C) IT IS AN INSURANCE COMPANY ACQUIRING THE UNIT(S)
     FOR ITS GENERAL ACCOUNT WHICH IS AN INSURANCE COMPANY GENERAL ACCOUNT AS
     SUCH TERM IS USED IN PTCE 95-60 ISSUED BY THE UNITED STATES DEPARTMENT OF
     LABOR AND THERE IS NO EMPLOYEE BENEFIT PLAN (TREATING AS A SINGLE PLAN ALL
     PLANS MAINTAINED BY THE SAME EMPLOYER OR EMPLOYEE ORGANIZATION) WITH
     RESPECT TO WHICH THE AMOUNT OF THE GENERAL ACCOUNT RESERVES AND LIABILITIES
     FOR ALL CONTRACTS HELD BY OR ON BEHALF OF SUCH PLAN EXCEEDS 10% OF THE
     TOTAL RESERVES AND LIABILITIES OF SUCH GENERAL ACCOUNT (EXCLUSIVE OF
     SEPARATE ACCOUNT LIABILITIES) PLUS SURPLUS, AS SET FORTH IN THE NAIC ANNUAL
     STATEMENTS FILED WITH ITS STATE OF DOMICILE.

          (iii) Unless the Alternative ERISA Restrictions or Deemed
     Representations apply, no Certificate may be transferred to any ERISA
     Benefit Plan. Notwithstanding the preceding sentence, unless the
     Alternative ERISA Restrictions apply, each person who acquires a
     Certificate, and each fiduciary which causes a person to acquire a
     Certificate, in such fiduciary's individual capacity, hereby agrees to
     indemnify and hold harmless the Depositor, the Swap Counterparty, the
     Trustee and their affiliates from any cost, damage, loss or expense
     incurred by them as a result of such person being or being deemed to be an
     ERISA Benefit Plan.

     (d) The Trustee and the Depositor are entitled to request additional
evidence from a proposed transferee of such Units to ensure to their sole
satisfaction the accuracy of the representations in the items in the
Distribution Agreement described above.

     (e) If, at any time, the Trustee learns that any of the representations or
warranties provided by a potential transferee of Units is false or that any
agreement made therein has been violated, any transfer of a Unit to such
potential transferee shall be null and void ab initio. The Trustee will arrange
for the compulsory sale (at a price determined by the Depositor) for any Unit
sold or otherwise acquired in contravention of any of the transfer restrictions
set forth herein. The Trustee shall also have such other powers to effect
compliance with the terms of this Section 5.11 as it deems appropriate.

     (f) If the Terms Schedule specifies that the "QIB Restriction" is
applicable, sales of the Units will be restricted to "qualified institutional
buyers" as defined in Rule 144A under the Securities Act, and each purchaser of
the Units is deemed to represent (or in the case of definitive Units, shall be
required to represent) for the benefit of the Depositor, the Trustee and each
Distribution Participant that such purchaser is a "qualified institutional
buyer".

     (g) Each Certificate shall be required to bear a legend describing the
restrictions on transferability set forth in this Section 5.11 applicable
thereto.

     SECTION 5.12.  Exchangeable Series.

     (a) In order for a Unit of a given Exchangeable Series (or Class within
such Exchangeable Series) to be exchanged by the applicable Unitholder, the
Trustee must receive, at least 30 (or such shorter period acceptable to the
Trustee) but not more than 45 days prior to an Optional Exchange Date (i) such
Unit with the form entitled "Option to Elect Exchange" on the reverse thereof
duly completed or (ii) in the case of Registered Units, a telegram, telex,
facsimile transmission or letter from a member of a national securities exchange
or the National Association of Securities Dealers, Inc., the Depositary (in
accordance with its normal procedures) or a commercial bank or trust company in
the United States setting forth the name of the Holder of such Registered Unit,
the Unit Principal Balance or Notional Amount of such Registered Unit to be
exchanged, the certificate number or a description of the tenor and terms of
such Registration Unit, a statement that the option to elect exchange is being
exercised thereby and a guarantee that the Registered Unit to be exchanged with
the form entitled "Option to Elect Exchange" on the reverse of the Registered
Unit duly completed will be received by such Trustee not later than five
Business Days after the date of such telegram, telex, facsimile transmission or
letter. If the procedure described in clause (ii) of the preceding sentence is
followed, then such Registered Unit and form duly completed must be received by
such Trustee by such fifth Business Day. Any tender of a Unit by the Holder for
exchange shall be irrevocable. The exchange option may be exercised by the
Holder of a Unit for less than the entire Unit Principal Balance of such Unit
provided that the Unit Principal Balance or Notional Amount, as applicable, of
such Unit remaining outstanding after redemption is an authorized denomination
and all other exchange requirements set forth in the related Terms Schedule are
satisfied. Upon such partial exchange, such Unit shall be canceled and a new
Unit or Units for the remaining Unit Principal Balance thereof shall be issued
(which, in the case of any Registered Unit, shall be in the name of the Holder
of such exchanged Unit) .

     (b) Unless otherwise provided in the Terms Schedule, upon the satisfaction
of the foregoing conditions and any applicable conditions with respect to the
related Trust Property, the applicable Unitholder will be entitled to receive a
distribution of a pro rata share of the Trust Property related to the
Exchangeable Series (and Class within such Exchangeable Series) of the Unit
being exchanged, in the manner and to the extent described in the Terms
Schedule. Alternatively, if so specified in the Terms Schedule, the applicable
Unitholder, upon satisfaction of such conditions, may direct the Trustee to
sell, on behalf of such Unitholder, such pro rata share of the Trust Property,
in which event the Unitholder shall be entitled to receive the net proceeds of
such sale, less any costs and expenses incurred by such Trustee in facilitating
such sale, subject to any additional adjustments set forth in the Terms
Schedule.

     Any right of exchange in respect of Units of an Exchangeable Series shall
be exercisable only to the extent that the Depositor determines that such
exchange would not be inconsistent with the Depositor's and such Trust's
continued satisfaction of the applicable requirements for exemption under Rule
3a-7 under the Investment Company Act. The Terms Schedule shall set forth
additional terms pertaining to any right of exchange, including but are not
limited to, the following:

          (i) a requirement that the exchanging Holder tender to the Trustee
     Units of each Class within such Exchangeable Series;

          (ii) a minimum Unit Principal Balance or Notional Amount, as
     applicable, with respect to each Unit being tendered for exchange;

          (iii) a requirement that the Unit Principal Balance or Notional
     Amount, as applicable, of each Unit tendered for exchange be an integral
     multiple of an amount specified in the Terms Schedule;

          (iv) specified dates during which a Holder may effect such an exchange
     (each, an "Optional Exchange Date") ;

          (v) limitations on the right of an exchanging Holder to receive any
     benefit upon exchange from any Credit Support or other non-Securities
     deposited in the applicable Trust;

          (vi) adjustments to the value of the proceeds of any exchange based
     upon the Unitholder's allocable share of expenses incurred but not yet paid
     and the establishment of a reserve for any allocable Extraordinary Trust
     Expenses as set forth in the Terms Schedule; and

          (vii) a requirement that the exchanging holder obtain the consent of
     any Swap Counterparty to such exchange and tender to the Swap Counterparty
     a termination payment for termination of the portion of the Swap Agreement
     corresponding to the portion of the Securities to be distributed by the
     Trustee.

     SECTION 5.13.  Limitations on Issuance of Bearer Units.

     In compliance with U.S. federal income tax laws and regulations, the
Depositor and any underwriter, agent or dealer participating in the offering of
any Bearer Unit will agree that, in connection with the original issuance of
such Bearer Unit and during the period ending 40 days after the issue of such
Bearer Unit, they will not offer, sell or deliver such Bearer Unit, directly or
indirectly, to a U.S. Person or to any person within the United States, except
to the extent permitted under U.S. Treasury regulations.

     Bearer Units will bear a legend to the following effect: "Any United States
Person who holds this obligation will be subject to limitations under the United
States income tax laws, including the limitations provided in Sections 165(j)
and 1287(a) of the Internal Revenue Code." The sections referred to in the
legend provide that, with certain exceptions, a United States taxpayer who holds
Bearer Units will not be allowed to deduct any loss with respect to, and will
not be eligible for capital gain treatment with respect to any gain realized on
a sale, exchange, redemption or other disposition of, such Bearer Units.

     Pending the availability of a permanent Global Security or definitive
Bearer Units, as the case may be, Units that are issuable as Bearer Units may
initially be represented by a single temporary Global Security, without interest
coupons, to be deposited with a common depositary in London for Euroclear and
CEDEL for credit to the accounts designated by or on behalf of the purchasers
thereof. Following the availability of a permanent Global Security in bearer
form, without coupons attached, or definitive Bearer Units and subject to any
further limitations described in the Terms Schedule, the temporary Global
Security will be exchangeable for interests in such permanent Global Security or
for definitive Bearer Units, respectively, only upon receipt of a certificate
acceptable to the Depositor and the Trustee to the effect that a beneficial
interest in a temporary Global Security is owned by a person that is not a U.S.
Person or is owned by or through a financial institution in compliance with
applicable U.S. Treasury regulations (a "Certificate of Non-U.S. Beneficial
Ownership") . No Bearer Unit will be delivered in or to the United States. If so
specified in the Terms Schedule, interest on a temporary Global Security will be
distributed to each of Euroclear and CEDEL with respect to that portion of such
temporary Global Security held for its account, but only upon receipt as of the
relevant Distribution Date of a Certificate of Non-U.S. Beneficial Ownership.

     SECTION 5.14. Callable Units . If one or more specified Persons has the
right to purchase all or a portion of the Units of any given Series, the Terms
Schedule will designate such Series as a "Callable Series," and specify the
terms upon which any such specified Person may exercise its right to purchase
all or a portion of the Units. Such terms may relate to, but are not limited to,
the following:

          (i) a minimum Unit Principal Balance with respect to each Unit being
     purchased;

          (ii) a requirement that the Unit Principal Balance of each Unit being
     purchased be an integral multiple of a specified amount;

          (iii) specified dates during which such a purchase may be effected
     (each, a "Call Date") ; and

          (iv) the price at which such a purchase may be effected (the "Call
     Price") .

     After receiving notice of the exercise of such a call right, the Trustee
will provide notice thereof as specified in the Terms Schedule. Upon the
satisfaction of any applicable conditions to the exercise of such right to
purchase of the Units described in such Terms Schedule, each Unitholder will be
entitled to receive a distribution of a pro rata share of the Call Price paid in
connection with such exercise, in the manner and to the extent described in such
Terms Schedule.

     SECTION 5.15. Delivery of Information. The Trustee shall deliver to the
Unitholders copies of all notices and communications it receives from the
Security Issuer, including notice of any exercise of any call option with
respect to the Securities by the Security Issuer. The Trustee shall also notify
the Unitholders of any call of the Securities by the Counterparty under the
terms of the Swap Agreement.

                                   ARTICLE VI

                                  The Depositor

     SECTION 6.01. Liability of the Depositor. The Depositor shall be liable in
accordance with the Trust Agreement only to the extent of the obligation
specifically imposed thereby.

     SECTION 6.02. Limitation on Liability of the Depositor. (a) Unless
otherwise expressly specified in the Trust Agreement, the Depositor shall not be
under any obligation to expend or risk its own funds, except to the extent of
its obligation to pay any amount payable under the Trustee Fee Letter or under
Section 10.05(b) hereof, or otherwise incur financial liability in the
performance of its duties thereunder or in the exercise of any of its rights or
powers if reasonable grounds exist for believing that the repayment of such
funds or adequate indemnity against such risk or liability is not reasonably
assured to it.

     (b) Neither the Depositor nor any of the directors, officers, employees or
agents of the Depositor shall be under any liability to the Trustee, the Trust
Property or the Unitholders for any action taken, or for refraining from the
taking of any action, in good faith pursuant to the Trust Agreement, or for
errors in judgment; provided, however, that this provision shall not protect the
Depositor or any such person against any breach of warranties, representations
or covenants made in the Trust Agreement, or against any specific liability
imposed on the Depositor pursuant to the Trust Agreement, or against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or negligence in the performance of duties specifically set forth in the
Trust Agreement or by reason of reckless disregard of obligations and duties
specifically set forth in the Trust Agreement.

     The Depositor shall not be under any obligation to appear in, prosecute or
defend any legal action unless such action is related to its duties under the
Trust Agreement and, in its reasonable opinion, does not involve it in any
expense or liability; provided, however, that the Depositor may in its
discretion undertake any such action which it may deem necessary or desirable
with respect to the Trust Agreement and the rights and duties of the parties
thereto and the interests of the Unitholders.

     SECTION 6.03. Depositor May Purchase Units. The Depositor or its Affiliates
may at any time purchase Units in the open market or otherwise. Units so
purchased by the Depositor may, at the discretion of the Depositor, be held or
resold.

     SECTION 6.04. Preparation and Filing of Exchange Act Reports; Obligations
of the Depositor. The Depositor shall:

     (a) on behalf of the Trust, prepare, sign and file with the Commission,
within the time period set forth below, copies of the annual reports and of the
information, documents and other reports (or copies of such portions of any of
the foregoing as the Commission may from time to time by rules and regulations
prescribe) , if any, which the Depositor on behalf of the Trust may be required
to file with the Commission pursuant to Section 13 or 15(d) of the Exchange Act
(collectively, "Exchange Act Reports") with respect to the Trust. The names of
such Exchange Act Reports and the dates on which they are required to be filed
with the Commission are as follows:

          (i) Form 8-K, within the time requirement prescribed by the Exchange
     Act if the filing of Form 8-K is necessary;

          (ii) Form 10-K, within the time requirement prescribed by the Exchange
     Act; and

          (iii) such other reports as may be required pursuant to Section 13 or
     15(d) of the Exchange Act.

     (b) deliver to the Trustee within 15 days after the Depositor is required
to file the same with the Commission, such additional information, documents and
reports with respect to compliance by the Depositor with the conditions and
covenants of this Agreement, if any, as may be required to be filed with the
Commission from time to time by such rules and regulations; and

     (c) deliver to the Trustee, which shall then transmit by mail to all
Holders described in TIA Section 313(c) , in the manner and to the extent
provided therein, such summaries of any information, documents and reports
required to be filed by the Depositor and received pursuant to clauses (a) and
(b) of this Section 6.04, if any, as may be required by rules and regulations
prescribed from time to time by the Commission.

     SECTION 6.05. Preferential Collection of Claims Against Depositor.
Irrespective of whether the TIA shall apply to those Agreement, the Trustee
shall comply with TIA Section 311(a) , excluding any creditor relationship
listed in TIA Section 311(b) . A trustee who has resigned or been removed shall
be subject to TIA Section 311(a) to the extent required by TIA Section 311(a) .

                                   ARTICLE VII

                              Rights of Unitholders

     SECTION 7.01. Voting Rights with Respect to Securities. (a) Within five
Business Days after receipt of notice of any meeting of, or other occasion for
the exercise of voting rights or the giving of consents by, owners of any of the
Securities, the Trustee shall give notice to the Unitholders, setting forth (i)
such information as is contained in such notice to owners of Securities, (ii) a
statement that the Unitholders will be entitled, subject to any applicable
provision of law and any applicable terms of such Securities (and to the extent
of the voting rights allocated to the Unitholders) , to instruct the Trustee as
to the exercise of voting rights, if any, pertaining to such Securities and
(iii) a statement as to the manner in which instructions may be given to the
Trustee to give a discretionary proxy to a person designated in the notice
received by the Trustee. Such notice shall be given by the Trustee to the
Unitholders of record on such record date.

     (b) Unless otherwise specified in the Terms Schedule the voting rights
allocable to the owners of the Securities pursuant to the terms thereof will be
allocated among the Unitholders pro rata, in the proportion that the
denomination of each Unit bears to the aggregate denomination of all Units; and
upon the written request of the applicable Unitholder, received on or before the
date established by the Trustee for such purpose, the Trustee shall endeavor,
insofar as practicable and permitted under any applicable provision of law and
any applicable provision of or governing the Securities, to vote in accordance
with any nondiscretionary instruction set forth in such written request,
provided, that the Trustee shall not vote except as specifically authorized and
directed in written instructions from the applicable Unitholder entitled to give
such instructions.

     (c) Notwithstanding Section 7.01(b) , the Trustee must reject any vote to
(i) after the currency, amount or timing of payment of, or the method or rate of
accruing, any principal or interest on the Securities underlying the Units held
by such Unitholder or (ii) consent to any redemption or prepayment of the
Securities underlying the Units held by such Unitholder or (iii) consent to the
issuance of new obligations in exchange or substitution for any Securities
pursuant to a plan or refunding of the Securities or any other offer for the
Securities; in each case unless the Trustee is directed by the affirmative vote
of all Unitholders to accept such amendment or offer as the case may be; and
provided, further, that the Trustee receives advice of nationally recognized
independent tax counsel, designated by the Depositor, that such exercise of
voting rights with respect to any Securities would not result in a "sale or
other disposition" of such Securities within the meaning of Section 1001(a) of
the Code. The Trustee will not grant any consent (other than a unanimous
consent) solicited from the owners of the Securities underlying the Units with
respect to the foregoing matters in (i) , (ii) and (iii) above nor will it
accept or take any action in respect of any consent, proxy or instructions
received from any Unitholder in contravention of such provisions. In addition,
if the Trustee determines (based upon advice furnished by nationally recognized
independent tax counsel, whether at the request of any Unitholder or otherwise)
that the exercise of voting rights with respect to any Securities could result
in a "sale or other disposition" of such Securities within the meaning of
Section 1001(a) of the Code, the Trustee shall exercise such voting rights in a
manner that would not result in any such sale or other disposition. The Trustee
will have no responsibility to undertake on its own initiative to determine that
any exercise of voting rights will result in any such sale or other disposition
and in any event will not undertake to make such determination unless given an
indemnity reasonably satisfactory to it against the costs of such determination.

     SECTION 7.02. Amendments and Waivers Under Swap Agreement and Guarantee.
Without the need for consent of any Unitholder, the Trustee shall enter into any
amendment of the Swap Agreement or the Guarantee requested by the Swap
Counterparty or the Guarantor, respectively, to cure any ambiguity or manifest
error in, or to correct or supplement any provision of, the Swap Agreement or
the Guarantee, so long as (i) the Trustee determines that such amendment will
not adversely affect the interests of the Unitholders and (ii) the Trustee has
received an Opinion of Counsel, at the expense of the Swap Counterparty or the
Guarantor, to the effect that such amendment will not adversely affect the
interests of the Unitholders and will not alter the classification of the Trust
for Federal income tax purposes. The Trustee shall not agree to any other
request from the Swap Counterparty or the Guarantor for approval of any consent,
waiver or other modification of the Swap Agreement or the Guarantee without the
unanimous consent of the Unitholders and compliance with clause (ii) of the
preceding sentence.

                                  ARTICLE VIII

                 Default on Securities and Permitted Investments

     SECTION 8.01. Realization Upon Default. (a) The Trustee, on behalf of the
Unitholders, shall assert claims under the Securities or the Permitted
Investments, and shall take such reasonable steps as are necessary to receive
payment or to permit recovery thereunder with respect to any default, subject in
all cases to the terms of Article X.

     (b) If the Trustee is unable to obtain full recovery in respect of a
defaulted Security or Permitted Investment, the Trustee shall follow or cause to
be followed such normal practices and procedures as it deems necessary or
advisable to realize upon such defaulted Security or Permitted Investment,
subject in all cases to the terms of Article X.

     (c) If there is an event of default (as defined in the indenture or other
document pursuant to which the Securities were issued) with respect to any
Security and such default is known to the Trustee, the Trustee shall promptly
give notice to the Unitholders thereof as promptly as practicable as provided in
Section 12.05 hereof, and in the manner and to the extent provided in TIA
Section 313(c) ) within 90 days after such event of default occurs.

                                   ARTICLE IX

                              Trust Wind-Up Events

     SECTION 9.01. Trust Wind-Up Events. If any of the following events (each
event, a "Trust Wind-up Event") shall occur:

     (a) any Swap Default arising from any action taken or failure to act, by
the Swap Counterparty, if applicable;

     (b) the occurrence of one or more Security Defaults which either (i)
results in a Security Default with respect to all Securities held by the Trust
or (ii) results in a Termination Event under the Swap Agreement with respect to
which all Transactions under the Swap Agreement are Affected Transactions, as a
result of;

     (c) any Termination Event under the Swap Agreement with respect to which
the Swap Counterparty shall be the sole "Affected Party" (as defined in the Swap
Agreement) ; provided that at the time of such occurrence no Settlement Amount
would be payable by the Trust to the Swap Counterparty upon designation of an
Early Termination Date by the Trust;

     (d) the designation of an Early Termination Date by the Swap Counterparty
under a related Swap Agreement (other than with respect to the termination of
fewer than all Transactions entered into under the Swap Agreement) ;

     (e) the designation of a Special Depositor Wind-Up Event described in
Section 9.06;

     (f) the Information Condition fails to be met with respect to any Security,
provided that the Trust holds no other Securities for which the Informtion
Condition continues to be met;

     (g) any Excess Expense Event; and

     (h) any other Trust Wind-Up Event set forth in the Terms Schedule;

then the Trustee shall by notice to the Swap Counterparty terminate the Swap
Agreement (including all Transactions thereunder) if such notice is applicable
under the Swap Agreement, and the Trustee shall distribute to each Unitholder
its pro rata share of the Trust Property in accordance with Section 9.03 and the
Trust shall terminate. The Trustee shall also provide notice of such Trust
Wind-up Event to the Rating Agencies immediately upon discovery or receipt of
notice of such Trust Wind-Up Event.

     SECTION 9.02. Liquidation Events. In the event that (a) a Security Default
shall occur which under the terms of the Swap Agreement results in the
termination of at least one but fewer than all Transactions under the Swap
Agreement or (b) the Information Condition fails to be met with respect to any
Security, but the Trust holds other Securities for which the Information
Condition continues to be met (either of (a) and (b) a "Liquidation Event" and
the Securities affected thereby the "Affected Securities") , and a Trust Wind-Up
Event has not otherwise occurred, then the Securities affected by such
Liquidation Event shall be sold to the extent necessary to pay any Termination
Payment applicable to the Affected Transaction under the Swap Agreement, and the
remainder distributed to the Unitholders in accordance with Section 9.03, but
the Trust shall continue thereafter.

     SECTION 9.03. Trust Property Made Available. (a) Subject to Section 9.04,
as promptly as possible after the occurrence of a Trust Wind-up Event or
Liquidation Event, and in any case within three Business Days following such
occurrence, the Trustee shall provide notice to the Unitholders and the Rating
Agencies of the occurrence of a Trust Wind-up Event or Liquidation Event, the
termination of the Swap Agreement or the particular Affected Transaction(s)
thereunder, the amount of any related Termination Payment and a notice of the
rights of the Unitholders under Section 9.03(c) . In the case of a Trust Wind-Up
Event, subject to Section 9.01, the Trustee shall also provide notice to the
Unitholders and the Rating Agencies of the termination of the Trust and that
Holders should surrender their Units to the Trustee, or deliver security or
indemnity acceptable to the Trustee, for their respective pro rata distributions
of the Securities and any other remaining Trust Property, if any. Such notice to
the Unitholders and the Rating Agencies shall also specify (i) the cause of the
Trust Wind-up Event, (ii) the location and hours of the Corporate Trust Office
at which Units should be presented and surrendered and (iii) that each Holder
must supply transfer instructions in writing with respect to the Securities
and/or other Trust Property to be distributed in cash or in kind.

     (b) Immediately upon receipt of notice from the Swap Counterparty that the
Trust will be obligated to pay a Termination Payment or upon other notice from
the Trustee that the Trust is required to sell Securities, the Selling Agent
shall undertake to sell Securities on behalf of the Trust, unless and until the
Selling Agent receives notice from the Trustee of an exercise by the Unitholders
of their rights under Section 9.03(c) ; provided, however, that the Selling
Agent may elect not to act as Selling Agent with respect to some or all of the
Securities by written notice to that effect to the Trustee. The timing, price
and other terms of any sale conducted by the Selling Agent shall be determined
by the Selling Agent in its sole discretion, but all such sales shall be
completed within 30 days or such longer period of time as may be reasonable with
respect to particular Securities. In the case of a Liquidation Event, sales
under this provision shall be limited to the Affected Securities except where
the proceeds from the Affected Securities are insufficient to make payment of
the Termination Payment.

     (c) Notwithstanding Section 9.03(b) , in connection with any Termination
Payment payable by the Trust, the Unitholders may, acting unanimously, deliver
to the Trustee the amount of such outstanding Termination Payment (together
with, in the case of a Trust Wind-Up Event, any Extraordinary Trust Expenses in
excess of the Maximum Reimbursable Amount payable to the Trustee) and a written
instruction to discontinue sale of the Securities. If the Selling Agent receives
notice from the Trustee of the exercise by the Unitholders of their rights under
this Section 9.03(c), the Selling Agent shall promptly discontinue sales of the
related Securities (but the Selling Agent and the Trustee shall complete the
settlement of any sale already agreed) . It is expressly understood and agreed
that Securities may be sold in the time necessary for the Unitholders to be
notified of and act upon their rights under this Section 9.03(c).

     (d) Subject to the security interest in all of the Trust Property granted
in favor of the Swap Counterparty pursuant to the Swap Agreement and the
obligation of the Trust to pay Extraordinary Trust Expenses, and as provided in
the Terms Schedule, the Securities or Affected Securities shall be made
available by the Trustee to the Holders upon the occurrence of a Trust Wind-up
Event or Liquidation Event, respectively, after expiration of any sale period
referred to in Section 9.03(b), and upon surrender, or delivery of security or
indemnity acceptable to the Trustee, by each Holder of its Units at the
Corporate Trust Office specified pursuant to paragraph (a) of this Section 9.03.
Upon receipt by the Trustee of (i) appropriate transfer instructions in writing
from a Holder with respect to the Securities and (ii) such Holder' Units (or
acceptable security or indemnity), the Trustee shall promptly deliver
Securities to such Holder in an aggregate principal amount equal to the
aggregate Unit Principal Balance of such Holder' Units in accordance with such
transfer instructions by (A) physical delivery or (B) if applicable, causing the
book-entry depositary for such Securities to credit such Securities to an
account of such Holder with such depositary or an account of a designated
participant in such depositary, provided that such book-entry depositary will be
an agency of the United States, DTC or another book-entry institution acceptable
to the Depositary. Any Transfer made in accordance with this paragraph shall
satisfy all obligations of the Trust with respect to the Unitholders.

     (e) Unless otherwise provided in the Terms Schedule, and notwithstanding
any other provision of this Agreement (and as specified in the Swap Agreement) ,
in connection with early termination of a Swap Agreement or one or more
Transactions thereunder, other than as a result of Security Default, the claim
of the Swap Counterparty against the Securities (or proceeds thereof arising
from sale thereof) and any other Trust Property will be limited to a claim pro
rata with that of the Unitholders according to the amount of the Termination
Payment otherwise payable to the Swap Counterparty and the Unitholders'
aggregate Unit Principal Balance plus accrued interest.

     (f) The only distributions from the Trustee to which the Holders shall be
entitled are, subject to the security interest in all of the Trust Property
granted in favor of the Swap Counterparty pursuant to the Swap Agreement and the
obligation of the Trust to pay Extraordinary Trust Expenses, payments on the
Securities, amounts, if any, recovered under the Swap Agreement (including
Termination Payments, if any, and amounts collected pursuant to Section 2(e) and
Section 11 of the Swap Agreement) or Guarantee, received by the Trustee after
the occurrence of the Trust Wind-Up Event, and any other remaining Trust
Property, if any, which in each case the Trustee shall distribute pro rata to
the Unitholders in the manner provided pursuant to Section 4.01 upon
satisfaction of the conditions for transfer of Securities referred to in
paragraph (b) of this Section.

     (g) Except for reports and other information required to be provided to
Holders under the Trust Agreement, the obligations the Trustee and the Depositor
will terminate upon the distribution to Unitholders of all amounts required to
be distributed to them and the disposition of all Securities held by the
Trustee, and such distribution shall constitute full satisfaction of all of the
interests of the Unitholders under this Trust Agreement.

     (h) In the event that the Selling Agent resigns or declines to sell
specific Securities, the Trustee shall proceed under Section 10.02(a) (x) .

     (i) The Selling Agent is an agent of the Trustee only and shall have no
fiduciary or other duties to the Unitholders, nor shall the Selling Agent have
any liability to the Trust in the absence of the Selling Agent's bad faith or
willful default. The Selling Agent shall be permitted to sell Securities to
Affiliates of the Selling Agent. The Selling Agent may (in addition to declining
to sell specific Securities as provided in Section 9.03(b) ) resign at any time
by oral or written notice to the Trustee, such resignation to take effect
immediately upon notice. Except as provided in the first sentence of this
Section 9.03(i) , each of the protections, releases, indemnities and other terms
applicable to the Trustee under Section 10.01, 10.02, 10.03 and 10.05 shall
apply to the Selling Agent in connection with its actions as Selling Agent for
the Trust.

     (j) Subject to Section 9.03(b) and Section 9.03(e) , the Trustee agrees
that upon any failure of the Trust to make any payment when due under the Swap
Agreement, the Swap Counterparty shall have the right to take all action and to
pursue all remedies with respect to such property that a secured party is
permitted to take with respect to collateral under the UCC, including the right
to require the Trustee promptly to sell all or any portion of the Securities in
the open market or, if the Swap Counterparty elects, to sell the Securities to
the Swap Counterparty for its fair value as determined in good faith by the Swap
Counterparty. In either case, the proceeds of sale shall be applied to any
amounts owed to the Swap Counterparty. The Trustee further agrees to take any
actions necessary to facilitate the perfection of the aforementioned security
interest of the Swap Counterparty in the property of the Trust as the Swap
Counterparty may reasonably request.

     (k) No Unitholder shall have any liability as a seller of the Trust
Property in connection with any sale of Trust Property by the Trustee or the
Selling Agent.

     SECTION 9.04. Limitation on Notice Requirement. The Trustee shall not be
responsible for terminating the Swap Agreement (or any individual Affected
Transaction thereunder) or giving notice of a Trust Wind-up Event unless and
until (i) the Trustee fails to receive funds due on the Securities or under the
Swap Agreement when due and such funds are not received within any applicable
grace period, (ii) receipt by the Trustee of notice from the Swap Counterparty
of the occurrence of a Swap Default or Termination Event or upon actual
knowledge of a Swap Default or Termination Event by a Responsible Officer of the
Trustee; provided, however, that the Trustee is responsible for making due
inquiry as to whether a Trust Wind-up Event occurred if it has reason to believe
that such a Trust Wind-up Event has occurred or (iii) receipt of notice from the
Security Issuer of an event constituting a Security Default.

     SECTION 9.05. Expense Event. (a) In the event that the Trustee incurs
Extraordinary Trust Expense in an aggregate amount exceeding the Trigger Amount
and neither the Swap Counterparty nor the Unitholders have provided adequate
assurance of indemnity to the Trustee in accordance with the terms of paragraph
(b) or paragraph (c), as applicable, of this Section (such event, an "Excess
Expense Event"), the Trust shall terminate as provided in Section 9.01.

     (b) Promptly upon the incurrence by the Trustee of Extraordinary Trust
Expense in an aggregate amount exceeding the Trigger Amount, and in any event
within one Business Day after such incurrence, the Trustee shall provide notice
to each Unitholder, to the Swap Counterparty and to the Rating Agencies, if any.
Such notice shall state that an Excess Expense Event shall occur on the seventh
calendar day (or, if such day is not a Business Day, on the next succeeding day
that is a Business Day) following the provision of such notice unless prior to
such day either the Unitholders unanimously agree, or the Swap Counterparty
agrees, to indemnify the Trustee for Extraordinary Trust Expense in an aggregate
amount exceeding the Maximum Reimbursable Amount (or any other amount specified
by the party agreeing to indemnify the Trustee) , and actually incurred by the
Trustee as of the date of such agreement, to the reasonable satisfaction of the
Trustee and its counsel; provided, however, in no event shall the Trustee be
released from its obligations under the Trust Agreement until such seventh
calendar day (or, if such day is not a Business Day, on the next succeeding day
that is a Business Day) .

     (c) Following an agreement to indemnify the Trustee for future
Extraordinary Trust Expense, upon the incurrence of Extraordinary Trust Expense
in excess of the Maximum Reimbursable Amount, then an "Excess Expense Event"
will occur unless adequate assurance of indemnity is given to the Trustee in the
manner specified in paragraph 9.05(b) .

     (d) Nothing in this Section shall be construed to excuse the Depositor from
its indemnification obligations under Section 10.05.

     SECTION 9.06. Special Depositor Wind-Up Event. If the Depositor (or, if
applicable, its permitted assignee) owns 100% of the Units, then it shall have
the power to designate a distribution of the Trust Property to the Unitholders
and the termination of the Trust (a "Special Depositor Wind-Up Event") pursuant
to this Article IX.

                                    ARTICLE X

                             Concerning the Trustee

     SECTION 10.01. Duties of Trustee. (a) The Trustee undertakes to perform
such duties and only such duties as are specifically set forth in the Trust
Agreement. Any permissive right of the Trustee enumerated in the Trust Agreement
shall not be construed as a duty.

     (b) The Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents, orders or other instruments furnished to the
Trustee which are specifically required to be furnished pursuant to any
provision of the Trust Agreement, shall examine them to determine whether they
conform to the requirements of the Trust Agreement. If any such instrument is
found not to conform to the requirements of the Trust Agreement, the Trustee
shall take action as it deems appropriate to have the instrument corrected, and
if the instrument is not corrected to the Trustee' satisfaction, the Trustee
will provide notice thereof to the Depositor, the Unitholders and the Rating
Agencies, if any.

     (c) Upon a default by the Swap Counterparty in making any other payment due
under the Swap Agreement and upon a default by the Guarantor after the Trustee
makes demand under the Guarantee, the Trustee shall exercise such of the rights
and powers vested in it by the Trust Agreement, and shall use the same degree of
care and skill in their exercise as a prudent person would exercise or use under
the circumstances in the conduct of such person' own affairs.

     (d) No provision of the Trust Agreement shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent failure
to act or its own misconduct; provided, however, that:

          (i) the duties and obligations of the Trustee shall be determined
     solely by the express terms of the Trust Agreement, the Trustee shall not
     be liable except for the performance of such duties and obligations as are
     specifically set forth in the Trust Agreement, no implied covenants or
     obligations (except for a fiduciary duty to the beneficiaries of the Trust)
     shall be read into the Trust Agreement against the Trustee and, in the
     absence of negligence, bad faith or willful misconduct on the part of the
     Trustee, the Trustee may conclusively rely, as to the truth of the
     statements and the correctness of the opinions expressed therein, upon any
     certificates or opinions furnished to the Trustee that conform to the
     requirements of the Trust Agreement;

          (ii) the Trustee shall not be personally liable for an error of
     judgment made in good faith by a Responsible Officer or Responsible
     Officers of the Trustee, unless it shall be proved that the Trustee was
     negligent in ascertaining the pertinent facts;

          (iii) except with respect to actions or duties required to be taken or
     performed, as applicable, by the Trustee under the express terms of the
     Trust Agreement, the Trustee shall not be required to expend or risk its
     own funds or otherwise incur financial liability in the performance of any
     of its duties or in the exercise of any of its rights powers under the
     Trust Agreement if there is reasonable ground for believing that the
     repayment of such funds or adequate indemnity against such risk or
     liability is not reasonably assured to it; provided, however, that the
     Trustee agrees that the indemnification under Section 10.05 will provide
     reasonable assurance against such risk or liability; and

          (iv) in the event that the Paying Agent or the Unit Registrar shall
     fail to perform any obligation, duty or agreement in the manner or on the
     day required to be performed by the Paying Agent or Unit Registrar, as the
     case may be, under the Trust Agreement, the Trustee shall be obligated
     promptly upon its knowledge thereof to perform such obligation, duty or
     agreement in the manner so required.

     SECTION 10.02. Certain Matters Affecting the Trustee. (a) Except as
otherwise provided in Section 10.01:

          (i) the Trustee may request and rely upon and shall be protected in
     acting or refraining from acting upon any resolution, Officers'
     Certificate, certificate of auditors or any other certificate, statement,
     instrument, opinion, report, notice, request, consent, order, appraisal,
     bond or other paper or document reasonably believed by it to be genuine and
     to have been signed by the proper party or parties;

          (ii) the Trustee may consult with counsel and any advice or Opinion of
     Counsel shall be full and complete authorization and protection in respect
     of any action taken or suffered or omitted by it under the Trust Agreement
     in good faith and in accordance with such advice or Opinion of Counsel;

          (iii) except for the duties and obligations of the Trustee expressly
     created by the Trust Agreement, the Trustee shall be under no obligation to
     exercise any of the trusts or powers vested in it by the Trust Agreement or
     to institute, conduct or defend any litigation thereunder or in relation
     thereto, at the request, order or direction of any of the Unitholders,
     pursuant to the terms of the Trust Agreement, unless such Unitholders or
     the Depositor shall have, to the reasonable satisfaction of the Trustee and
     its counsel, offered to the Trustee reasonable security or indemnity
     against the costs, expenses and liabilities which may be incurred therein
     or thereby;

          (iv) the Trustee shall not be personally liable for any action taken,
     suffered or omitted by it in good faith and believed by it to be authorized
     or within the discretion or rights or powers conferred upon it by the Trust
     Agreement;

          (v) the Trustee shall not be bound to make any investigation into the
     facts of matters stated in any resolution, certificate, statement,
     instrument, opinion, report, notice, request, consent, order, appraisal,
     approval, bond or other paper or document believed by it to be genuine;

          (vi) the Trustee may execute any of the trusts or powers or perform
     any duties under the Trust Agreement either directly or by or through
     agents or attorneys or a custodian or administrative agent;

          (vii) the Trustee shall not be personally liable for any loss
     resulting from the investment of funds held in any Unit Account pursuant to
     Section 3.04;

          (viii) the Trustee shall not be deemed to have notice or knowledge of
     any matter unless a Responsible Officer assigned to and working in the
     Corporate Trust Office has actual knowledge thereof or unless written
     notice thereof is received by the Trustee at the Corporate Trust Office and
     such notice references the Units generally or the Trust Agreement;

          (ix)the Trustee shall have the power to reimburse itself for any
     unpaid Extraordinary Trust Expense actually incurred in accordance with the
     terms and conditions of this Trust Agreement prior to the distribution of
     funds or Trust Property to Unitholders; and

          (x) the Trustee shall have the power to sell the Securities and other
     Trust Property, in accordance with Article IX and XI, through the Selling
     Agent or, if the Selling Agent shall have resigned or declined to sell some
     or all of the Securities, any broker selected by the Trustee (with the
     consent of the Depositor) with reasonable care, in an amount sufficient to
     pay any amount due to the Swap Counterparty under the Swap Agreement
     (including Termination Payments) or reimbursable to itself in respect of
     unpaid Extraordinary Trust Expenses and to use the proceeds thereof to make
     such payments prior to the distribution of funds or Trust Property to
     Unitholders. Any such broker shall be instructed by the Trustee to sell
     such Trust Property in a reasonable manner designed to maximize the sale
     proceeds.

     (b) All rights of action under the Trust Agreement or under any of the
Units, enforceable by the Trustee, may be enforced by it without the possession
of any of the Units, or the production thereof at the trial or other Proceeding
relating thereto, and any such suit, action or proceeding instituted by the
Trustee shall be brought in its name for the benefit of all the Holders, subject
to the terms of the Trust Agreement.

     SECTION 10.03. Limitation on Liability of Trustee. The Trustee assumes no
responsibility for the correctness of the recitals contained in the Trust
Agreement, the Units, the Swap Agreement and the Guarantee, or in any document
issued in connection with the sale of the Units (other than the signature and
authentication on the Units) . The sole obligor with respect to the Securities
is the related Security Issuer, with respect to the Swap Agreement is the Swap
Counterparty and with respect to the Guarantee, is the Guarantor. Except as set
forth in Section 10.12, the Trustee makes no representations or warranties as to
the validity or sufficiency of the Trust Agreement, the Units (other than the
signature and authentication on the Units) , any Security, the Swap Agreement,
the Guarantee or of any related document. The Trustee shall not be accountable
for the use or application by the Depositor of any of the Units or of the
proceeds of such Units, or for the use or application of any funds paid to the
Depositor or the Swap Counterparty in respect of the Securities. The Units do
not represent interests in or obligations of the Trustee and the Trustee shall
not be responsible or accountable for any tax, accounting or other treatment
proposed to be applied to the Units or any interest therein except as expressly
provided in the Trust Agreement.

     SECTION 10.04. Trustee May Own Units. The Trustee in its individual
capacity or any other capacity may become the owner or pledgee of Units with the
same rights it would have if it were not Trustee.

     SECTION 10.05. Trustee Fees and Expenses; Limited Indemnification. (a) As
compensation for its regular and customary services and in payment of its
regular and customary expenses under the Trust Agreement (including the
reasonable compensation, expenses and disbursements of its counsel for regular
and customary services hereunder) the Trustee shall be entitled to the Trustee
Fees (which shall not be limited by any provision of law in regard to
compensation or payment of a trustee of an express trust) . The Depositor agrees
to pay such Trustee Fees when due in accordance with the Trustee Fee Letter;
provided, however, that, subject to paragraph (b) below, the Depositor shall be
under no obligation to make any other payment for any other services and
expenses, disbursements and advances of the Trustee.

     (b) The Trustee and any director, officer, employee or agent of the Trustee
shall be indemnified by the Depositor and held harmless against any loss,
liability or expense incurred in connection with any Proceeding relating to the
Trust Agreement, the Swap Agreement or the Units or the performance of any of
the Trustee' duties under the Trust Agreement, other than any loss, liability or
expense (i) that constitutes a specific liability of the Trustee under the Trust
Agreement or (ii) incurred by reason of willful misfeasance, bad faith or
negligence in the performance of the Trustee' duties thereunder or by reason of
reckless disregard of the Trustee' obligations and duties thereunder (such loss,
liability or expense, other than as described in clauses (i) and (ii) of this
sentence, "Extraordinary Trust Expense") ; provided, however, that with respect
to any such Proceeding, (1) the Trustee shall have given the Depositor notice
thereof promptly after the Trustee shall have knowledge thereof; (2) while
maintaining control over its own defense in any such legal action, the Trustee
shall consult with the Depositor in preparing such defense; (3) if any Person
ever alleges such willful misfeasance, bad faith or negligence by the Trustee,
the indemnification provided for in this paragraph (b) shall nonetheless be paid
upon demand, subject to later adjustment or reimbursement, until such time as a
court of competent jurisdiction enters a final judgment as to the extent and
effect of the alleged willful misfeasance, bad faith or negligence; and (4) the
Depositor shall in no event be obligated under the Trust Agreement to indemnify
the Trustee for any Extraordinary Trust Expense to the extent that such
Extraordinary Trust Expense, when aggregated with all Extraordinary Trust
Expense previously indemnified, exceeds the Maximum Reimbursable Amount. Subject
to clause (4) of the proviso to the immediately preceding sentence, the
indemnity for Extraordinary Trust Expense shall survive the termination or
discharge of the Trust Agreement and the resignation or removal of the Trustee.
In the event the Trustee is not indemnified by the Depositor, whether due to
bankruptcy, insolvency or otherwise, pursuant to the first sentence of this
paragraph, the Trustee shall nevertheless remain obligated to perform its duties
under the Trust Agreement.

     (c) The Trustee and the Depositor expressly acknowledge that the limited
obligations of the Depositor to indemnify the Trustee pursuant to paragraph (b)
of this Section do not extend to amounts attributable to compensation for
services or payment of expenses of the Trustee, which amounts are payable in
full in the form of the Trustee Fee.

     SECTION 10.06. Eligibility Requirements for Trustee. (a) The Trustee shall
at all times satisfy the requirements of TIA Section 310(a) and Section (a) (4)
(i) of Rule 3a-7 under the Investment Company Act. The Trustee hereunder shall
at all times be a corporation which is not an Affiliate of the Depositor (but
may have normal banking relationships with the Depositor or any obligor with
respect to the Securities with respect to such Series of Units and their
respective Affiliates) organized and doing business under the laws of any State
or the United States, authorized under such laws to exercise corporate trust
powers, having a combined capital and surplus of at least $50,000,000 and
subject to supervision or examination by Federal or State authority, and the
long-term debt obligations of which are rated in one of the four highest
categories assigned long-term debt obligations by each of the Rating Agencies.
If such corporation or association publishes reports of conditions at least
annually, pursuant to law or to the requirements of the aforesaid supervising or
examining authority, then for the purposes of this Section the combined capital
and surplus of such corporation or association shall be deemed to be its
combined capital and surplus as set forth in its most recent report of
conditions so published. In the event that at any time the Trustee shall cease
to be eligible in accordance with the terms of this Section, the Trustee shall
resign immediately in the manner and with the effect specified in Section 10.07.

     (b) The Trustee shall comply with Section 310(b) of the TIA; provided,
however, that there shall be excluded from the operation of TIA Section 310(b)
(1) , any Series under which other securities are outstanding evidencing
ownership interest in obligations of the Security Issuer if the requirements for
such exclusion set forth in TIA Section 310(b) (1) are met.

     SECTION 10.07. Resignation or Removal of the Trustee. (a) Subject to the
last sentence of this paragraph (a) , the Trustee may at any time resign and be
discharged from the Trust by giving written notice thereof to the Depositor, the
Swap Counterparty and the Guarantor and to all Unitholders. Upon receiving such
notice or resignation, the Depositor, with the consent of the Swap Counterparty
and the Guarantor which consents shall not be unreasonably withheld, shall as
promptly as possible (and in any event within 30 days after the date of such
notice of resignation) appoint a successor trustee by written instrument, in
duplicate, which instrument shall be delivered to the resigning Trustee and to
the successor trustee. A copy of such instrument shall be delivered to the
Unitholders, the Swap Counterparty, the Guarantor and the Rating Agencies by the
Depositor. If no such successor trustee shall have been so appointed and have
accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee for the Units. Upon any
appointment of a successor trustee pursuant to this paragraph (a) , the
resigning Trustee shall be solely liable for (i) the payment of such successor
trustee' fees and expenses and (ii) provision of adequate indemnities
satisfactory to such successor trustee (it being understood that the
indemnification obligations of the Depositor pursuant to Section 10.05(b) shall
inure to the benefit of such successor trustee, but that any Extraordinary Trust
Expense previously indemnified by the Depositor shall reduce the Maximum
Reimbursable Amount with respect to such successor trustee on a
dollar-for-dollar basis) . In the event that the Trustee fails to satisfy the
conditions contained in clauses (i) and (ii) above, the Trustee may not resign
pursuant to this paragraph (a).

     (b) If at any time the Trustee shall cease to be eligible in accordance
with the terms of Section 10.06 and shall fail to resign after written request
therefor by the Depositor, or if at any time the Trustee shall become incapable
of acting, or shall be adjudged bankrupt or insolvent, or a receiver of the
Trustee or of its property shall be appointed, or any public officer shall take
charge or control of the Trustee or of its property or affairs for the purpose
of rehabilitation, conservation or liquidation, then the Depositor may, with the
consent of the Swap Counterparty and the Guarantor which consents shall not be
unreasonably withheld, remove the Trustee and appoint a successor trustee by
written instrument, in duplicate, which instrument shall be delivered to the
Trustee so removed and to the successor trustee. A copy of such instrument shall
be delivered to the Unitholders, the Swap Counterparty, the Guarantor, and the
Rating Agencies by the Depositor.

     (c) Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the terms of this Section shall not become
effective until acceptance of appointment by the successor trustee as provided
in Section 10.08.

     SECTION 10.08. Successor Trustee. (a) Any successor trustee appointed as
provided in Section 10.07 shall execute, acknowledge and deliver to the
Depositor, its predecessor trustee and the Rating Agencies an instrument
accepting such appointment under the Trust Agreement, and thereupon the
resignation or removal of the predecessor trustee shall become effective and
such successor trustee, without any further act, deed or conveyance, shall
become fully vested with all the rights, powers, duties and obligations of its
predecessor under the Trust Agreement, with the like effect as if originally
named as trustee in the Trust Agreement. The predecessor trustee shall deliver
to the successor trustee all documents and statements held by it under the Trust
Agreement, and the Depositor and the predecessor trustee shall execute and
deliver such instruments and do such other things as may reasonably be required
for more fully and certainly vesting and confirming in the successor trustee all
such rights, powers, duties and obligations. No successor trustee shall accept
appointment as provided in this Section unless at the time of such acceptance
such successor trustee shall be eligible under the terms of Section 10.06.

     (b) Upon acceptance of appointment by a successor trustee as provided in
this Section, the Depositor shall transmit notice of the succession of such
trustee under the Trust Agreement to all Unitholders in the manner provided
pursuant to Section 12.05.

     SECTION 10.09. Merger or Consolidation of Trustee. Any corporation or
association into which the Trustee may be merged or converted or with which it
may be consolidated or any corporation or association resulting from any merger,
conversion or consolidation to which the Trustee shall be a party, or any
corporation or association succeeding to the business of the Trustee, shall be
the successor of the Trustee under the Trust Agreement, provided such
corporation or association shall be eligible under the terms of Section 10.06,
without the execution or filing of any paper or any further act on the part of
any of the parties to the Trust Agreement, anything in the Trust Agreement to
the contrary notwithstanding.

     SECTION 10.10. Appointment of Co-Trustee. (a) Notwithstanding any other
terms of the Trust Agreement, at any time, for the purpose of meeting any legal
requirements of any jurisdiction in which any party of the Trust Property may at
the time be located, the Depositor and the Trustee acting jointly shall have the
power and shall execute and deliver all instruments to appoint one or more
Persons approved by the Trustee to act as co-trustee or co-trustees, jointly
with the Trustee, of all or any part of the Trust Property, and to vest in such
Person or Persons, in such capacity, such title to the Trust Property, or any
part thereof, and, subject to the other terms of this Section, such powers,
duties, obligations, rights and trusts as the Depositor and the Trustee may
consider necessary or desirable. If the Depositor shall not have joined in such
appointment within 15 days after the receipt by it of a request so to do, the
Trustee alone shall have the power to make such appointment. No co-trustee under
the Trust Agreement shall be required to meet the terms of eligibility as a
successor trustee under Section 10.06 and no notice to Unitholders of the
appointment of a co-trustee or co-trustees shall be required under Section
10.08.

     (b) In the case of any appointment of a co-trustee pursuant to this
Section, all rights, powers, duties and obligations conferred or imposed upon
the Trustee shall be conferred or imposed upon and exercised or performed by the
Trustee and such co-trustee jointly, except to the extent that under any law of
any jurisdiction in which any particular act or acts are to be performed by the
Trustee, the Trustee shall be incompetent or unqualified to perform such act or
acts, in which event such rights, powers, duties and obligations (including the
holding of title to such Trust Property or any portion thereof in any such
jurisdiction) shall be exercised and performed by such co-trustee at the
direction of the Trustee.

     (c) Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of then co-trustees, as effectively as if
given to each of them. Every instrument appointment any co-trustee shall refer
to the Trust Agreement and the conditions of this Article X. Each co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates or
property specified in its instrument of appointment, jointly with the Trustee
subject to all the terms of the Trust Agreement, specifically including every
provision of the Trust Agreement relating to the conduct of, affecting the
liability of, or affording protection to, the Trustee. Every such instrument
shall be filed with the Trustee.

     (d) Any co-trustee may, at any time, constitute the Trustee, its agent or
attorney-in-fact, with full power and authority, to the extent not prohibited by
law, to do any lawful act under or in respect of the Trust Agreement on its
behalf and in its name. If any co-trustee shall die, become incapable of acting,
resign or be removed, all its estates, properties, rights, remedies and trusts
shall vest in and be exercised by the Trustee, to the extent permitted by law,
without the appointment of a new or successor trustee.

     SECTION 10.11. Appointment of Office or Agency. The Units may be
surrendered for registration of transfer or exchange, and presented for the
final distribution with respect thereto, and notices and demands to or upon the
Trustee in respect of the Units and the Trust Agreement may be served at the
Corporate Trust Office.

     SECTION 10.12. Representations and Warranties of Trustee. (a) The Trustee
represents and warrants that:

          (i) the Trustee is duly organized, validly existing and in good
     standing under the laws of its jurisdiction of incorporation or
     association;

          (ii) the Trustee has full power, authority and right to execute,
     deliver and perform its duties and obligations under the Trust Agreement,
     the Units and the Swap Agreement and has taken all necessary action to
     authorize the execution, delivery and performance by it (or, with respect
     to the Units, by an Authenticating Agent on its behalf, if applicable) of
     the Trust Agreement, the Units and the Swap Agreement;

          (iii) the execution and delivery of the Trust Agreement, the Units,
     the Distribution Agreement and the Swap Agreement by the Trustee and its
     performance of and compliance with the terms of the Trust Agreement, the
     Units and the Swap Agreement will not violate the Trustee's articles of
     incorporation, association or other constitutive documents or By-laws or
     constitute a default under, or result in the breach or acceleration of, any
     material contract, agreement or other instrument to which the Trustee is a
     party or which may be applicable to the Trustee or any of its assets;

          (iv) as of the Closing Date, each of the Trust Agreement, the Units
     and the Swap Agreement has been duly executed and delivered by the Trustee
     (or, with respect to the Units, by an Authenticating Agent on its behalf,
     if applicable) and each of the Trust Agreement and the Swap Agreement
     constitutes the legal, valid and binding obligation of the Trustee,
     enforceable in accordance with its terms, except as enforcement may be
     limited by the applicable bankruptcy, insolvency, reorganization,
     moratorium or similar laws affecting the rights of creditors generally and
     general principles of equity;

          (v) the Trustee is not in violation, and the execution and delivery of
     the Trust Agreement, the Swap Agreement and the Units by the Trustee and
     its performance and compliance with respective terms of the Trust
     Agreement, the Swap Agreement and the Units will not constitute a
     violation, of any order or decree of any court or any order or regulation
     of any Federal, State, municipal or governmental agency having jurisdiction
     over the Trustee or its properties, which violation would reasonably be
     expected to have a material adverse effect on the condition (financial or
     otherwise) or operations of the Trustee or its properties or on the
     performance of its duties thereunder;

          (vi) there are no actions or proceedings against, or investigations
     of, the Trustee pending, or, to the knowledge of the Trustee, threatened,
     before any court, administrative agency or other tribunal (A) that could
     reasonably be expected to prohibit its entering into the Trust Agreement or
     the Swap Agreement or to render the Units invalid, (B) seeking to prevent
     the issuance of the Units or the consummation of any of the transactions
     contemplated by the Trust Agreement or the Swap Agreement or (C) that could
     reasonably be expected to prohibit or materially and adversely affect the
     performance by the Trustee of its obligations under, or the validity or
     enforceability of, the Trust Agreement, the Swap Agreement or the Units;
     and

          (vii) no consent, approval, authorization or order of any court or
     governmental agency or body is required for the execution, delivery and
     performance by the Trustee of, or compliance by the Trustee with, the Trust
     Agreement, the Swap Agreement or the Units, or for the consummation of the
     transactions contemplated by the Trust Agreement or the Swap Agreement,
     except for such consents, approvals, authorizations and orders, if any,
     that have been obtained prior to the Closing Date.

     (b) Within 30 days of the earlier of discovery by the Trustee or receipt of
notice by the Trustee of a breach of any representation or warranty of the
Trustee set forth in this Section 10.12 that materially and adversely affects
the interests of the Unitholders, the Trustee shall promptly cure such breach in
all material respects.

     SECTION 10.13. Limitation of Powers and Duties. The Trust is constituted
solely for the purposes of acquiring and holding the Securities, entering into
the Swap Agreement, accepting the Guarantee, entering into the Distribution
Agreement and issuing the Units. The Trust may not incur any additional debt
other than the debt that does not constitute a claim against the Trust to the
extent that excess proceeds are insufficient to pay such debt. The Trustee is
not authorized to acquire any other investments or engage in any activities not
authorized in the Trust Agreement and, in particular, the Trustee is not
authorized (i) to sell, assign, transfer, exchange, pledge, set-off or otherwise
dispose of any of the Securities or interests therein, including to Unitholders
(except upon termination of the Trust in accordance with Article IX and Article
XI of the Trust Agreement) or (ii) to do anything that would cause the Trust to
fail or cease to qualify as a "grantor trust" for Federal income tax purposes.

     SECTION 10.14. Non-Petition . Prior to the date that is one year and one
day after all distributions in respect of the Units have been made, neither the
Trustee nor the Depositor shall take any action or institute any proceeding
against the other under the United States Bankruptcy Code or any other
liquidation, insolvency, bankruptcy, moratorium, reorganization or similar law
("Insolvency Law") applicable to either of them, now or hereafter in effect, or
which would be reasonably likely to cause the other to be subject to, or seek
the protection of, any such Insolvency Law.

                                   ARTICLE XI

                                   Termination

     SECTION 11.01. Termination of the Trust. (a) Except as otherwise provided
in Article IX, the respective obligations and responsibilities under the Trust
Agreement of the Depositor and the Trustee (other than the obligations imposed
by Section 10.05(b) and the obligations of the Trustee to provide reports and
other information under the Trust Agreement and to make distributions to
Unitholders as hereafter set forth) shall terminate upon the distribution to
such Holders of all amounts held in all the Accounts and required to be paid to
such Holders pursuant to the Trust Agreement; provided, however, that in no
event shall the Trust continue beyond the expiration of 21 years from the death
of the last survivor of the descendants of Queen Elizabeth II of England, living
on the date of the Trust Agreement.

     (b) Written notice of any termination shall be provided to each Unitholder
and the Depositor, the Swap Counterparty, the Guarantor, each Distribution
Participant and the Rating Agencies pursuant to Section 12.05 within ten
Business Days, unless such termination occurs pursuant to the Scheduled Final
Distribution Date.

     (c) On the Scheduled Final Distribution Date, the Trustee shall distribute
to each Holder presenting and surrendering its Units, and to each Holder
delivering such security or indemnity to the Trustee as the Trustee may require
to save the Trustee and hold the Trustee harmless, the amount distributable on
such Distribution Date pursuant to Section 4.01 in respect of the Units so
presented and surrendered. Any funds not distributed on such Distribution Date
shall be set aside and held in trust for the benefit of Unitholders either (i)
not presenting and surrendering their Units in the aforesaid manner or (ii) not
delivering such security or indemnity to the Trustee. as the Trustee may require
to save the Trustee and hold the Trustee harmless, and shall be disposed of in
accordance with this Section and Sections 4.01 and 5.09. Immediately following
the deposit of such funds in trust hereunder, the Trust shall terminate.

                                   ARTICLE XII

                               Miscellaneous Terms

     SECTION 12.01. Amendment of Trust Agreement. (a) The Trust Agreement may be
amended from time to time by the Depositor and the Trustee without the consent
of any of the Unitholders, upon delivery by the Depositor of an Opinion of
Counsel acceptable to the Trustee to the effect that such amendment will not
adversely affect in any material respect the interests of any Unitholder, for
any of the following purposes: (i) to cure any ambiguity or to correct or
supplement any provision in the Trust Agreement which may be defective or
inconsistent with any other provision in the Trust Agreement; (ii) to provide
for any other terms or modify any other terms with respect to matters or
questions arising under the Trust Agreement; (iii) to amend the definitions of
Trigger Amount and Maximum Reimbursable Amount so as to increase, but not
decrease, the respective amounts contained in such definitions or to otherwise
amend or waive the terms of Section 10.05(b) in any manner which shall not
adversely affect the Unitholders in any material respect; (iv) to amend the
definition of Trustee Fee; (v) to evidence and provide for the acceptance of
appointment under the Trust Agreement by a successor Trustee; or (vi) to add or
change any of the terms of the Trust Agreement as shall be necessary to provide
for or facilitate the administration of the Trust; provided, however, that in
the case of any amendment pursuant to any of clauses (i) through (v) above, the
Rating Agency Condition shall be satisfied with respect to such amendment.

     (b) Promptly after the execution of any such amendment or modification, the
Trustee shall furnish a copy of such amendment or modification to each
Unitholder.

     (c) Notwithstanding the foregoing, no amendment or modification to the
Trust Agreement shall be permitted unless the Trustee first receives an Opinion
of Counsel that such amendment or modification will not alter the classification
of the Trust for U.S. federal income tax purposes.

     SECTION 12.02. Counterparts. The Trust Agreement may be executed
simultaneously in any number of counterparts, each of which counterparts shall
be deemed to be an original, and such counterparts shall constitute but one and
the same instrument.

     SECTION 12.03. Limitation on Rights of Unitholders. (a) The death or
incapacity of any Unitholder shall not operate to terminate the Trust Agreement
or the Trust Property, nor entitle such Unitholder' legal representatives or
heirs to claim an accounting or to take any action or proceeding in any court
for a partition or winding up of the Trust Property, nor otherwise affect the
rights, obligations and liabilities of the parties thereto or any of them.

     (b) Except as otherwise expressly provided herein, no Unitholder shall have
any right to control the operation and management of any Trust Property, or the
obligations of the parties thereto, nor shall anything in the Trust Agreement
set forth, or contained in the terms of the Units, be construed so as to
constitute the Unitholders from time to time as partners or members of an
association; nor shall any Unitholder be under any liability to any third person
by reason of any action taken by the parties to the Trust Agreement pursuant to
any provision thereof.

     (c) No Unitholder shall have any right by virtue of any provision of the
Trust Agreement to institute any suit, action or proceeding in equity or at law
upon or under or with respect to the Trust Agreement.

     SECTION 12.04. Governing Law. The Trust Agreement and each Unit issued
thereunder shall be governed by and construed in accordance with the laws of the
State of New York applicable to agreements made and to be performed entirely
therein without reference to such State' principles of conflicts of law to the
extent that the application of the laws of another jurisdiction would be
required thereby, and the obligations, rights and remedies of the parties
thereunder shall be determined in accordance with such laws.

     SECTION 12.05. Notices. All directions, demands and notices under the Trust
Agreement shall be in writing and shall be delivered to the offices of the
Trustee specified in the offering documents dated as of the Closing Date. Unless
otherwise provided in the Terms Schedule, any notice required to be given to a
holder of a Registered Unit will be given by facsimile to such number as may be
provided to the Trustee or be mailed to the last address of such holder set
forth in the applicable Unit Register. Any notice so mailed within the time
prescribed in the Trust Agreement shall be conclusively presumed to have been
duly given when mailed, whether or not the Unitholder receives such notice.
Notices given by facsimile will be effective upon confirmation (including
electronic confirmation) of effective transmission.

     Notice shall be sufficiently given to Holders of Bearer Units if (i)
published in an "Authorized Newspaper" (which shall be a leading daily newspaper
of general circulation in such city or cities as may be specified in such Units)
on a Business Day and (ii) in the case of a Global Security, if also delivered
to Euroclear or CEDEL, as applicable for communication by them to the persons
shown in their respective records as having interests therein. In case by reason
of suspension of publication of any Authorized Newspaper or Authorized
Newspapers or by reason of any other cause it shall be impracticable to publish
any notice to Holders of Bearer Units as provided above, then such notification
to Holders of Bearer Units shall be published as provided above in an Authorized
Newspaper of general circulation in Europe or, if such publication shall also be
impracticable, such notification shall be given in such manner as shall be
approved by the Trustee and the Depositor.

     SECTION 12.06. Severability of Terms. If any one or more of the covenants,
agreements or terms of the Trust Agreement shall be for any reason whatsoever
held invalid, then such covenants, agreements or terms shall be deemed severable
from the remaining covenants, agreements or terms of the Trust Agreement and
shall in no way affect the validity or enforceability of the other terms of the
Trust Agreement or of the Units or the rights of the Holders thereof.

     SECTION 12.07. Notice to Rating Agencies. The Trustee shall use its best
efforts promptly to provide notice to the Rating Agencies with respect to each
of the following of which it has actual knowledge:

          (i) any material change or amendment to the Trust Agreement;

          (ii) the occurrence of any Swap Default or Termination Event;

          (iii) the resignation or termination of the Trustee;

          (iv) the final payment to Holders of the Units;

          (v) any change in the location of the Unit Account; and

          (vi)any Security Default.

     In addition, the Trustee shall promptly furnish to the Rating Agencies
copies of each report to Unitholders described in Section 4.02. Any such notice
pursuant to this Section shall be in writing and shall be deemed to have been
duly given if personally delivered or mailed by first class mail, postage
prepaid, or by express delivery service to the Rating Agencies at the addresses
set forth in the Terms Schedule

     SECTION 12.08. Perfection of Swap Counterparty Security Interest. At the
request of the Swap Counterparty, the Trustee will assist the Swap Counterparty
in the perfection of the security interest in the Trust Property described in
Section 3.04 and granted by the Trust to the Counterparty under the Swap
Agreement.

     SECTION 12.09. No Recourse. Each Unitholder by accepting a Unit
acknowledges that such Unitholder's Units represent beneficial interests in the
Trust only and do not represent interests in or obligations of the Depositor,
the Trustee, the Swap Counterparty, the Guarantor or any Affiliate of the
foregoing Persons and no recourse may be had against such Persons or their
respective assets, except as may be expressly set forth in the Trust Agreement,
the Swap Agreement or the Units.

     SECTION 12.10. Conflict With Trust Indenture Act . (a) If any provision
hereof limits, qualifies or conflicts with another provision hereof that is
required to be included in this Agreement by any of the provisions of the TIA,
such required provision shall control.

     b) The provisions of the TIA Sections 310 through 317 that impose duties on
any Person (including the provisions automatically deemed included herein unless
expressly excluded by this Agreement) are a part of and govern this Agreement,
whether or not physically contained herein.

     (c) Except as expressly provided in this Agreement, all provisions
specifically referencing the TIA shall be inapplicable until such time as this
Agreement is qualified under the TIA.


<PAGE>


     IN WITNESS WHEREOF, the Depositor and the Trustee have caused this
instrument to be duly executed by their respective officers thereunto duly
authorized as of the date first above written.

                                   MSDW STRUCTURED ASSET CORP.


                                   By__________________________________
                                        Name:
                                        Title:


                                   CHASE BANK OF TEXAS, NATIONAL ASSOCIATION, as
                                   Trustee on behalf of the Trust identified in
                                   Schedule I to the Trust Agreement dated
                                   today's date, and not in its individual
                                   capacity


                                   By__________________________________
                                       Name:
                                       Title:





<PAGE>

                                                                       EXHIBIT A

                                 TRUST AGREEMENT


     TRUST AGREEMENT made as of the date set forth in Schedule I attached
hereto, which Schedule together with Schedules II and III attached hereto, are
made a part hereof and are hereinafter referred to collectively as the "Terms
Schedule". The terms of the Standard Terms for Trust Agreements, dated February
__, 1999 (the "Standard Terms") , executed by Chase Bank of Texas, National
Association, as trustee (the "Trustee") , and MSDW Structured Asset Corp. (the
"Depositor") are, except to the extent otherwise expressly stated, hereby
incorporated by reference herein in their entirety with the same force and
effect as though set forth herein. Capitalized terms used herein and not defined
shall have the meanings defined in the Standard Terms. References to "herein",
"hereunder", "this Trust Agreement" and the like shall include the Terms
Schedule attached hereto and the Standard Terms so incorporated by reference.

     WHEREAS, the Depositor and the Trustee desire to establish the Trust
identified in Schedule I attached hereto (the "Trust") for the primary purposes
of (i) holding the Securities, (ii) entering into any Swap Agreement with the
Swap Counterparty and (iii) issuing the Units;

     WHEREAS, the Depositor desires that the respective beneficial interests in
the Trust be divided into transferable fractional shares, such shares to be
represented by the Units; and

     WHEREAS, the Depositor desires to appoint the Trustee as trustee of the
Trust and the Trustee desires to accept such appointment;

     WHEREAS, the Depositor shall transfer, convey and assign to the Trust
without recourse, and the Trust shall acquire, all of the Depositor's right,
title and interest in and under the Securities and other property identified in
Schedule II to the Trust Agreement (the "Trust Property") ; and

     WHEREAS, the Trust agrees to acquire the Trust Property specified herein in
consideration for Units having an initial Unit Principal Balance identified in
Schedule I attached hereto, subject to the terms and conditions specified in the
Trust Agreement;

     NOW THEREFORE, the Depositor hereby appoints the Trustee as trustee
hereunder and hereby requests the Trustee to receive the Securities from the
Depositor and to issue in accordance with the instructions of the Depositor
Units having an initial Unit Principal Balance identified in Schedule I attached
hereto, and the Trustee accepts such appointment and, for itself and its
successors and assigns, hereby declares that it shall hold all the estate,
right, title and interest in any property contributed to the trust account
established hereunder (except property to be applied to the payment or
reimbursement of or by the Trustee for any fees or expenses which under the
terms hereof is to be so applied) in trust for the benefit of all present and
future Holders of the fractional shares of beneficial interest issued hereunder,
namely, the Unitholders, and subject to the terms and provisions hereof and of
the Standard Terms.

     IN WITNESS WHEREOF, each of the undersigned has executed this instrument as
of the date set forth in the Terms Schedule attached hereto.

                                   CHASE BANK OF TEXAS, NATIONAL ASSOCIATION as
                                   Trustee on behalf of the Trust identified in
                                   Schedule I hereto, and not in its individual
                                   capacity

                                   By: ____________________________
                                       Name:
                                       Title:


                                   MSDW STRUCTURED ASSET CORP.



                                   By: ____________________________
                                       Name:
                                       Title:






Attachments: Terms Schedule (consisting of Schedules I, II and III)



<PAGE>



                                   Schedule I
                           (Terms of Trust and Units)

Trust:                                  Structured Asset Trust Unit Repackagings
                                        Series 199_-_

Date of Trust Agreement:

Trustee:

Initial Unit Principal Balance:

Issue Price:

Cut-off Date:

Closing Date:

Specified Currency:

Business Day:

Interest Rate:                           [Swap Rate]

Interest Reset Period:                   [Each Swap Rate Accrual Period]

Rating:

Rating Agencies:

Scheduled Final Distribution Date:

Swap Agreement:                         [The ISDA Agreement referred to in
                                        Schedule III]

Swap Counterparty:                      [Party A to the Swap Agreement referred
                                        to in Schedule II]

Guarantee:

Swap Notional Amount:                   [The Notional Amount specified in
                                        Schedule III]

Swap Payment Date:                      [Each Payment Date specified in Schedule
                                        III for Party ]

Swap Rate:                              [The [Fixed][Floating] Rate specified in
                                        Schedule III or the applicable
                                        Calculation Period under the Swap
                                        greement, plus or minus the Spread
                                        specified in Schedule III].
Distribution Date:

Record Date:

Form:                                   [Global/Definitive] [Registered/Bearer]

Depositary:

Alternative ERISA Restrictions:         [Apply] [Do Not Apply]

Deemed Representations:                 [Apply] [Do Not Apply]

QIB Restriction                         [Applicable] [Not Applicable]

Additional Trust Wind-Up Event:

Exchangeable Series Terms:

Terms of Retained Interest:

Call Option Terms:

Other Terms:


<PAGE>


                                   Schedule II

                            (Terms of Trust Property)

Concentrated Securities:

      Securities:

      Security Issuer:

      Principal Amount:

      Security Rate:

      Credit Ratings:

      Listing:

      Security Agreement:

      Events of Default:

      Form:

      Currency of
      Denomination:

      Acquisition Price                 Units  having  an  initial  Unit
      by Trust:                         Principal  Balance  of  [$______].


      Security Payment Date:

      Original Issue Date:

      Maturity Date:

      Sinking Fund Terms:

      Redemption Terms:

      CUSIP No.:/ISIN No.

      Security Trustee:

      Available Information Regarding
      the Security Issuer (if other
      than U.S. Treasury obligations):  [[name of issuer of Securities] is
                                        subject to the informational
                                        requirements of the Securities Exchange
                                        Act of 1934, as amended, and in
                                        accordance therewith files reports and
                                        other information with the Securities
                                        and Exchange Commission (the
                                        "Commission") . Such reports and other
                                        information can be inspected and copied
                                        at the public reference facilities
                                        maintained by the Commission at 450
                                        Fifth Street, N.W., Washington, D.C.
                                        20549 and at the following Regional
                                        Offices of the Commission: 7 World Trade
                                        Center, 13th Floor, New York, New York
                                        10048 and Northwest Atrium Center, 500
                                        West Madison Street, Chicago, Illinois
                                        60661. Copies of such materials can be
                                        obtained from the Public Reference
                                        Section of the Commission at 450 Fifth
                                        Street, N.W., Washington, D.C. 20549 at
                                        prescribed rates.] [In addition,
                                        [attached to the Prospectus is a copy
                                        of] [[name of issuer of Securities] has
                                        also filed with the Commission] a
                                        Prospectus, dated ________ __, 19__,
                                        relating to the original offering of the
                                        Securities.]
Cut-Off Date:

Description of Credit Support:

Other Trust Property:



<PAGE>



                                  Schedule III

                                  (Swap Terms)



<PAGE>
                                                                      EXHIBIT B1

                             FORM OF REGISTERED UNIT

              STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")
                            TRUST UNITS, SERIES ____


     [THIS CERTIFICATE IS A GLOBAL SECURITY WITHIN THE MEANING OF THE TRUST
AGREEMENT HEREINAFTER REFERRED TO AND IS REGISTERED IN THE NAME OF A DEPOSITARY
OR A NOMINEE OF A DEPOSITARY. THIS UNIT IS EXCHANGEABLE FOR UNITS REGISTERED IN
THE NAME OF A PERSON OTHER THAN THE DEPOSITARY OR ITS NOMINEE ONLY IN THE
LIMITED CIRCUMSTANCES DESCRIBED IN THE TRUST AGREEMENT AND MAY NOT BE
TRANSFERRED EXCEPT AS A WHOLE BY THE DEPOSITARY TO A NOMINEE OF THE DEPOSITARY
OR BY A NOMINEE OF THE DEPOSITARY TO THE DEPOSITARY OR ANOTHER NOMINEE OF THE
DEPOSITARY.]

     [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC") , TO TRUSTEE OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE
ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC) , ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

     THIS UNIT MAY BE SUBJECT TO ADDITIONAL RESTRICTIONS ON TRANSFER AS PROVIDED
IN THE TRUST AGREEMENT FOR THE TRUST TO WHICH THIS UNIT RELATES.

     THIS UNIT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF
NEW YORK, APPLICABLE TO AGREEMENTS MADE AND TO BE PERFORMED THEREIN AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

     UNLESS THE TERMS SCHEDULE TO THE TRUST AGREEMENT PROVIDES THAT THE
ALTERNATIVE ERISA RESTRICTIONS OR DEEMED REPRESENTATIONS APPLY, EACH PURCHASER
OR TRANSFEREE OF THIS UNIT OR ANY INTEREST HEREIN REPRESENTS AND WARRANTS THAT
IT IS NOT AN EMPLOYEE BENEFIT PLAN, DOMESTIC OR FOREIGN, WHETHER OR NOT SUBJECT
TO ERISA, OR DESCRIBED IN SECTION 4975(E) (1) OF THE CODE, OR COMPARABLE
PROVISIONS OF ANY SUBSEQUENT ENACTMENTS, OR A TRUSTEE OF ANY SUCH PLAN, OR AN
ENTITY WHOSE UNDERLYING ASSETS INCLUDE THE ASSETS OF ANY SUCH PLAN (EACH OF THE
FOREGOING A "BENEFIT PLAN") , UNLESS THE BENEFIT PLAN IS NOT SUBJECT TO THE
FIDUCIARY RESPONSIBILITY PROVISIONS OF PART 4, SUBTITLE A, TITLE I OF ERISA,
DESCRIBED IN SECTION 4975(E) (1) OF THE CODE OR SUBJECT TO SUBSTANTIALLY SIMILAR
LEGAL REQUIREMENTS (AN "ERISA BENEFIT PLAN") . AS USED HEREIN, THE TERM "CODE"
MEANS THE INTERNAL REVENUE CODE OF 1986, AS AMENDED, AND "ERISA" MEANS THE
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, IN EACH CASE
INCLUDING ANY SUCCESSOR OR AMENDATORY STATUTES.

     IF THE TERMS SCHEDULE TO THE TRUST AGREEMENT PROVIDES THAT DEEMED
REPRESENTATIONS APPLY, EACH PURCHASER OR TRANSFEREE OF THIS UNIT OR ANY INTEREST
HEREIN REPRESENTS AND WARRANTS THAT EITHER (A) THE PURCHASER IS NOT AN ERISA
PLAN OR OTHER PLAN, AN ENTITY WHOSE UNDERLYING ASSETS INCLUDE THE ASSETS OF ANY
SUCH ERISA PLAN OR OTHER PLAN, OR A GOVERNMENTAL PLAN WHICH IS SUBJECT TO ANY
FEDERAL, STATE OR LOCAL LAW THAT IS SUBSTANTIALLY SIMILAR TO THE PROVISIONS OF
SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE OR (B) ITS PURCHASE, HOLDING
AND DISPOSITION OF A UNIT WILL NOT RESULT IN A PROHIBITED TRANSACTION UNDER
SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE (OR, IN THE CASE OF A
GOVERNMENTAL PLAN, ANY SUBSTANTIALLY SIMILAR FEDERAL, STATE, OR LOCAL LAW) FOR
WHICH AN EXEMPTION IS NOT AVAILABLE OR (C) THE PURCHASER IS AN INSURANCE COMPANY
ACQUIRING THE UNIT(S) FOR ITS GENERAL ACCOUNT WHICH IS AN INSURANCE COMPANY
GENERAL ACCOUNT AS SUCH TERM IS USED IN PTCE 95-60 ISSUED BY THE UNITED STATES
DEPARTMENT OF LABOR AND THERE IS NO EMPLOYEE BENEFIT PLAN (TREATING AS A SINGLE
PLAN ALL PLANS MAINTAINED BY THE SAME EMPLOYER OR EMPLOYEE ORGANIZATION) WITH
RESPECT TO WHICH THE AMOUNT OF THE GENERAL ACCOUNT RESERVES AND LIABILITIES FOR
ALL CONTRACTS HELD BY OR ON BEHALF OF SUCH PLAN EXCEEDS 10% OF THE TOTAL
RESERVES AND LIABILITIES OF SUCH GENERAL ACCOUNT (EXCLUSIVE OF SEPARATE ACCOUNT
LIABILITIES) PLUS SURPLUS, AS SET FORTH IN THE NAIC ANNUAL STATEMENTS FILED WITH
ITS STATE OF DOMICILE.

UNLESS THE ALTERNATIVE ERISA RESTRICTIONS OR DEEMED REPRESENTATIONS APPLY, THE
PURCHASER AND EACH OTHER PERSON WHO ACQUIRES A UNIT, AND EACH FIDUCIARY WHICH
CAUSES A PERSON TO ACQUIRE A UNIT, IN SUCH FIDUCIARY'S INDIVIDUAL CAPACITY,
HEREBY AGREES TO INDEMNIFY AND HOLD HARMLESS THE DEPOSITOR, THE SWAP
COUNTERPARTY, THE TRUSTEE AND THEIR AFFILIATES FROM ANY COST, DAMAGE, LOSS OR
EXPENSE INCURRED BY THEM AS A RESULT OF SUCH PERSON BEING OR BEING DEEMED TO BE
AN ERISA BENEFIT PLAN.

IF THE TERMS SCHEDULE TO THE TRUST AGREEMENT PROVIDES THAT THE ALTERNATIVE ERISA
RESTRICTIONS APPLY, EACH PROSPECTIVE TRANSFEREE OF THE UNITS PURCHASED PURSUANT
TO THIS PURCHASE AGREEMENT SHALL BE REQUIRED TO CERTIFY WHETHER OR NOT IT IS A
BENEFIT PLAN OR AN ERISA BENEFIT PLAN.

[EACH PURCHASER OR OTHER TRANSFEREE OF THIS UNIT OR ANY INTEREST HEREIN (EACH, A
"PURCHASER") OF THIS UNIT, BY ITS ACCEPTANCE HEREOF, IS DEEMED TO REPRESENT AND
WARRANT FOR THE BENEFIT OF THE TRUSTEE AND THE DEPOSITOR OF THE TRUST, AND EACH
DISTRIBUTION PARTICIPANT AS DEFINED IN THE TRUST AGREEMENT, REFERRED TO BELOW
THAT SUCH PURCHASER IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A
UNDER THE SECURITIES ACT]



<PAGE>



REGISTERED                                   INITIAL AMOUNT:  $__________
No. ______                                   AGGREGATE INITIAL
CUSIP No. ___________                        AMOUNT OF ALL UNITS:  $_________
                                             FRACTIONAL SHARE:  ___%


              STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")
                                   SERIES ___

     This certifies that __________________________________________________ is
the registered owner of an undivided fractional interest in the Trust Property
referred to below. The amount due on this Unit on any Distribution Date is
determined by multiplying the Fractional Share hereby represented by the amount
of Distribution, reduced by prior payments of the fees and expenses of and any
other applicable amounts payable to the Trustee and Depositor out of Available
Funds, on such Distribution Date.

     The Trust Property will be held in trust by the Trustee identified in
Schedule I hereto (the "Trust") . The Trust has been created pursuant to a Trust
Agreement (the "Trust Agreement") , executed as of the date set forth in
Schedule I hereto between Chase Bank of Texas, National Association, as Trustee
of the Trust (the "Trustee") , and MSDW Structured Asset Corp.

     To the extent not defined herein, all capitalized terms shall have the
meanings assigned to such terms in the Trust Agreement and the Terms Schedule
attached thereto. This Unit is one of the Units described in the Trust Agreement
and is issued under and subject to the terms, provisions and conditions of the
Trust Agreement. Certain of those terms are set forth in Schedule I hereto. By
acceptance of this Unit, the Holder assents to and becomes bound by the Trust
Agreement.

     The Trust Property consists of the Securities, the Swap Agreement and any
Permitted Investments. Pursuant to the Trust Agreement, the Trust has granted a
first priority security interest in such Trust Property to the Swap Counterparty
to secure the payment of any amounts owed by the Trust to the Swap Counterparty
pursuant to the Swap Agreement.

     Subject to the terms and conditions of the Trust Agreement (including the
availability of funds for distributions and any grace period or cure period
applicable to the Trust Property) and to the prior obligation of the Trust to
pay (i) all amounts due to the Swap Counterparty pursuant to the Swap Agreement
and (ii) all unpaid Extraordinary Trust Expenses, and until the obligations
created by the Trust Agreement shall have terminated in accordance therewith,
there will be distributed on each Distribution Date specified in Schedule I
hereto, to the Person in whose name this Unit is registered at the close of
business on the second Business Day immediately preceding such Distribution Date
(the "Record Date") , such Unitholder's fractional undivided interest in the
amounts to be distributed to Unitholders pursuant to the Trust Agreement on such
Distribution Date. The amount to be distributed on the Scheduled Final
Distribution Date will include the full repayment of principal; provided,
however, that if the applicable Securities are not redeemed on the Scheduled
Final Distribution Date, a Unitholder will be entitled to receive an in kind
distribution of the Notes.

     Distributions on this Certificate (so long as the original principal amount
hereof is not less than $10,000,000) will be made by wire transfer in accordance
with a written notice to the Trustee providing appropriate wire transfer
instructions given no later than 15 calendar days prior to the applicable
Distribution Date. If no such notice has been given, distributions will be made
by the Trustee by check mailed to the Unitholder of record at its address as it
appears in the Unit Register without the presentation or surrender of this
Certificate or the making of any notation hereon, by wire transfer of
immediately available funds. Except as otherwise provided in the Trust Agreement
and notwithstanding the above, the final distribution on this Certificate will
be made after due notice by the Trustee of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
maintained for that purpose by the Trustee in the Borough of Manhattan, The City
of New York.

     This Certificate does not purport to summarize the Trust Agreement and
reference is hereby made to the Trust Agreement for information with respect to
the rights, benefits, obligations and duties evidenced thereby. A copy of the
Trust Agreement may be examined during normal business hours at the Corporate
Trust Office of the Trustee, located at 600 Travis Street, 9th Floor, Chase
Tower, Houston, Texas 77002, the Trustee's offices at 55 Water Street, North
Building, Room 234, Windows 20 and 21, New York, New York 10041, and at such
other places, if any, designated by the Trustee, by any Unitholder upon request.

     Reference is hereby made to the further terms of this Certificate set forth
on the reverse hereof, which further terms shall for all purposes have the same
effect as if set forth at this place.

     Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Trustee, by manual signature, this Certificate
shall not entitle the Holder hereof to any benefit under the Trust Agreement or
be valid for any purpose.



<PAGE>


     IN WITNESS WHEREOF, the Trustee, on behalf of the Trust, and not in its
individual capacity, has caused this Certificate to be duly executed.

SETS TRUST NO.  ___


                                   By: CHASE BANK OF TEXAS, NATIONAL
                                   ASSOCIATION, as Trustee


                                   By:______________________________
                                        Authorized Signatory

DATED:

[SEAL]


Trustee's Certificate of
Authentication:

                        This is one of the Units referred
                      to in the within-mentioned Agreement.


                                   CHASE BANK OF TEXAS, NATIONAL ASSOCIATION, as
                                   Trustee


                                   By:____________________________
                                       Authorized Signatory

Attachment:Schedule I



[Schedule I, not repeated here, shall be identical to the Schedule I attached to
the Trust Agreement, a form of which is Exhibit A to the Standard Terms.]







<PAGE>


[REVERSE OF UNIT CERTIFICATE]

              STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")
                                   SERIES ___

     The Trust Agreement permits the amendment thereof, in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registerable in the Unit
Register upon surrender of this Certificate for registration of transfer at the
office or agency maintained by the Trustee in the Borough of Manhattan, The City
of New York, accompanied by a written instrument of transfer and a Distribution
Agreement in form and substance satisfactory to the Trustee duly completed and
executed by the Holder hereof or such Holder' attorney duly authorized in
writing, and thereupon one or more new Certificates of authorized denominations
evidencing the same aggregate interest in the Trust will be issued to the
designated transferee.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates
representing different numbers of Units which evidence the same aggregate
interest in the Trust, as requested by the Holder surrendering the same. No
service charge will be made for any such registration of transfer or exchange,
but the Trustee may require payment of a sum sufficient to cover any tax or
governmental charges payable in connection therewith.

     The Depositor, the Trustee and any agent of the Depositor or the Trustee
may treat the person in whose name this Certificate is registered as the owner
hereof for all purposes, and none of the Depositor, the Trustee, or any such
agent shall be affected by any notice to the contrary.

     The obligations and responsibilities created by the Trust Agreement and the
Trust created thereby will terminate upon the payment to Unitholders of all
amounts required to be paid to them pursuant to the Trust Agreement.

     Notwithstanding anything contained in the Trust Agreement to the contrary
the Trust Agreement has been accepted by Chase Bank of Texas, National
Association not in its individual capacity but solely as Trustee and in no event
shall Chase Bank of Texas, National Association have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Depositor thereunder or in any of the certificates, notices or agreements
delivered pursuant thereto, as to all of which recourse shall be had solely to
the assets of the Depositor, and under no circumstances shall Chase Bank of
Texas, National Association be personally liable for the payment of any
indebtedness or expenses of the Trust. The Units do not represent interests in
or obligations of the Trustee and the Trustee shall not be responsible or
accountable for any tax, accounting or other treatment proposed to be applied to
the Units or any interest therein except as expressly provided in the Trust
Agreement.

                                   ASSIGNMENT


FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE



- ---------------------------------------------------------------------------
(Please print or typewrite name and address, including postal zip code, of
assignee)



- ----------------------------------------------------------------------------
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing



- ----------------------------------------------------------------------------
Attorney to transfer said Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.


Dated:


                                   _______________________________ */
                                   Signature Guaranteed:

                                   _______________________________ */


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

*/ NOTICE: The signature to this assignment must correspond with the name as it
appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever. Such signature must be
guaranteed by a member of the New York Stock Exchange or a commercial bank or
trust company.



<PAGE>


                            OPTION TO ELECT EXCHANGE

     The undersigned hereby irrevocably requests and instructs the Trustee to
effect exchange of this Unit for the Trust Property in which this Unit evidences
a beneficial interest (or portion thereof specified below) pursuant to its terms
and in accordance with the Term Schedule and Section 5.12 of the Trust
Agreement, to be delivered to the undersigned, at

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

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

- ------------------------------------------------------------------------------
                           (Please print or typewrite
                      name and address of the undersigned.)

     If less than the entire Unit Principal Balance of this Unit is to be
redeemed, specify the portion thereof which the Holder elects to have exchanged:
___________________; and specify the denomination or denominations (which shall
not be less than the minimum authorized denomination) of the Units to be issued
to the Holder for the portion of the within Units not being exchanged (in the
absence of any such specification, one such Unit will be issued for the portion
not being redeemed) :


                            Dated: __________________

<PAGE>
                                                                      EXHIBIT B2

                               FORM OF BEARER UNIT

              STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")
                            TRUST UNITS, SERIES ____

     [THIS CERTIFICATE IS A GLOBAL SECURITY WITHIN THE MEANING OF THE TRUST
AGREEMENT HEREINAFTER REFERRED TO. THIS UNIT IS EXCHANGEABLE FOR DEFINITIVE
BEARER UNITS ONLY IN THE LIMITED CIRCUMSTANCES DESCRIBED IN THE TRUST AGREEMENT
AND MAY NOT BE TRANSFERRED EXCEPT AS A WHOLE BY THE DEPOSITARY TO A NOMINEE OF
THE DEPOSITARY OR BY A NOMINEE OF THE DEPOSITARY TO THE DEPOSITARY OR ANOTHER
NOMINEE OF THE DEPOSITARY. FOLLOWING THE AVAILABILITY OF A PERMANENT GLOBAL
SECURITY IN BEARER FORM (IF THIS UNIT IS A TEMPORARY GLOBAL SECURITY) OR
DEFINITIVE BEARER UNITS, AND SUBJECT TO ANY FURTHER LIMITATIONS DESCRIBED IN THE
TERMS SCHEDULE, THIS GLOBAL SECURITY WILL BE EXCHANGEABLE FOR INTERESTS IN SUCH
PERMANENT GLOBAL SECURITY OR FOR DEFINITIVE BEARER UNITS, RESPECTIVELY, ONLY
UPON RECEIPT OF A CERTIFICATE ACCEPTABLE TO THE DEPOSITOR AND THE TRUSTEE TO THE
EFFECT THAT A BENEFICIAL INTEREST IN THIS GLOBAL SECURITY IS OWNED BY A PERSON
THAT IS NOT A U.S. PERSON OR IS OWNED BY OR THROUGH A FINANCIAL INSTITUTION IN
COMPLIANCE WITH APPLICABLE U.S. TREASURY REGULATIONS (A "CERTIFICATE OF NON-U.S.
BENEFICIAL OWNERSHIP")     .]

     ANY UNITED STATES PERSON WHO HOLDS THIS OBLIGATION WILL BE SUBJECT TO
LIMITATIONS UNDER THE UNITED STATES INCOME TAX LAWS, INCLUDING THE LIMITATIONS
PROVIDED IN SECTIONS 165(J) AND 1287(A) OF THE INTERNAL REVENUE CODE.

     THIS UNIT MAY BE SUBJECT TO ADDITIONAL RESTRICTIONS ON TRANSFER AS PROVIDED
IN THE TRUST AGREEMENT FOR THE TRUST TO WHICH THIS UNIT RELATES.

     THIS UNIT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF
NEW YORK, APPLICABLE TO AGREEMENTS MADE AND TO BE PERFORMED THEREIN AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

     [IF SO SPECIFIED IN THE TERMS SCHEDULE, INTEREST ON THIS TEMPORARY GLOBAL
SECURITY WILL BE DISTRIBUTED TO EACH OF EUROCLEAR AND CEDEL WITH RESPECT TO THAT
PORTION OF SUCH TEMPORARY GLOBAL SECURITY HELD FOR ITS ACCOUNT, BUT ONLY UPON
RECEIPT AS OF THE RELEVANT DISTRIBUTION DATE OF A CERTIFICATE OF NON-U.S.
BENEFICIAL OWNERSHIP.]

     UNLESS THE TERMS SCHEDULE TO THE TRUST AGREEMENT PROVIDES THAT THE DEEMED
REPRESENTATIONS APPLY, EACH PURCHASER OR TRANSFEREE OF THIS UNIT OR ANY INTEREST
HEREIN REPRESENTS AND WARRANTS THAT IT IS NOT AN EMPLOYEE BENEFIT PLAN, DOMESTIC
OR FOREIGN, WHETHER OR NOT SUBJECT TO ERISA, OR DESCRIBED IN SECTION 4975(E) (1)
OF THE CODE, OR COMPARABLE PROVISIONS OF ANY SUBSEQUENT ENACTMENTS, OR A TRUSTEE
OF ANY SUCH PLAN, OR AN ENTITY WHOSE UNDERLYING ASSETS INCLUDE THE ASSETS OF ANY
SUCH PLAN (EACH OF THE FOREGOING A "BENEFIT PLAN") , UNLESS THE BENEFIT PLAN IS
NOT SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF PART 4, SUBTITLE A,
TITLE I OF ERISA, DESCRIBED IN SECTION 4975(E) (1) OF THE CODE OR SUBJECT TO
SUBSTANTIALLY SIMILAR LEGAL REQUIREMENTS (AN "ERISA BENEFIT PLAN") . AS USED
HEREIN, THE TERM "CODE" MEANS THE INTERNAL REVENUE CODE OF 1986, AS AMENDED, AND
"ERISA" MEANS THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED,
IN EACH CASE INCLUDING ANY SUCCESSOR OR AMENDATORY STATUTES.

IF THE TERMS SCHEDULE TO THE TRUST AGREEMENT PROVIDES THAT DEEMED
REPRESENTATIONS APPLY, EACH PURCHASER OR TRANSFEREE OF THIS UNIT OR ANY INTEREST
HEREIN REPRESENTS AND WARRANTS THAT EITHER (A) THE PURCHASER IS NOT AN ERISA
PLAN OR OTHER PLAN, AN ENTITY WHOSE UNDERLYING ASSETS INCLUDE THE ASSETS OF ANY
SUCH ERISA PLAN OR OTHER PLAN, OR A GOVERNMENTAL PLAN WHICH IS SUBJECT TO ANY
FEDERAL, STATE OR LOCAL LAW THAT IS SUBSTANTIALLY SIMILAR TO THE PROVISIONS OF
SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE OR (B) ITS PURCHASE, HOLDING
AND DISPOSITION OF A UNIT WILL NOT RESULT IN A PROHIBITED TRANSACTION UNDER
SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE (OR, IN THE CASE OF A
GOVERNMENTAL PLAN, ANY SUBSTANTIALLY SIMILAR FEDERAL, STATE, OR LOCAL LAW) FOR
WHICH AN EXEMPTION IS NOT AVAILABLE OR (C) THE PURCHASER IS AN INSURANCE COMPANY
ACQUIRING THE UNIT(S) FOR ITS GENERAL ACCOUNT WHICH IS AN INSURANCE COMPANY
GENERAL ACCOUNT AS SUCH TERM IS USED IN PTCE 95-60 ISSUED BY THE UNITED STATES
DEPARTMENT OF LABOR AND THERE IS NO EMPLOYEE BENEFIT PLAN (TREATING AS A SINGLE
PLAN ALL PLANS MAINTAINED BY THE SAME EMPLOYER OR EMPLOYEE ORGANIZATION) WITH
RESPECT TO WHICH THE AMOUNT OF THE GENERAL ACCOUNT RESERVES AND LIABILITIES FOR
ALL CONTRACTS HELD BY OR ON BEHALF OF SUCH PLAN EXCEEDS 10% OF THE TOTAL
RESERVES AND LIABILITIES OF SUCH GENERAL ACCOUNT (EXCLUSIVE OF SEPARATE ACCOUNT
LIABILITIES) PLUS SURPLUS, AS SET FORTH IN THE NAIC ANNUAL STATEMENTS FILED WITH
ITS STATE OF DOMICILE.

NOTWITHSTANDING THE TWO PRECEDING SECTIONS, UNLESS THE DEEMED REPRESENTATIONS
APPLY, THE PURCHASER AND EACH OTHER PERSON WHO ACQUIRES A UNIT, AND EACH
FIDUCIARY WHICH CAUSES A PERSON TO ACQUIRE A UNIT, IN SUCH FIDUCIARY'S
INDIVIDUAL CAPACITY, HEREBY AGREES TO INDEMNIFY AND HOLD HARMLESS THE DEPOSITOR,
THE SWAP COUNTERPARTY, THE TRUSTEE AND THEIR AFFILIATES FROM ANY COST, DAMAGE,
LOSS OR EXPENSE INCURRED BY THEM AS A RESULT OF SUCH PERSON BEING OR BEING
DEEMED TO BE AN ERISA BENEFIT PLAN.

[EACH PURCHASER OR OTHER TRANSFEREE OF THIS UNIT OR ANY INTEREST HEREIN (EACH, A
"PURCHASER") OF THIS UNIT, BY ITS ACCEPTANCE HEREOF, IS DEEMED TO REPRESENT AND
WARRANT FOR THE BENEFIT OF THE TRUSTEE AND THE DEPOSITOR OF THE TRUST, AND EACH
DISTRIBUTION PARTICIPANT AS DEFINED IN THE TRUST AGREEMENT, REFERRED TO BELOW
THAT SUCH PURCHASER IS A "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A
UNDER THE SECURITIES ACT]




<PAGE>


                                             INITIAL AMOUNT:  $__________
No. ______                                   AGGREGATE INITIAL
CUSIP No. ___________                        AMOUNT OF ALL UNITS:  $_________
                                             FRACTIONAL SHARE:  ___%


              STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")
                                   SERIES ___

     This certifies that the bearer hereof is the owner of an undivided
fractional interest in the Trust Property referred to below. The amount due on
this Unit on any Distribution Date is determined by multiplying the Fractional
Share hereby represented by the amount of Distribution, reduced by prior
payments of the fees and expenses of and any other applicable amounts payable to
the Trustee and Depositor out of Available Funds, on such Distribution Date.

     The Trust Property will be held in trust by the Trustee identified in
Schedule I hereto (the "Trust") . The Trust has been created pursuant to a Trust
Agreement (the "Trust Agreement") , executed as of the date set forth in
Schedule I hereto between Chase Bank of Texas, National Association, as Trustee
of the Trust (the "Trustee") , and MSDW Structured Asset Corp.

     To the extent not defined herein, all capitalized terms shall have the
meanings assigned to such terms in the Trust Agreement and the Terms Schedule
attached thereto. This Unit is one of the Units described in the Trust Agreement
and is issued under and subject to the terms, provisions and conditions of the
Trust Agreement. Certain of those terms are set forth in Schedule I hereto. By
acceptance of this Unit, the Holder assents to and becomes bound by the Trust
Agreement.

     The Trust Property consists of the Securities, the Swap Agreement and any
Permitted Investments. Pursuant to the Trust Agreement, the Trust has granted a
first priority security interest in such Trust Property to the Swap Counterparty
to secure the payment of any amounts owed by the Trust to the Swap Counterparty
pursuant to the Swap Agreement.

     Subject to the terms and conditions of the Trust Agreement (including the
availability of funds for distributions and any grace period or cure period
applicable to the Trust Property) and to the prior obligation of the Trust to
pay (i) all amounts due to the Swap Counterparty pursuant to the Swap Agreement
and (ii) all unpaid Extraordinary Trust Expenses, and until the obligations
created by the Trust Agreement shall have terminated in accordance therewith,
there will be distributed on each Distribution Date specified in Schedule I
hereto, to the bearer of this Unit, against the presentation hereof at an office
or agency of the Trustee outside the United States, such Unitholder's fractional
undivided interest in the amounts to be distributed to Unitholders pursuant to
the Trust Agreement on such Distribution Date. The amount to be distributed on
the Scheduled Final Distribution Date will include the full repayment of
principal; provided, however, that if the applicable Securities are not redeemed
on the Scheduled Final Distribution Date, a Unitholder will be entitled to
receive an in kind distribution of the Notes.

     Distributions on this Certificate (so long as the original principal amount
hereof is not less than $10,000,000) will be by check or by wire transfer in
accordance with a written instruction of the bearer hereof on the applicable
Distribution Date. Except as otherwise provided in the Trust Agreement and
notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Trustee of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
maintained for that purpose by the Trustee outside the United States.

     This Certificate does not purport to summarize the Trust Agreement and
reference is hereby made to the Trust Agreement for information with respect to
the rights, benefits, obligations and duties evidenced thereby. A copy of the
Trust Agreement may be examined during normal business hours at the Corporate
Trust Office of the Trustee, located at 600 Travis Street, 8th Floor, Chase
Tower, Houston, Texas 77002, the Trustee's offices at 55 Water Street, North
Building, Room 234, Windows 20 and 21, New York, New York 10041, and at such
other places, if any, designated by the Trustee, by any Unitholder upon request.

     This Certificate and the Units represented hereby are subject to
redenomination in connection with European Monetary Union as provided in Section
5.08 of the Trust Agreement.

     The city or cities with respect to which notice may be given, subject to
Section 12.05 of the Trust Agreement, by publication in an Authorized Newspaper
in connection with this Unit and the Trust Agreement are ______________________.

     Reference is hereby made to the further terms of this Certificate set forth
on the reverse hereof, which further terms shall for all purposes have the same
effect as if set forth at this place.

     Unless the certificate of authentication hereon shall have been executed by
an authorized officer of the Trustee, by manual signature, this Certificate
shall not entitle the Holder hereof to any benefit under the Trust Agreement or
be valid for any purpose.



<PAGE>


     IN WITNESS WHEREOF, the Trustee, on behalf of the Trust, and not in its
individual capacity, has caused this Certificate to be duly executed.

SETS TRUST NO.  ___


                                   By: CHASE BANK OF TEXAS, NATIONAL
                                       ASSOCIATION, as Trustee


                                   By:______________________________
                                         Authorized Signatory

DATED:

[SEAL]


Trustee's Certificate of
Authentication:

                        This is one of the Units referred
                      to in the within-mentioned Agreement.


                                   CHASE BANK OF TEXAS, NATIONAL ASSOCIATION, as
                                   Trustee


                                   By:____________________________
                                        Authorized Signatory

Attachment:Schedule I



[Schedule I, not repeated here, shall be identical to the Schedule I attached to
the Trust Agreement, a form of which is Exhibit A to the Standard Terms.]







<PAGE>


[REVERSE OF UNIT CERTIFICATE]

              STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")
                                   SERIES ___

     The Trust Agreement permits the amendment thereof, in certain
circumstances, without the consent of the Holders of any of the Certificates.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates
representing different numbers of Units which evidence the same aggregate
interest in the Trust, as requested by the Holder surrendering the same. No
service charge will be made for any such exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or governmental charges payable in
connection therewith.

     The obligations and responsibilities created by the Trust Agreement and the
Trust created thereby will terminate upon the payment to Unitholders of all
amounts required to be paid to them pursuant to the Trust Agreement.

     Notwithstanding anything contained in the Trust Agreement to the contrary
the Trust Agreement has been accepted by Chase Bank of Texas, National
Association not in its individual capacity but solely as Trustee and in no event
shall Chase Bank of Texas, National Association have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Depositor thereunder or in any of the certificates, notices or agreements
delivered pursuant thereto, as to all of which recourse shall be had solely to
the assets of the Depositor, and under no circumstances shall Chase Bank of
Texas, National Association be personally liable for the payment of any
indebtedness or expenses of the Trust. The Units do not represent interests in
or obligations of the Trustee and the Trustee shall not be responsible or
accountable for any tax, accounting or other treatment proposed to be applied to
the Units or any interest therein except as expressly provided in the Trust
Agreement.




<PAGE>


                            OPTION TO ELECT EXCHANGE

     The undersigned hereby irrevocably requests and instructs the Trustee to
effect exchange of this Unit for the Trust Property in which this Unit evidences
a beneficial interest (or portion thereof specified below) pursuant to its terms
and in accordance with the Term Schedule and Section 5.12 of the Trust
Agreement, to be delivered to the undersigned, at

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

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

- ------------------------------------------------------------------------------
                           (Please print or typewrite
                      name and address of the undersigned.)

     If less than the entire Unit Principal Balance of this Unit is to be
redeemed, specify the portion thereof which the Holder elects to have exchanged:
___________________; and specify the denomination or denominations (which shall
not be less than the minimum authorized denomination) of the Units to be issued
to the Holder for the portion of the within Units not being exchanged (in the
absence of any such specification, one such Unit will be issued for the portion
not being redeemed) :


Dated:  __________________




               [Letterhead of Cleary, Gottlieb, Steen & Hamilton]


                                February 24, 1999


Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York  10036

MSDW Structured Asset Corp.
1585 Broadway
New York, New York  10036

Ladies and Gentlemen:

     We have acted as special counsel to MSDW Structured Asset Corp., a Delaware
corporation (the "Depositor"), in connection with the Depositor's preparation
and filing with the Securities and Exchange Commission (the "Commission") a
registration statement on Form S-3 (File No. 333-64879), first filed September
30, 1998 (the "Registration Statement") of the Structured Asset Trust Unit
Repackagings (the "Units"). Each Series of Units will be issued under a Trust
Agreement incorporating the Standard Terms of Trust Agreements dated as of
February 24, 1999 (the "Standard Terms") between the Depositor and Chase Bank of
Texas, National Association, as trustee, in the form included as an exhibit to
the Registration Statement.

     In arriving at the opinions expressed below, we have reviewed the following
documents:

     (a)  the Registration Statement and the related Prospectus and the
          documents incorporated by reference therein;

     (b)  the Standard Terms; and

     (c)  forms of the Units.

     In addition, we have reviewed the originals or copies certified or
otherwise identified to our satisfaction of all such corporate records of the
Depositor and such other instruments and other certificates of public officials,
officers and representatives of the Depositor and such other persons, and we
have made such investigations of law, as we have deemed appropriate as a basis
for the opinions expressed below.

     In rendering the opinions expressed below, we have assumed the authenticity
of all documents submitted to us as originals and the conformity to the
originals of all documents submitted to us as copies. In addition, we have
assumed and have not verified the accuracy as to factual matters of each
document we have reviewed.

     Based on the foregoing, and subject to the further assumptions and
qualifications set forth below, it is our opinion that:

     1. The Depositor is validly existing as a corporation in good standing
under the laws of its jurisdiction of incorporation.

     2. The Depositor has corporate power to own its properties and conduct its
business as described in the Registration Statement, and the Depositor has
corporate power to enter into the Trust Agreement and to perform its obligations
thereunder.

     3. The statements set forth under the headings "Description of Trust
Agreements" and "Description of Units" in the Prospectus, insofar as such
statements purport to summarize certain provisions of the Units, and Trust
Agreement and the Certificate of Incorporation of the Depositor, provide a fair
summary of such provisions.

     4. The Units in the form provided by the Standard Terms will, when duly and
validly authorized, executed, delivered and issued by the Trustee, and when
authenticated as specified in the Standard Terms and delivered to the Depositor,
be entitled to the benefits of the related Trust Agreement and constitute valid
and binding obligations of the Trust enforceable in accordance with their terms.

     Insofar as the foregoing opinions relate to the valid existence and good
standing of the Depositor, they are based solely on a certificate of good
standing received from the Secretary of State of the State of Delaware and on a
telephonic confirmation from such Secretary of State. Insofar as the foregoing
opinions relate to the validity, binding effect or enforceability of any
agreement or obligation (a) we have assumed that each other party to such
agreement or obligation other than the Depositor has satisfied those legal
requirements that are applicable to it to the extent necessary to make such
agreement or obligation enforceable against it, and (b) such opinions are
subject to applicable bankruptcy, insolvency and similar laws affecting
creditors' rights generally and to general principles of equity.

     The foregoing opinions are limited to the federal law of the United States
of America, and the law of the State of New York and the General Corporation Law
of the State of Delaware.

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and the reference to this firm in the Registration
Statement and the related Prospectus under the caption "Legal Matters." By
giving such consent, we do not admit that we are "experts" within the meaning of
the Securities Act of 1933, as amended, or the rules and regulations of the
Commission issued thereunder with respect to any part of the Registration
Statement, including this exhibit.

                                         Very truly yours,

                                         CLEARY, GOTTLIEB, STEEN & HAMILTON



                                         By 
                                            -----------------------
                                         Mitchell S. Dupler, a Partner
<PAGE>
                     [Form of Corporate Opinion at Issuance]

               [Letterhead of Cleary, Gottlieb, Steen & Hamilton]


                                                      [date]


Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York  10036

MSDW Structured Asset Corp.
1585 Broadway
New York, New York  10036

Ladies and Gentlemen:

     We have acted as special counsel to MSDW Structured Asset Corp., a Delaware
corporation (the "Depositor"), in connection with the Depositor's preparation
and filing with the Securities and Exchange Commission (the "Commission") of a
registration statement on Form S-3 (File No. 333-64879), first filed September
30, 1998 (the "Registration Statement") and the related Prospectus dated
February __, 1999 as supplemented by the Prospectus Supplement dated [date]
(together the "Prospectus") with respect to the offering of Structured Asset
Trust Unit Repackagings (the "Units"). The Trust is organized under the laws of
the State of New York, pursuant to the Trust Agreement, dated [date] (the "Trust
Agreement") between [Chase Bank of Texas, National Association,] as trustee (the
"Trustee") and the Depositor, which Trust Agreement, to the extent provided
therein, incorporates by reference the Standard Provisions for Trust Agreements,
dated as of February __, 1999 (the "Trust Agreement Standard Provisions"),
between the Trustee and the Depositor.

     In arriving at the opinions expressed below, we have reviewed the following
documents:

     (a)  the Registration Statement and the related Prospectus and the
          documents incorporated by reference therein;

     (b)  the Trust Agreement; and

     (c) a form of the Units.

     In addition, we have reviewed the originals or copies certified or
otherwise identified to our satisfaction of all such corporate records of the
Depositor and such other instruments and other certificates of public officials,
officers and representatives of the Depositor and such other persons, and we
have made such investigations of law, as we have deemed appropriate as a basis
for the opinions expressed below.

     In rendering the opinions expressed below, we have assumed the authenticity
of all documents submitted to us as originals and the conformity to the
originals of all documents submitted to us as copies. In addition, we have
assumed and have not verified the accuracy as to factual matters of each
document we have reviewed. We have also assumed that (i) the Trust Agreement has
been duly authorized, executed and delivered by the Trustee and a duly
authorized officer of the Trustee has executed, authenticated and delivered the
Units and (ii) the Trust Agreement has been duly authorized, executed and
delivered by the Depositor.

     Based on the foregoing, and subject to the further assumptions and
qualifications set forth below, it is our opinion that:

     1. The Trust has been duly created under the laws of the State of New York.

     2. The Trust Agreement is the valid and binding obligation of the Depositor
enforceable against the Depositor in accordance with its terms.

     3. The Units are entitled to the benefits of the Trust Agreement and
constitute valid and binding obligations of the Trust enforceable in accordance
with their terms.

     Insofar as the foregoing opinions relate to the validity, binding effect or
enforceability of any agreement or obligation (a) we have assumed that each
party to such agreement or obligation other than the Depositor has satisfied
those legal requirements that are applicable to it to the extent necessary to
make such agreement or obligation enforceable against it, and (b) such opinions
are subject to applicable bankruptcy, insolvency and similar laws affecting
creditors' rights generally and to general principles of equity.

     The foregoing opinions are limited to the federal law of the United States
of America, and the law of the State of New York.

     We hereby consent to the filing of this opinion as an exhibit to a report
on Form 8-K under the Securities Exchange Act of 1934 with respect to the Trust
and to the reference to this firm in the Prospectus Supplement under the caption
"Legal Opinions". By giving such consent, we do not admit that we are "experts"
within the meaning of the Securities Act of 1933, as amended, or the rules and
regulations of the Commission issued thereunder with respect to any part of the
Registration Statement, including this exhibit.

                                        Very truly yours,

                                        CLEARY, GOTTLIEB, STEEN & HAMILTON



                                        By ___________________________________
                                                 Mitchell S. Dupler, a Partner

               [Letterhead of Cleary, Gottlieb, Steen & Hamilton]


                                February 24, 1999

Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York 10036

MSDW Structured Asset Corp.
1585 Broadway
New York, New York  10036

Ladies and Gentlemen:

     We have acted as special counsel to MSDW Structured Asset Corp., a Delaware
corporation (the "Depositor"), in connection with the Depositor's preparation
and filing with the Securities and Exchange Commission (the "Commission") a
registration statement on Form S-3 (File No. 333-64879), first filed September
30, 1998 (the "Registration Statement") and the related prospectus (the
"Prospectus") with respect to the offering of Structured Asset Trust Unit
Repackagings (the "Units"). Each Series of Units will be issued under a Trust
Agreement incorporating the Standard Terms of Trust Agreements dated as of
February 24, 1999 (the "Standard Terms") between the Depositor and Chase Bank of
Texas, National Association, as trustee, in the form included as an exhibit to
the Registration Statement.

     In arriving at the opinion expressed below, we have reviewed the following
documents:

               (a) the Registration Statement and the related Prospectus and the
          documents incorporated by reference therein;

               (b) the Standard Terms; and

               (c) a form of the Units.

     In rendering the opinions expressed below, we have assumed, without
independent investigation, that all such documents furnished to us are complete
and authentic and that all such documents have been duly authorized, executed
and delivered. We have further assumed that the respective parties thereto and
all persons having obligations thereunder or making representations therein will
act in all respects and at all relevant times in conformity with the
requirements and provisions of such documents and all representations contained
therein. We have made such investigations of law as we have deemed appropriate
as a basis for the opinion expressed below.

     Based on the foregoing, please be advised that the statements made in the
section in the Prospectus entitled "U.S. Federal Income Tax Considerations"
fairly and accurately summarize the specific tax matters addressed therein,
based upon current law and the assumptions stated or referred to therein. We
hereby consent to the filing of this opinion as an exhibit to the Registration
Statement and the reference to this firm in the Registration Statement and the
related Prospectus under the caption "Legal Matters." By giving such consent, we
do not admit that we are "experts" within the meaning of the Securities Act of
1933, as amended, or the rules and regulations of the Commission issued
thereunder with respect to any part of the Registration Statement, including
this exhibit.

                             Very truly yours,

                             CLEARY, GOTTLIEB, STEEN & HAMILTON



                             By: 
                                 --------------------
                                 James M. Peaslee, a Partner



<PAGE>
                        [Form of Tax Opinion at Issuance]





               [Letterhead of Cleary, Gottlieb, Steen & Hamilton]





                                                                          [date]


Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York  10036

MSDW Structured Asset Corp.
1585 Broadway
New York, New York  10036

Ladies and Gentlemen:

     We have acted as special counsel to MSDW Structured Asset Corp., a Delaware
corporation (the "Depositor"), in connection with the Depositor's preparation
and filing with the Securities and Exchange Commission (the "Commission") of a
registration statement on Form S-3 (File No. 333-64879), first filed September
30, 1998 (the "Registration Statement") and the related Prospectus dated
February __, 1999 as supplemented by the Prospectus Supplement dated [date]
(together the "Prospectus") with respect to the offering of Structured Asset
Trust Unit Repackagings (the "Units"). The Trust is organized under the laws of
the State of New York, pursuant to the Trust Agreement, dated [date] (the "Trust
Agreement") between [Chase Bank of Texas, National Association,] as trustee (the
"Trustee") and the Depositor, which Trust Agreement, to the extent provided
therein, incorporates by reference the Standard Provisions for Trust Agreements,
dated as of February __, 1999 (the "Trust Agreement Standard Provisions"),
between the Trustee and the Depositor.

     In arriving at the opinion expressed below, we have reviewed the following
documents:

     (a)  the Registration Statement and the related Prospectus and the
          documents incorporated by reference therein;

     (b)  the Trust Agreement; and

     (c) a form of the Units.

     In rendering the opinions expressed below, we have assumed, without
independent investigation, that all such documents furnished to us are complete
and authentic and that all such documents have been duly authorized, executed
and delivered. We have further assumed that the respective parties thereto and
all persons having obligations thereunder or making representations therein will
act in all respects and at all relevant times in conformity with the
requirements and provisions of such documents and all representations contained
therein. We have made such investigations of law as we have deemed appropriate
as a basis for the opinion expressed below.

     On the basis of and subject to the foregoing, we are of the opinion that
the Trust will not be treated as an association taxable as a corporation (or a
publicly traded partnership treated as an association), and [that the Trust will
constitute a grantor trust] [that although the characterization of the Trust is
not certain, the Trust should be treated as a grantor trust] within the meaning
of sections 671 through 679 of the Internal Revenue Code of 1986 (the "Code").

     The foregoing opinion is based on the Internal Revenue Code of 1986 (the
"Code") and applicable regulations, rulings and judicial decisions, in each case
as in effect on the date hereof. This opinion may be affected by amendments to
the Code or to the regulations thereunder or by subsequent judicial or
administrative interpretations thereof. We express no opinion other than as to
the federal income tax laws of the United States of America.

     We hereby consent to the filing of this opinion as an exhibit to a report
on Form 8-K under the Securities Exchange Act of 1934 with respect to the Trust
and to the reference to this firm in the Prospectus Supplement under the caption
"Legal Opinions". By giving such consent, we do not admit that we are "experts"
within the meaning of the Securities Act of 1933, as amended, or the rules and
regulations of the Commission issued thereunder with respect to any part of the
Registration Statement, including this exhibit.

                                   Very truly yours,

                                   CLEARY, GOTTLIEB, STEEN & HAMILTON



                                   By:_____________________________________
                                      James M. Peaslee, a Partner

                                     ISDA(R)
                  International Swap Dealers Association, Inc.


                                MASTER AGREEMENT

                                  dated as of

_____________________________ and _____________________________ have entered
and/or anticipate entering into one or more transactions (each a "Transaction")
that are or will be governed by this Master Agreement, which includes the
schedule (the "Schedule"), and the documents and other confirming evidence (each
a "Confirmation") exchanged between the parties confirming those Transactions.

     Accordingly, the parties agree as follows:--

1. Interpretation

     (a) Definitions. The terms defined in Section 14 and in the Schedule will
have the meanings therein specified for the purpose of this Master Agreement.

     (b) Inconsistency. In the event of any inconsistency between the provisions
of the Schedule and the other provisions of this Master Agreement, the Schedule
will prevail. In the event of any inconsistency between the provisions of any
Confirmation and this Master Agreement (including the Schedule), such
Confirmation will prevail for the purpose of the relevant Transaction.

     (c) Single Agreement. All Transactions are entered into in reliance on the
fact that this Master Agreement and all Confirmations form a single agreement
between the parties (collectively referred to as this "Agreement"), and the
parties would not otherwise enter into any Transactions.

2. Obligations

     (a) General Conditions.

          (i)  Each party will make each payment or delivery specified in each
               Confirmation to be made by it, subject to the other provisions of
               this Agreement.

       Copyright (C) 1992 by International Swap Dealers Association, Inc.
<PAGE>

          (ii) Payments under this Agreement will be made on the due date for
               value on that date in the place of the account specified in the
               relevant Confirmation or otherwise pursuant to this Agreement, in
               freely transferable funds and in the manner customary for
               payments in the required currency. Where settlement is by
               delivery (that is, other than by payment), such delivery will be
               made for receipt on the due date in the manner customary for the
               relevant obligation unless otherwise specified in the relevant
               Confirmation or elsewhere in this Agreement.

          (iii) Each obligation of each party under Section 2(a)(i) is subject
               to (1) the condition precedent that no Event of Default or
               Potential Event of Default with respect to the other party has
               occurred and is continuing, (2) the condition precedent that no
               Early Termination Date in respect of the relevant Transaction has
               occurred or been effectively designated and (3) each other
               applicable condition precedent specified in this Agreement.

     (b) Change of Account. Either party may change its account for receiving a
payment or delivery by giving notice to the other party at least five Local
Business Days prior to the scheduled date for the payment or delivery to which
such change applies unless such other party gives timely notice of a reasonable
objection to such change.

     (c) Netting. If on any date amounts would otherwise be payable:--

          (i)  in the same currency; and

          (ii) in respect of the same Transaction,

by each party to the other, then, on such date, each party's obligation to make
payment of any such amount will be automatically satisfied and discharged and,
if the aggregate amount that would otherwise have been payable by one party
exceeds the aggregate amount that would otherwise have been payable by the other
party, replaced by an obligation upon the party by whom the larger aggregate
amount would have been payable to pay to the other party the excess of the
larger aggregate amount over the smaller aggregate amount.

     The parties may elect in respect of two or more Transactions that a net
amount will be determined in respect of all amounts payable on the same date in
the same currency in respect of such Transactions, regardless of whether such
amounts are payable in respect of the same Transaction. The election may be made
in the Schedule or a Confirmation by specifying that subparagraph (ii) above
will not apply to the Transactions identified as being subject to the election,
together with the starting date (in which case subparagraph (ii) above will not,
or will cease to, apply to such Transactions from such date). This election may
be made separately for different groups of Transactions and will apply
separately to each pairing of Offices through which the parties make and receive
payments or deliveries.

     (d) Deduction or Withholding for Tax.

          (i)  Gross-Up. All payments under this Agreement will be made without
               any deduction or withholding for or on account of any Tax unless
               such deduction or withholding is required by any applicable law,
               as modified by the practice of any relevant governmental revenue
               authority, then in effect. If a party is so required to deduct or
               withhold, then that party ("X") will:--

               (1)  promptly notify the other party ("Y") of such requirement;

               (2)  pay to the relevant authorities the full amount required to
                    be deducted or withheld (including the full amount required
                    to be deducted or withheld from any additional amount paid
                    by X to Y under this Section 2(d)) promptly upon the earlier
                    of determining that such deduction or withholding is
                    required or receiving notice that such amount has been
                    assessed against Y;

               (3)  promptly forward to Y an official receipt (or a certified
                    copy), or other documentation reasonably acceptable to Y,
                    evidencing such payment to such authorities; and

               (4)  if such Tax is an Indemnifiable Tax, pay to Y, in addition
                    to the payment to which Y is otherwise entitled under this
                    Agreement, such additional amount as is necessary to ensure
                    that the net amount actually received by Y (free and clear
                    of Indemnifiable Taxes, whether assessed against X or Y)
                    will equal the full amount Y would have received had no such
                    deduction or withholding been required. However, X will not
                    be required to pay any additional amount to Y to the extent
                    that it would not be required to be paid but for:--

                    (A)  the failure by Y to comply with or perform any
                         agreement contained in Section 4(a)(i), 4(a)(iii) or
                         4(d); or

                    (B)  the failure of a representation made by Y pursuant to
                         Section 3(f) to be accurate and true unless such
                         failure would not have occurred but for (I) any action
                         taken by a taxing authority, or brought in a court of
                         competent jurisdiction, on or after the date on which a
                         Transaction is entered into (regardless of whether such
                         action is taken or brought with respect to a party to
                         this Agreement) or (II) a Change in Tax Law.

          (ii) Liability. If:--

               (1)  X is required by any applicable law, as modified by the
                    practice of any relevant governmental revenue authority, to
                    make any deduction or withholding in respect of which X
                    would not be required to pay an additional amount to Y under
                    Section 2(d)(i)(4);

               (2)  X does not so deduct or withhold; and

               (3)  a liability resulting from such Tax is assessed directly
                    against X,

          then, except to the extent Y has satisfied or then satisfies the
          liability resulting from such Tax, Y will promptly pay to X the amount
          of such liability (including any related liability for interest, but
          including any related liability for penalties only if Y has failed to
          comply with or perform any agreement contained in Section 4(a)(i),
          4(a)(iii) or 4(d)).

     (e) Default Interest; Other Amounts. Prior to the occurrence or effective
designation of an Early Termination Date in respect of the relevant Transaction,
a party that defaults in the performance of any payment obligation will, to the
extent permitted by law and subject to Section 6(c), be required to pay interest
(before as well as after judgment) on the overdue amount to the other party on
demand in the same currency as such overdue amount, for the period from (and
including) the original due date for payment to (but excluding) the date of
actual payment, at the Default Rate. Such interest will be calculated on the
basis of daily compounding and the actual number of days elapsed. If, prior to
the occurrence or effective designation of an Early Termination Date in respect
of the relevant Transaction, a party defaults in the performance of any
obligation required to be settled by delivery, it will compensate the other
party on demand if and to the extent provided for in the relevant Confirmation
or elsewhere in this Agreement.

3. Representations

     Each party represents to the other party (which representations will be
deemed to be repeated by each party on each date on which a Transaction is
entered into and, in the case of the representations in Section 3(f), at all
times until the termination of this Agreement) that:--

     (a)  Basic Representations.

          (i)  Status. It is duly organised and validly existing under the laws
               of the jurisdiction of its organisation or incorporation and, if
               relevant under such laws, in good standing;

          (ii) Powers. It has the power to execute this Agreement and any other
               documentation relating to this Agreement to which it is a party,
               to deliver this Agreement and any other documentation relating to
               this Agreement that it is required by this Agreement to deliver
               and to perform its obligations under this Agreement and any
               obligations it has under any Credit Support Document to which it
               is a party and has taken all necessary action to authorise such
               execution, delivery and performance;

          (iii) No Violation or Conflict. Such execution, delivery and
               performance do not violate or conflict with any law applicable to
               it, any provision of its constitutional documents, any order or
               judgment of any court or other agency of government applicable to
               it or any of its assets or any contractual restriction binding on
               or affecting it or any of its assets;

          (iv) Consents. All governmental and other consents that are required
               to have been obtained by it with respect to this Agreement or any
               Credit Support Document to which it is a party have been obtained
               and are in full force and effect and all conditions of any such
               consents have been complied with; and

          (v)  Obligations Binding. Its obligations under this Agreement and any
               Credit Support Document to which it is a party constitute its
               legal, valid and binding obligations, enforceable in accordance
               with their respective terms (subject to applicable bankruptcy,
               reorganisation, insolvency, moratorium or similar laws affecting
               creditors' rights generally and subject, as to enforceability, to
               equitable principles of general application (regardless of
               whether enforcement is sought in a proceeding in equity or at
               law)).

     (b) Absence of Certain Events. No Event of Default or Potential Event of
Default or, to its knowledge, Termination Event with respect to it has occurred
and is continuing and no such event or circumstance would occur as a result of
its entering into or performing its obligations under this Agreement or any
Credit Support Document to which it is a party.

     (c) Absence of Litigation. There is not pending or, to its knowledge,
threatened against it or any of its Affiliates any action, suit or proceeding at
law or in equity or before any court, tribunal, governmental body, agency or
official or any arbitrator that is likely to affect the legality, validity or
enforceability against it of this Agreement or any Credit Support Document to
which it is a party or its ability to perform its obligations under this
Agreement or such Credit Support Document.

     (d) Accuracy of Specified Information. All applicable information that is
furnished in writing by or on behalf of it to the other party and is identified
for the purpose of this Section 3(d) in the Schedule is, as of the date of the
information, true, accurate and complete in every material respect.

     (e) Payer Tax Representation. Each representation specified in the Schedule
as being made by it for the purpose of this Section 3(e) is accurate and true.

     (f) Payee Tax Representations. Each representation specified in the
Schedule as being made by it for the purpose of this Section 3(f) is accurate
and true.

4. Agreements

     Each party agrees with the other that, so long as either party has or may
have any obligation under this Agreement or under any Credit Support Document to
which it is a party:--

     (a)  Furnish Specified Information. It will deliver to the other party or,
          in certain cases under subparagraph (iii) below, to such government or
          taxing authority as the other party reasonably directs:--

          (i)  any forms, documents or certificates relating to taxation
               specified in the Schedule or any Confirmation;

          (ii) any other documents specified in the Schedule or any
               Confirmation; and

          (iii) upon reasonable demand by such other party, any form or document
               that may be required or reasonably requested in writing in order
               to allow such other party or its Credit Support Provider to make
               a payment under this Agreement or any applicable Credit Support
               Document without any deduction or withholding for or on account
               of any Tax or with such deduction or withholding at a reduced
               rate (so long as the completion, execution or submission of such
               form or document would not materially prejudice the legal or
               commercial position of the party in receipt of such demand), with
               any such form or document to be accurate and completed in a
               manner reasonably satisfactory to such other party and to be
               executed and to be delivered with any reasonably required
               certification,

in each case by the date specified in the Schedule or such Confirmation or, if
none is specified, as soon as reasonably practicable.

     (b) Maintain Authorisations. It will use all reasonable efforts to maintain
in full force and effect all consents of any governmental or other authority
that are required to be obtained by it with respect to this Agreement or any
Credit Support Document to which it is a party and will use all reasonable
efforts to obtain any that may become necessary in the future.

     (c) Comply with Laws. It will comply in all material respects with all
applicable laws and orders to which it may be subject if failure so to comply
would materially impair its ability to perform its obligations under this
Agreement or any Credit Support Document to which it is a party.

     (d) Tax Agreement. It will give notice of any failure of a representation
made by it under Section 3(f) to be accurate and true promptly upon learning of
such failure.

     (e) Payment of Stamp Tax. Subject to Section 11, it will pay any Stamp Tax
levied or imposed upon it or in respect of its execution or performance of this
Agreement by a jurisdiction in which it is incorporated, organised, managed and
controlled, or considered to have its seat, or in which a branch or office
through which it is acting for the purpose of this Agreement is located ("Stamp
Tax Jurisdiction") and will indemnify the other party against any Stamp Tax
levied or imposed upon the other party or in respect of the other party's
execution or performance of this Agreement by any such Stamp Tax Jurisdiction
which is not also a Stamp Tax Jurisdiction with respect to the other party.

5. Events of Default and Termination Events

     (a) Events of Default. The occurrence at any time with respect to a party
or, if applicable, any Credit Support Provider of such party or any Specified
Entity of such party of any of the following events constitutes an event of
default (an "Event of Default") with respect to such party:--

          (i)  Failure to Pay or Deliver. Failure by the party to make, when
               due, any payment under this Agreement or delivery under Section
               2(a)(i) or 2(e) required to be made by it if such failure is not
               remedied on or before the third Local Business Day after notice
               of such failure is given to the party;

          (ii) Breach of Agreement. Failure by the party to comply with or
               perform any agreement or obligation (other than an obligation to
               make any payment under this Agreement or delivery under Section
               2(a)(i) or 2(e) or to give notice of a Termination Event or any
               agreement or obligation under Section 4(a)(i), 4(a)(iii) or 4(d))
               to be complied with or performed by the party in accordance with
               this Agreement if such failure is not remedied on or before the
               thirtieth day after notice of such failure is given to the party;

          (iii) Credit Support Default.

               (1)  Failure by the party or any Credit Support Provider of such
                    party to comply with or perform any agreement or obligation
                    to be complied with or performed by it in accordance with
                    any Credit Support Document if such failure is continuing
                    after any applicable grace period has elapsed;

               (2)  the expiration or termination of such Credit Support
                    Document or the failing or ceasing of such Credit Support
                    Document to be in full force and effect for the purpose of
                    this Agreement (in either case other than in accordance with
                    its terms) prior to the satisfaction of all obligations of
                    such party under each Transaction to which such Credit
                    Support Document relates without the written consent of the
                    other party; or

               (3)  the party or such Credit Support Provider disaffirms,
                    disclaims, repudiates or rejects, in whole or in part, or
                    challenges the validity of, such Credit Support Document;

          (iv) Misrepresentation. A representation (other than a representation
               under Section 3(e) or (f)) made or repeated or deemed to have
               been made or repeated by the party or any Credit Support Provider
               of such party in this Agreement or any Credit Support Document
               proves to have been incorrect or misleading in any material
               respect when made or repeated or deemed to have been made or
               repeated;

          (v)  Default under Specified Transaction. The party, any Credit
               Support Provider of such party or any applicable Specified Entity
               of such party (1) defaults under a Specified Transaction and,
               after giving effect to any applicable notice requirement or grace
               period, there occurs a liquidation of, an acceleration of
               obligations under, or an early termination of, that Specified
               Transaction, (2) defaults, after giving effect to any applicable
               notice requirement or grace period, in making any payment or
               delivery due on the last payment, delivery or exchange date of,
               or any payment on early termination of, a Specified Transaction
               (or such default continues for at least three Local Business Days
               if there is no applicable notice requirement or grace period) or
               (3) disaffirms, disclaims, repudiates or rejects, in whole or in
               part, a Specified Transaction (or such action is taken by any
               person or entity appointed or empowered to operate it or act on
               its behalf);

          (vi) Cross Default If "Cross Default" is specified in the Schedule as
               applying to the party, the occurrence or existence of (1) a
               default, event of default or other similar condition or event
               (however described) in respect of such party, any Credit Support
               Provider of such party or any applicable Specified Entity of such
               party under one or more agreements or instruments relating to
               Specified Indebtedness of any of them (individually or
               collectively) in an aggregate amount of not less than the
               applicable Threshold Amount (as specified in the Schedule) which
               has resulted in such Specified Indebtedness becoming, or becoming
               capable at such time of being declared, due and payable under
               such agreements or instruments, before it would otherwise have
               been due and payable or (2) a default by such party, such Credit
               Support Provider or such Specified Entity (individually or
               collectively) in making one or more payments on the due date
               thereof in an aggregate amount of not less than the applicable
               Threshold Amount under such agreements or instruments (after
               giving effect to any applicable notice requirement or grace
               period);

          (vii) Bankruptcy. The party, any Credit Support Provider of such party
               or any applicable Specified Entity of such party:--

               (1)  is dissolved (other than pursuant to a consolidation,
                    amalgamation or merger); (2) becomes insolvent or is unable
                    to pay its debts or fails or admits in writing its inability
                    generally to pay its debts as they become due; (3) makes a
                    general assignment, arrangement or composition with or for
                    the benefit of its creditors; (4) institutes or has
                    instituted against it a proceeding seeking a judgment of
                    insolvency or bankruptcy or any other relief under any
                    bankruptcy or insolvency law or other similar law affecting
                    creditors' rights, or a petition is presented for its
                    winding-up or liquidation, and, in the case of any such
                    proceeding or petition instituted or presented against it,
                    such proceeding or petition (A) results in a judgment of
                    insolvency or bankruptcy or the entry of an order for relief
                    or the making of an order for its winding-up or liquidation
                    or (B) is not dismissed, discharged, stayed or restrained in
                    each case within 30 days of the institution or presentation
                    thereof; (5) has a resolution passed for its winding-up,
                    official management or liquidation (other than pursuant to a
                    consolidation, amalgamation or merger); (6) seeks or becomes
                    subject to the appointment of an administrator, provisional
                    liquidator, conservator, receiver, trustee, custodian or
                    other similar official for it or for all or substantially
                    all its assets; (7) has a secured party take possession of
                    all or substantially all its assets or has a distress,
                    execution, attachment, sequestration or other legal process
                    levied, enforced or sued on or against all or substantially
                    all its assets and such secured party maintains possession,
                    or any such process is not dismissed, discharged, stayed or
                    restrained, in each case within 30 days thereafter; (8)
                    causes or is subject to any event with respect to it which,
                    under the applicable laws of any jurisdiction, has an
                    analogous effect to any of the events specified in clauses
                    (1) to (7) (inclusive); or (9) takes any action in
                    furtherance of, or indicating its consent to, approval of,
                    or acquiescence in, any of the foregoing acts; or

               (viii) Merger Without Assumption. The party or any Credit Support
                    Provider of such party consolidates or amalgamates with, or
                    merges with or into, or transfers all or substantially all
                    its assets to, another entity and, at the time of such
                    consolidation, amalgamation, merger or transfer:--

                    (1)  the resulting, surviving or transferee entity fails to
                         assume all the obligations of such party or such Credit
                         Support Provider under this Agreement or any Credit
                         Support Document to which it or its predecessor was a
                         party by operation of law or pursuant to an agreement
                         reasonably satisfactory to the other party to this
                         Agreement; or

                    (2)  the benefits of any Credit Support Document fail to
                         extend (without the consent of the other party) to the
                         performance by such resulting, surviving or transferee
                         entity of its obligations under this Agreement.

     (b) Termination Events. The occurrence at any time with respect to a party
or, if applicable, any Credit Support Provider of such party or any Specified
Entity of such party of any event specified below constitutes an Illegality if
the event is specified in (i) below, a Tax Event if the event is specified in
(ii) below or a Tax Event Upon Merger if the event is specified in (iii) below,
and, if specified to be applicable, a Credit Event Upon Merger if the event is
specified pursuant to (iv) below or an Additional Termination Event if the event
is specified pursuant to (v) below:--

     (i)  Illegality. Due to the adoption of, or any change in, any applicable
          law after the date on which a Transaction is entered into, or due to
          the promulgation of, or any change in, the interpretation by any
          court, tribunal or regulatory authority with competent jurisdiction of
          any applicable law after such date, it becomes unlawful (other than as
          a result of a breach by the party of Section 4(b)) for such party
          (which will be the Affected Party):--

          (1)  to perform any absolute or contingent obligation to make a
               payment or delivery or to receive a payment or delivery in
               respect of such Transaction or to comply with any other material
               provision of this Agreement relating to such Transaction; or

          (2)  to perform, or for any Credit Support Provider of such party to
               perform, any contingent or other obligation which the party (or
               such Credit Support Provider) has under any Credit Support
               Document relating to such Transaction;

     (ii) Tax Event. Due to (x) any action taken by a taxing authority, or
          brought in a court of competent jurisdiction, on or after the date on
          which a Transaction is entered into (regardless of whether such action
          is taken or brought with respect to a party to this Agreement) or (y)
          a Change in Tax Law, the party (which will be the Affected Party)
          will, or there is a substantial likelihood that it will, on the next
          succeeding Scheduled Payment Date (1) be required to pay to the other
          party an additional amount in respect of an Indemnifiable Tax under
          Section 2(d)(i)(4) (except in respect of interest under Section 2(e),
          6(d)(ii) or 6(e)) or (2) receive a payment from which an amount is
          required to be deducted or withheld for or on account of a Tax (except
          in respect of interest under Section 2(e), 6(d)(ii) or 6(e)) and no
          additional amount is required to be paid in respect of such Tax under
          Section 2(d)(i)(4) (other than by reason of Section 2(d)(i)(4)(A) or
          (B));

     (iii) Tax Event Upon Merger. The party (the "Burdened Party") on the next
          succeeding Scheduled Payment Date will either (1) be required to pay
          an additional amount in respect of an Indemnifiable Tax under Section
          2(d)(i)(4) (except in respect of interest under Section 2(e), 6(d)(ii)
          or 6(e)) or (2) receive a payment from which an amount has been
          deducted or withheld for or on account of any Indemnifiable Tax in
          respect of which the other party is not required to pay an additional
          amount (other than by reason of Section 2(d)(i)(4)(A) or (B)), in
          either case as a result of a party consolidating or amalgamating with,
          or merging with or into, or transferring all or substantially all its
          assets to, another entity (which will be the Affected Party) where
          such action does not constitute an event described in Section
          5(a)(viii);

     (iv) Credit Event Upon Merger. If "Credit Event Upon Merger" is specified
          in the Schedule as applying to the party, such party ("X"), any Credit
          Support Provider of X or any applicable Specified Entity of X
          consolidates or amalgamates with, or merges with or into, or transfers
          all or substantially all its assets to, another entity and such action
          does not constitute an event described in Section 5(a)(viii) but the
          creditworthiness of the resulting, surviving or transferee entity is
          materially weaker than that of X, such Credit Support Provider or such
          Specified Entity, as the case may be, immediately prior to such action
          (and, in such event, X or its successor or transferee, as appropriate,
          will be the Affected Party); or

     (v)  Additional Termination Event. If any "Additional Termination Event" is
          specified in the Schedule or any Confirmation as applying, the
          occurrence of such event (and, in such event, the Affected Party or
          Affected Parties shall be as specified for such Additional Termination
          Event in the Schedule or such Confirmation).

     (c) Event of Default and Illegality. If an event or circumstance which
would otherwise constitute or give rise to an Event of Default also constitutes
an Illegality, it will be treated as an Illegality and will not constitute an
Event of Default.

6. Early Termination

     (a) Right to Terminate Following Event of Default. If at any time an Event
of Default with respect to a party (the "Defaulting Party") has occurred and is
then continuing, the other party (the "Non-defaulting Party") may, by not more
than 20 days notice to the Defaulting Party specifying the relevant Event of
Default, designate a day not earlier than the day such notice is effective as an
Early Termination Date in respect of all outstanding Transactions. If, however,
"Automatic Early Termination" is specified in the Schedule as applying to a
party, then an Early Termination Date in respect of all outstanding Transactions
will occur immediately upon the occurrence with respect to such party of an
Event of Default specified in Section 5(a)(vii)(l), (3), (5), (6) or, to the
extent analogous thereto, (8), and as of the time immediately preceding the
institution of the relevant proceeding or the presentation of the relevant
petition upon the occurrence with respect to such party of an Event of Default
specified in Section 5(a)(vii)(4) or, to the extent analogous thereto, (8).

     (b) Right to Terminate Following Termination Event.

          (i)  Notice. If a Termination Event occurs, an Affected Party will,
               promptly upon becoming aware of it, notify the other party,
               specifying the nature of that Termination Event and each Affected
               Transaction and will also give such other information about that
               Termination Event as the other party may reasonably require.

          (ii) Transfer to Avoid Termination Event. If either an Illegality
               under Section 5(b)(i)(l) or a Tax Event occurs and there is only
               one Affected Party, or if a Tax Event Upon Merger occurs and the
               Burdened Party is the Affected Party, the Affected Party will, as
               a condition to its right to designate an Early Termination Date
               under Section 6(b)(iv), use all reasonable efforts (which will
               not require such party to incur a loss, excluding immaterial,
               incidental expenses) to transfer within 20 days after it gives
               notice under Section 6(b)(i) all its rights and obligations under
               this Agreement in respect of the Affected Transactions to another
               of its Offices or Affiliates so that such Termination Event
               ceases to exist.

                    If the Affected Party is not able to make such a transfer it
               will give notice to the other party to that effect within such 20
               day period, whereupon the other party may effect such a transfer
               within 30 days after the notice is given under Section 6(b)(i).

                    Any such transfer by a party under this Section 6(b)(ii)
               will be subject to and conditional upon the prior written consent
               of the other party, which consent will not be withheld if such
               other party's policies in effect at such time would permit it to
               enter into transactions with the transferee on the terms
               proposed.

          (iii) Two Affected Parties. If an Illegality under Section 5(b)(i)( 1)
               or a Tax Event occurs and there are two Affected Parties, each
               party will use all reasonable efforts to reach agreement within
               30 days after notice thereof is given under Section 6(b)(i) on
               action to avoid that Termination Event.

          (iv) Right to Terminate. If:--

               (1)  a transfer under Section 6(b)(ii) or an agreement under
                    Section 6(b)(iii), as the case may be, has not been effected
                    with respect to all Affected Transactions within 30 days
                    after an Affected Party gives notice under Section 6(b)(i);
                    or

               (2)  an Illegality under Section 5(b)(i)(2), a Credit Event Upon
                    Merger or an Additional Termination Event occurs, or a Tax
                    Event Upon Merger occurs and the Burdened Party is not the
                    Affected Party, either party in the case of an Illegality,
                    the Burdened Party in the case of a Tax Event Upon Merger,
                    any Affected Party in the case of a Tax Event or an
                    Additional Termination Event if there is more than one
                    Affected Party, or the party which is not the Affected Party
                    in the case of a Credit Event Upon Merger or an Additional
                    Termination Event if there is only one Affected Party may,
                    by not more than 20 days notice to the other party and
                    provided that the relevant Termination Event is then
                    continuing, designate a day not earlier than the day such
                    notice is effective as an Early Termination Date in respect
                    of all Affected Transactions.

     (c) Effect of Designation.

          (i)  If notice designating an Early Termination Date is given under
               Section 6(a) or (b), the Early Termination Date will occur on the
               date so designated, whether or not the relevant Event of Default
               or Termination Event is then continuing.

          (ii) Upon the occurrence or effective designation of an Early
               Termination Date, no further payments or deliveries under Section
               2(a)(i) or 2(e) in respect of the Terminated Transactions will be
               required to be made, but without prejudice to the other
               provisions of this Agreement. The amount, if any, payable in
               respect of an Early Termination Date shall be determined pursuant
               to Section 6(e).

     (d) Calculations.

          (i)  Statement. On or as soon as reasonably practicable following the
               occurrence of an Early Termination Date, each party will make the
               calculations on its part, if any, contemplated by Section 6(e)
               and will provide to the other party a statement (1) showing, in
               reasonable detail, such calculations (including all relevant
               quotations and specifying any amount payable under Section 6(e))
               and (2) giving details of the relevant account to which any
               amount payable to it is to be paid. In the absence of written
               confirmation from the source of a quotation obtained in
               determining a Market Quotation, the records of the party
               obtaining such quotation will be conclusive evidence of the
               existence and accuracy of such quotation.

          (ii) Payment Date. An amount calculated as being due in respect of any
               Early Termination Date under Section 6(e) will be payable on the
               day that notice of the amount payable is effective (in the case
               of an Early Termination Date which is designated or occurs as a
               result of an Event of Default) and on the day which is two Local
               Business Days after the day on which notice of the amount payable
               is effective (in the case of an Early Termination Date which is
               designated as a result of a Termination Event). Such amount will
               be paid together with (to the extent permitted under applicable
               law) interest thereon (before as well as after judgment) in the
               Termination Currency, from (and including) the relevant Early
               Termination Date to (but excluding) the date such amount is paid,
               at the Applicable Rate. Such interest will be calculated on the
               basis of daily compounding and the actual number of days elapsed.

     (e) Payments on Early Termination. If an Early Termination Date occurs, the
following provisions shall apply based on the parties' election in the Schedule
of a payment measure, either "Market Quotation" or `Loss", and a payment method,
either the "First Method" or the "Second Method". If the parties fail to
designate a payment measure or payment method in the Schedule, it will be deemed
that "Market Quotation" or the "Second Method", as the case may be, shall apply.
The amount, if any, payable in respect of an Early Termination Date and
determined pursuant to this Section will be subject to any Set-off.

          (i)  Events of Default. If the Early Termination Date results from an
               Event of Default:--

               (1)  First Method and Market Quotation. If the First Method and
                    Market Quotation apply, the Defaulting Party will pay to the
                    Non-defaulting Party the excess, if a positive number, of
                    (A) the sum of the Settlement Amount (determined by the
                    Non-defaulting Party) in respect of the Terminated
                    Transactions and the Termination Currency Equivalent of the
                    Unpaid Amounts owing to the Non-defaulting Party over (B)
                    the Termination Currency Equivalent of the Unpaid Amounts
                    owing to the Defaulting Party.

               (2)  First Method and Loss. If the First Method and Loss apply,
                    the Defaulting Party will pay to the Non-defaulting Party,
                    if a positive number, the Non-defaulting Party's Loss in
                    respect of this Agreement.

               (3)  Second Method and Market Quotation. If the Second Method and
                    Market Quotation apply, an amount will be payable equal to
                    (A) the sum of the Settlement Amount (determined by the
                    Non-defaulting Party) in respect of the Terminated
                    Transactions and the Termination Currency Equivalent of the
                    Unpaid Amounts owing to the Non-defaulting Party less (B)
                    the Termination Currency Equivalent of the Unpaid Amounts
                    owing to the Defaulting Party. If that amount is a positive
                    number, the Defaulting Party will pay it to the
                    Non-defaulting Party; if it is a negative number, the
                    Non-defaulting Party will pay the absolute value of that
                    amount to the Defaulting Party.

               (4)  Second Method and Loss. If the Second Method and Loss apply,
                    an amount will be payable equal to the Non-defaulting
                    Party's Loss in respect of this Agreement. If that amount is
                    a positive number, the Defaulting Party will pay it to the
                    Non-defaulting Party; if it is a negative number, the
                    Non-defaulting Party will pay the absolute value of that
                    amount to the Defaulting Party.

          (ii) Termination Events. If the Early Termination Date results from a
               Termination Event:--

               (1)  One Affected Party. If there is one Affected Party, the
                    amount payable will be determined in accordance with Section
                    6(e)(i)(3), if Market Quotation applies, or Section
                    6(e)(i)(4), if Loss applies, except that, in either case,
                    references to the Defaulting Party and to the Non-defaulting
                    Party will be deemed to be references to the Affected Party
                    and the party which is not the Affected Party, respectively,
                    and, if Loss applies and fewer than all the Transactions are
                    being terminated, Loss shall be calculated in respect of all
                    Terminated Transactions.

               (2)  Two Affected Parties. If there are two Affected Parties:--

                    (A)  if Market Quotation applies, each party will determine
                         a Settlement Amount in respect of the Terminated
                         Transactions, and an amount will be payable equal to
                         (I) the sum of (a) one-half of the difference between
                         the Settlement Amount of the party with the higher
                         Settlement Amount ("X") and the Settlement Amount of
                         the party with the lower Settlement Amount ("Y") and
                         (b) the Termination Currency Equivalent of the Unpaid
                         Amounts owing to X less (II) the Termination Currency
                         Equivalent of the Unpaid Amounts owing to Y; and

                    (B)  if Loss applies, each party will determine its Loss in
                         respect of this Agreement (or, if fewer than all the
                         Transactions are being terminated, in respect of all
                         Terminated Transactions) and an amount will be payable
                         equal to one-half of the difference between the Loss of
                         the party with the higher Loss ("X") and the Loss of
                         the party with the lower Loss ("Y").

                    If the amount payable is a positive number, Y will pay it to
                    X; if it is a negative number, X will pay the absolute value
                    of that amount to Y.

               (iii) Adjustment for Bankruptcy. In circumstances where an Early
                    Termination Date occurs because "Automatic Early
                    Termination" applies in respect of a party, the amount
                    determined under this Section 6(e) will be subject to such
                    adjustments as are appropriate and permitted by law to
                    reflect any payments or deliveries made by one party to the
                    other under this Agreement (and retained by such other
                    party) during the period from the relevant Early Termination
                    Date to the date for payment determined under Section
                    6(d)(ii).

               (iv) Pre-Estimate. The parties agree that if Market Quotation
                    applies an amount recoverable under this Section 6(e) is a
                    reasonable pre-estimate of loss and not a penalty. Such
                    amount is payable for the loss of bargain and the loss of
                    protection against future risks and except as otherwise
                    provided in this Agreement neither party will be entitled to
                    recover any additional damages as a consequence of such
                    losses.

7. Transfer

     Subject to Section 6(b)(ii), neither this Agreement nor any interest or
obligation in or under this Agreement may be transferred (whether by way of
security or otherwise) by either party without the prior written consent of the
other party, except that:--

     (a) a party may make such a transfer of this Agreement pursuant to a
consolidation or amalgamation with, or merger with or into, or transfer of all
or substantially all its assets to, another entity (but without prejudice to any
other right or remedy under this Agreement); and

     (b) a party may make such a transfer of all or any part of its interest in
any amount payable to it from a Defaulting Party under Section 6(e).

     Any purported transfer that is not in compliance with this Section will be
void.

8. Contractual Currency

     (a) Payment in the Contractual Currency. Each payment under this Agreement
will be made in the relevant currency specified in this Agreement for that
payment (the "Contractual Currency"). To the extent permitted by applicable law,
any obligation to make payments under this Agreement in the Contractual Currency
will not be discharged or satisfied by any tender in any currency other than the
Contractual Currency, except to the extent such tender results in the actual
receipt by the party to which payment is owed, acting in a reasonable manner and
in good faith in converting the currency so tendered into the Contractual
Currency, of the full amount in the Contractual Currency of all amounts payable
in respect of this Agreement. If for any reason the amount in the Contractual
Currency so received falls short of the amount in the Contractual Currency
payable in respect of this Agreement, the party required to make the payment
will, to the extent permitted by applicable law, immediately pay such additional
amount in the Contractual Currency as may be necessary to compensate for the
shortfall. If for any reason the amount in the Contractual Currency so received
exceeds the amount in the Contractual Currency payable in respect of this
Agreement, the party receiving the payment will refund promptly the amount of
such excess.

     (b) Judgments. To the extent permitted by applicable law, if any judgment
or order expressed in a currency other than the Contractual Currency is rendered
(i) for the payment of any amount owing in respect of this Agreement, (ii) for
the payment of any amount relating to any early termination in respect of this
Agreement or (iii) in respect of a judgment or order of another court for the
payment of any amount described in (i) or (ii) above, the party seeking
recovery, after recovery in full of the aggregate amount to which such party is
entitled pursuant to the judgment or order, will be entitled to receive
immediately from the other party the amount of any shortfall of the Contractual
Currency received by such party as a consequence of sums paid in such other
currency and will refund promptly to the other party any excess of the
Contractual Currency received by such party as a consequence of sums paid in
such other currency if such shortfall or such excess arises or results from any
variation between the rate of exchange at which the Contractual Currency is
converted into the currency of the judgment or order for the purposes of such
judgment or order and the rate of exchange at which such party is able, acting
in a reasonable manner and in good faith in converting the currency received
into the Contractual Currency, to purchase the Contractual Currency with the
amount of the currency of the judgment or order actually received by such party.
The term "rate of exchange" includes, without limitation, any premiums and costs
of exchange payable in connection with the purchase of or conversion into the
Contractual Currency.

     (c) Separate Indemnities. To the extent permitted by applicable law, these
indemnities constitute separate and independent obligations from the other
obligations in this Agreement, will be enforceable as separate and independent
causes of action, will apply notwithstanding any indulgence granted by the party
to which any payment is owed and will not be affected by judgment being obtained
or claim or proof being made for any other sums payable in respect of this
Agreement.

     (d) Evidence of Loss. For the purpose of this Section 8, it will be
sufficient for a party to demonstrate that it would have suffered a loss had an
actual exchange or purchase been made.

9. Miscellaneous

     (a) Entire Agreement. This Agreement constitutes the entire agreement and
understanding of the parties with respect to its subject matter and supersedes
all oral communication and prior writings with respect thereto.

     (b) Amendments. No amendment, modification or waiver in respect of this
Agreement will be effective unless in writing (including a writing evidenced by
a facsimile transmission) and executed by each of the parties or confirmed by an
exchange of telexes or electronic messages on an electronic messaging system.

     (c) Survival of Obligations. Without prejudice to Sections 2(a)(iii) and
6(c)(ii), the obligations of the parties under this Agreement will survive the
termination of any Transaction.

     (d) Remedies Cumulative. Except as provided in this Agreement, the rights,
powers, remedies and privileges provided in this Agreement are cumulative and
not exclusive of any rights, powers, remedies and privileges provided by law.

     (e) Counterparts and Confirmations.

          (i)  This Agreement (and each amendment, modification and waiver in
               reHspect of it) may be executed and delivered in counterparts
               (including by facsimile transmission), each of which will be
               deemed an original.

          (ii) The parties intend that they are legally bound by the terms of
               each Transaction from the moment they agree to those terms
               (whether orally or otherwise). A Confirmation shall be entered
               into as soon as practicable and may be executed and delivered in
               counterparts (including by facsimile transmission) or be created
               by an exchange of telexes or by an exchange of electronic
               messages on an electronic messaging system, which in each case
               will be sufficient for all purposes to evidence a binding
               supplement to this Agreement. The parties will specify therein or
               through another effective means that any such counterpart, telex
               or electronic message constitutes a Confirmation.

     (f) No Waiver of Rights. A failure or delay in exercising any right, power
or privilege in respect of this Agreement will not be presumed to operate as a
waiver, and a single or partial exercise of any right, power or privilege will
not be presumed to preclude any subsequent or further exercise, of that right,
power or privilege or the exercise of any other right, power or privilege.

     (g) Headings. The headings used in this Agreement are for convenience of
reference only and are not to affect the construction of or to be taken into
consideration in interpreting this Agreement.

10. Offices; Multibranch Parties

     (a) If Section 10(a) is specified in the Schedule as applying, each party
that enters into a Transaction through an Office other than its head or home
office represents to the other party that, notwithstanding the place of booking
office or jurisdiction of incorporation or organisation of such party, the
obligations of such party are the same as if it had entered into the Transaction
through its head or home office. This representation will be deemed to be
repeated by such party on each date on which a Transaction is entered into.

     (b) Neither party may change the Office through which it makes and receives
payments or deliveries for the purpose of a Transaction without the prior
written consent of the other party.

     (c) If a party is specified as a Multibranch Party in the Schedule, such
Multibranch Party may make and receive payments or deliveries under any
Transaction through any Office listed in the Schedule, and the Office through
which it makes and receives payments or deliveries with respect to a Transaction
will be specified in the relevant Confirmation.

11. Expenses

     A Defaulting Party will, on demand, indemnify and hold harmless the other
party for and against all reasonable out-of-pocket expenses, including legal
fees and Stamp Tax, incurred by such other party by reason of the enforcement
and protection of its rights under this Agreement or any Credit Support Document
to which the Defaulting Party is a party or by reason of the early termination
of any Transaction, including, but not limited to, costs of collection.

12. Notices

     (a) Effectiveness. Any notice or other communication in respect of this
Agreement may be given in any manner set forth below (except that a notice or
other communication under Section 5 or 6 may not be given by facsimile
transmission or electronic messaging system) to the address or number or in
accordance with the electronic messaging system details provided (see the
Schedule) and will be deemed effective as indicated:--

          (i)  if in writing and delivered in person or by courier, on the date
               it is delivered;

          (ii) if sent by telex, on the date the recipient's answerback is
               received;

          (iii) if sent by facsimile transmission, on the date that transmission
               is received by a responsible employee of the recipient in legible
               form (it being agreed that the burden of proving receipt will be
               on the sender and will not be met by a transmission report
               generated by the sender's facsimile machine);

          (iv) if sent by certified or registered mail (airmail, if overseas) or
               the equivalent (return receipt requested), on the date that mail
               is delivered or its delivery is attempted; or

          (v)  if sent by electronic messaging system, on the date that
               electronic message is received,

unless the date of that delivery (or attempted delivery) or that receipt, as
applicable, is not a Local Business Day or that communication is delivered (or
attempted) or received, as applicable, after the close of business on a Local
Business Day, in which case that communication shall be deemed given and
effective on the first following day that is a Local Business Day.

     (b) Change of Addresses. Either party may by notice to the other change the
address, telex or facsimile number or electronic messaging system details at
which notices or other communications are to be given to it.

13. Governing Law and Jurisdiction

     (a) Governing Law. This Agreement will be governed by and construed in
accordance with the law specified in the Schedule.

     (b) Jurisdiction. With respect to any suit, action or proceedings relating
to this Agreement ("Proceedings"), each party irrevocably:--

          (i)  submits to the jurisdiction of the English courts, if this
               Agreement is expressed to be governed by English law, or to the
               non-exclusive jurisdiction of the courts of the State of New York
               and the United States District Court located in the Borough of
               Manhattan in New York City, if this Agreement is expressed to be
               governed by the laws of the State of New York; and

          (ii) waives any objection which it may have at any time to the laying
               of venue of any Proceedings brought in any such court, waives any
               claim that such Proceedings have been brought in an inconvenient
               forum and further waives the right to object, with respect to
               such Proceedings, that such court does not have any jurisdiction
               over such party.

Nothing in this Agreement precludes either party from bringing Proceedings in
any other jurisdiction (outside, if this Agreement is expressed to be governed
by English law, the Contracting States, as defined in Section 1(3) of the Civil
Jurisdiction and Judgments Act 1982 or any modification, extension or
re-enactment thereof for the time being in force) nor will the bringing of
Proceedings in any one or more jurisdictions preclude the bringing of
Proceedings in any other jurisdiction.

     (c) Service of Process. Each party irrevocably appoints the Process Agent
(if any) specified opposite its name in the Schedule to receive, for it and on
its behalf, service of process in any Proceedings. If for any reason any party's
Process Agent is unable to act as such, such party will promptly notify the
other party and within 30 days appoint a substitute process agent acceptable to
the other party. The parties irrevocably consent to service of process given in
the manner provided for notices in Section 12. Nothing in this Agreement will
affect the right of either party to serve process in any other manner permitted
by law.

     (d) Waiver of Immunities. Each party irrevocably waives, to the fullest
extent permitted by applicable law, with respect to itself and its revenues and
assets (irrespective of their use or intended use), all immunity on the grounds
of sovereignty or other similar grounds from (i) suit, (ii) jurisdiction of any
court, (iii) relief by way of injunction, order for specific performance or for
recovery of property, (iv) attachment of its assets (whether before or after
judgment) and (v) execution or enforcement of any judgment to which it or its
revenues or assets might otherwise be entitled in any Proceedings in the courts
of any jurisdiction and irrevocably agrees, to the extent permitted by
applicable law, that it will not claim any such immunity in any Proceedings.

14. Definitions

     As used in this Agreement:--

     "Additional Termination Event" has the meaning specified in Section 5(b).

     "Affected Party" has the meaning specified in Section 5(b).

     "Affected Transactions" means (a) with respect to any Termination Event
consisting of an Illegality, Tax Event or Tax Event Upon Merger, all
Transactions affected by the occurrence of such Termination Event and (b) with
respect to any other Termination Event, all Transactions.

     "Affiliate" means, subject to the Schedule, in relation to any person, any
entity controlled, directly or indirectly, by the person, any entity that
controls, directly or indirectly, the person or any entity directly or
indirectly under common control with the person. For this purpose, "control" of
any entity or person means ownership of a majority of the voting power of the
entity or person.

     "Applicable Rate" means:--

     (a) in respect of obligations payable or deliverable (or which would have
been but for Section 2(a)(iii)) by a Defaulting Party, the Default Rate;

     (b) in respect of an obligation to pay an amount under Section 6(e) of
either party from and after the date (determined in accordance with Section
6(d)(ii)) on which that amount is payable, the Default Rate;

     (c) in respect of all other obligations payable or deliverable (or which
would have been but for Section 2(a)(iii)) by a Non-defaulting Party, the
Non-default Rate; and

     (d) in all other cases, the Termination Rate.

     "Burdened Party" has the meaning specified in Section 5(b).

     "Change in Tax Law" means the enactment, promulgation, execution or
ratification of, or any change in or amendment to, any law (or in the
application or official interpretation of any law) that occurs on or after the
date on which the relevant Transaction is entered into.

     "consent" includes a consent, approval, action, authorisation, exemption,
notice, filing, registration or exchange control consent.

     "Credit Event Upon Merger" has the meaning specified in Section 5(b).

     "Credit Support Document" means any agreement or instrument that is
specified as such in this Agreement.

     "Credit Support Provider" has the meaning specified in the Schedule.

     "Default Rate" means a rate per annum equal to the cost (without proof or
evidence of any actual cost) to the relevant payee (as certified by it) if it
were to fund or of funding the relevant amount plus 1% per annum.

     "Defaulting Party" has the meaning specified in Section 6(a).

     "Early Termination Date" means the date determined in accordance with
Section 6(a) or 6(b)(iv).

     "Event of Default" has the meaning specified in Section 5(a) and, if
applicable, in the Schedule.

     "Illegality" has the meaning specified in Section 5(b).

     "Indemnifiable Tax" means any Tax other than a Tax that would not be
imposed in respect of a payment under this Agreement but for a present or former
connection between the jurisdiction of the government or taxation authority
imposing such Tax and the recipient of such payment or a person related to such
recipient (including, without limitation, a connection arising from such
recipient or related person being or having been a citizen or resident of such
jurisdiction, or being or having been organised, present or engaged in a trade
or business in such jurisdiction, or having or having had a permanent
establishment or fixed place of business in such jurisdiction, but excluding a
connection arising solely from such recipient or related person having executed,
delivered, performed its obligations or received a payment under, or enforced,
this Agreement or a Credit Support Document).

     "law" includes any treaty, law, rule or regulation (as modified, in the
case of tax matters, by the practice of any relevant governmental revenue
authority) and "lawful" and "unlawful" will be construed accordingly.

     "Local Business Day" means, subject to the Schedule, a day on which
commercial banks are open for business (including dealings in foreign exchange
and foreign currency deposits) (a) in relation to any obligation under Section
2(a)(i), in the place(s) specified in the relevant Confirmation or, if not so
specified, as otherwise agreed by the parties in writing or determined pursuant
to provisions contained, or incorporated by reference, in this Agreement, (b) in
relation to any other payment, in the place where the relevant account is
located and, if different, in the principal financial centre, if any, of the
currency of such payment, (c) in relation to any notice or other communication,
including notice contemplated under Section 5(a)(i), in the city specified in
the address for notice provided by the recipient and, in the case of a notice
contemplated by Section 2(b), in the place where the relevant new account is to
be located and (d) in relation to Section 5(a)(v)(2), in the relevant locations
for performance with respect to such Specified Transaction.

     "Loss" means, with respect to this Agreement or one or more Terminated
Transactions, as the case may be, and a party, the Termination Currency
Equivalent of an amount that party reasonably determines in good faith to be its
total losses and costs (or gain, in which case expressed as a negative number)
in connection with this Agreement or that Terminated Transaction or group of
Terminated Transactions, as the case may be, including any loss of bargain, cost
of funding or, at the election of such party but without duplication, loss or
cost incurred as a result of its terminating, liquidating, obtaining or
reestablishing any hedge or related trading position (or any gain resulting from
any of them). Loss includes losses and costs (or gains) in respect of any
payment or delivery required to have been made (assuming satisfaction of each
applicable condition precedent) on or before the relevant Early Termination Date
and not made, except, so as to avoid duplication, if Section 6(e)(i)( 1) or (3)
or 6(e)(ii)(2)(A) applies. Loss does not include a party's legal fees and
out-of-pocket expenses referred to under Section 11. A party will determine its
Loss as of the relevant Early Termination Date, or, if that is not reasonably
practicable, as of the earliest date thereafter as is reasonably practicable. A
party may (but need not) determine its Loss by reference to quotations of
relevant rates or prices from one or more leading dealers in the relevant
markets.

     "Market Quotation" means, with respect to one or more Terminated
Transactions and a party making the determination, an amount determined on the
basis of quotations from Reference Market-makers. Each quotation will be for an
amount, if any, that would be paid to such party (expressed as a negative
number) or by such party (expressed as a positive number) in consideration of an
agreement between such party (taking into account any existing Credit Support
Document with respect to the obligations of such party) and the quoting
Reference Market-maker to enter into a transaction (the "Replacement
Transaction") that would have the effect of preserving for such party the
economic equivalent of any payment or delivery (whether the underlying
obligation was absolute or contingent and assuming the satisfaction of each
applicable condition precedent) by the parties under Section 2(a)(i) in respect
of such Terminated Transaction or group of Terminated Transactions that would,
but for the occurrence of the relevant Early Termination Date, have been
required after that date. For this purpose, Unpaid Amounts in respect of the
Terminated Transaction or group of Terminated Transactions are to be excluded
but, without limitation, any payment or delivery that would, but for the
relevant Early Termination Date, have been required (assuming satisfaction of
each applicable condition precedent) after that Early Termination Date is to be
included. The Replacement Transaction would be subject to such documentation as
such party and the Reference Market-maker may, in good faith, agree. The party
making the determination (or its agent) will request each Reference Market-maker
to provide its quotation to the extent reasonably practicable as of the same day
and time (without regard to different time zones) on or as soon as reasonably
practicable after the relevant Early Termination Date. The day and time as of
which those quotations are to be obtained will be selected in good faith by the
party obliged to make a determination under Section 6(e), and, if each party is
so obliged, after consultation with the other. If more than three quotations are
provided, the Market Quotation will be the arithmetic mean of the quotations,
without regard to the quotations having the highest and lowest values. If
exactly three such quotations are provided, the Market Quotation will be the
quotation remaining after disregarding the highest and lowest quotations. For
this purpose, if more than one quotation has the same highest value or lowest
value, then one of such quotations shall be disregarded. If fewer than three
quotations are provided, it will be deemed that the Market Quotation in respect
of such Terminated Transaction or group of Terminated Transactions cannot be
determined.

     "Non-default Rate" means a rate per annum equal to the cost (without proof
or evidence of any actual cost) to the Non-defaulting Party (as certified by it)
if it were to fund the relevant amount.

     "Non-defaulting Party" has the meaning specified in Section 6(a).

     "Office" means a branch or office of a party, which may be such party's
head or home office.

     "Potential Event of Default" means any event which, with the giving of
notice or the lapse of time or both, would constitute an Event of Default.

     "Reference Market-makers" means four leading dealers in the relevant market
selected by the party determining a Market Quotation in good faith (a) from
among dealers of the highest credit standing which satisfy all the criteria that
such party applies generally at the time in deciding whether to offer or to make
an extension of credit and (b) to the extent practicable, from among such
dealers having an office in the same city.

     "Relevant Jurisdiction" means, with respect to a party, the jurisdictions
(a) in which the party is incorporated, organised, managed and controlled or
considered to have its seat, (b) where an Office through which the party is
acting for purposes of this Agreement is located, (c) in which the party
executes this Agreement and (d) in relation to any payment, from or through
which such payment is made.

     "Scheduled Payment Date" means a date on which a payment or delivery is to
be made under Section 2(a)(i) with respect to a Transaction.

     "Set-off" means set-off, offset, combination of accounts, right of
retention or withholding or similar right or requirement to which the payer of
an amount under Section 6 is entitled or subject (whether arising under this
Agreement, another contract, applicable law or otherwise) that is exercised by,
or imposed on, such payer.

     "Settlement Amount" means, with respect to a party and any Early
Termination Date, the sum of:--

     (a) the Termination Currency Equivalent of the Market Quotations (whether
positive or negative) for each Terminated Transaction or group of Terminated
Transactions for which a Market Quotation is determined; and

     (b) such party's Loss (whether positive or negative and without reference
to any Unpaid Amounts) for each Terminated Transaction or group of Terminated
Transactions for which a Market Quotation cannot be determined or would not (in
the reasonable belief of the party making the determination) produce a
commercially reasonable result.

     "Specified Entity" has the meaning specified in the Schedule.

     "Specified Indebtedness" means, subject to the Schedule, any obligation
(whether present or future, contingent or otherwise, as principal or surety or
otherwise) in respect of borrowed money.

     "Specified Transaction" means, subject to the Schedule, (a) any transaction
(including an agreement with respect thereto) now existing or hereafter entered
into between one party to this Agreement (or any Credit Support Provider of such
party or any applicable Specified Entity of such party) and the other party to
this Agreement (or any Credit Support Provider of such other party or any
applicable Specified Entity of such other party) which is a rate swap
transaction, basis swap, forward rate transaction, commodity swap, commodity
option, equity or equity index swap, equity or equity index option, bond option,
interest rate option, foreign exchange transaction, cap transaction, floor
transaction, collar transaction, currency swap transaction, cross-currency rate
swap transaction, currency option or any other similar transaction (including
any option with respect to any of these transactions), (b) any combination of
these transactions and (c) any other transaction identified as a Specified
Transaction in this Agreement or the relevant confirmation.

     "Stamp Tax" means any stamp, registration, documentation or similar tax.

     "Tax" means any present or future tax, levy, impost, duty, charge,
assessment or fee of any nature (including interest, penalties and additions
thereto) that is imposed by any government or other taxing authority in respect
of any payment under this Agreement other than a stamp, registration,
documentation or similar tax.

     "Tax Event" has the meaning specified in Section 5(b).

     "Tax Event Upon Merger" has the meaning specified in Section 5(b).

     "Terminated Transactions" means with respect to any Early Termination Date
(a) if resulting from a Termination Event, all Affected Transactions and (b) if
resulting from an Event of Default, all Transactions (in either case) in effect
immediately before the effectiveness of the notice designating that Early
Termination Date (or, if "Automatic Early Termination" applies, immediately
before that Early Termination Date).

     "Termination Currency" has the meaning specified in the Schedule.

     "Termination Currency Equivalent" means, in respect of any amount
denominated in the Termination Currency, such Termination Currency amount and,
in respect of any amount denominated in a currency other than the Termination
Currency (the "Other Currency"), the amount in the Termination Currency
determined by the party making the relevant determination as being required to
purchase such amount of such Other Currency as at the relevant Early Termination
Date, or, if the relevant Market Quotation or Loss (as the case may be), is
determined as of a later date, that later date, with the Termination Currency at
the rate equal to the spot exchange rate of the foreign exchange agent (selected
as provided below) for the purchase of such Other Currency with the Termination
Currency at or about 11:00 a.m. (in the city in which such foreign exchange
agent is located) on such date as would be customary for the determination of
such a rate for the purchase of such Other Currency for value on the relevant
Early Termination Date or that later date. The foreign exchange agent will, if
only one party is obliged to make a determination under Section 6(e), be
selected in good faith by that party and otherwise will be agreed by the
parties.

     "Termination Event" means an Illegality, a Tax Event or a Tax Event Upon
Merger or, if specified to be applicable, a Credit Event Upon Merger or an
Additional Termination Event.

     "Termination Rate" means a rate per annum equal to the arithmetic mean of
the cost (without proof or evidence of any actual cost) to each party (as
certified by such party) if it were to fund or of funding such amounts.

     "Unpaid Amounts" owing to any party means, with respect to an Early
Termination Date, the aggregate of (a) in respect of all Terminated
Transactions, the amounts that became payable (or that would have become payable
but for Section 2(a)(iii)) to such party under Section 2(a)(i) on or prior to
such Early Termination Date and which remain unpaid as at such Early Termination
Date and (b) in respect of each Terminated Transaction, for each obligation
under Section 2(a)(i) which was (or would have been but for Section 2(a)(iii))
required to be settled by delivery to such party on or prior to such Early
Termination Date and which has not been so settled as at such Early Termination
Date, an amount equal to the fair market value of that which was (or would have
been) required to be delivered as of the originally scheduled date for delivery,
in each case together with (to the extent permitted under applicable law)
interest, in the currency of such amounts, from (and including) the date such
amounts or obligations were or would have been required to have been paid or
performed to (but excluding) such Early Termination Date, at the Applicable
Rate. Such amounts of interest will be calculated on the basis of daily
compounding and the actual number of days elapsed. The fair market value of any
obligation referred to in clause (b) above shall be reasonably determined by the
party obliged to make the determination under Section 6(e) or, if each party is
so obliged, it shall be the average of the Termination Currency Equivalents of
the fair market values reasonably determined by both parties.

     IN WITNESS WHEREOF the parties have executed this document on the
respective dates specified below with effect from the date specified on the
first page of this document.



______________________                       _______________________
   (Name of Party)                               (Name of Party)


By: __________________                        By: __________________
     Name:                                         Name:
     Title:                                        Title:
     Date:                                         Date:


<PAGE>
                             SCHEDULE
                              TO THE
                         MASTER AGREEMENT
                    dated as of ________, ____
                             between
              [MORGAN STANLEY CAPITAL SERVICES INC.]
                           ("Party A")
                               and
                     SATURNS TRUST NO. _____
                    ("Party B" or the "Trust")

Part 1.    Termination Provisions.

(a)   "Specified Entity" means in relation to Party A for the
      purpose of:-
      Section 5(a)(v), None Specified
      Section 5(a)(vi), None Specified
      Section 5(a)(vii), None Specified
      Section 5(b)(iv), None specified
      and in relation to Party B for the purpose of:-
      Section 5(a)(v), None Specified
      Section 5(a)(vi), None Specified
      Section 5(a)(vii), None Specified
      Section 5(b)(iv), None Specified

(b)   "Specified Transaction" means, in lieu of the meaning
      specified in Section 14, any contract or transaction
      (whether or not documented under or effected pursuant to a
      master agreement) now existing or hereafter entered into
      between Party A, any Credit Support Provider of Party A or
      any Affiliate of Party A, and Party B, any Credit Support
      Provider of Party B or any Affiliate of Party B, provided
      however, that (i) Specified Transaction shall exclude any
      contract or transaction for Specified Indebtedness and any
      securities repurchase or reverse repurchase agreement or
      similar transaction, and (ii) for the purposes of Section
      5(a)(v), Specified Transaction shall also exclude any
      contract or transaction not documented under or effected
      pursuant to a master agreement.

 (c)  "Failure to Pay or Deliver", "Breach of Agreement", "Credit
      Support Default" "Misrepresentation", "Default Under
      Specified Transaction" and "Cross- Default": Section 5(a)(i)
      is amended by deleting the words "if such failure is not
      remedied on or before the third Local Business Day after
      notice of such failure is given to the party." Sections
      5(a)(ii), 5(a)(iv), 5(a)(v) and 5(a)(vi) will not apply to
      Party A or Party B (provided that a default by Party B under
      a Specified Transaction may independently give rise to a
      Trust Wind Up Event under the terms of the Trust Agreement
      dated ______, _____ between MSDW Structured Asset Corp. as
      Depositor and Chase Bank of Texas, National Association, as
      Trustee (the "Trust Agreement")). Section 5(a)(iii) will not
      apply to Party B.

(d)   "Specified Indebtedness" has the meaning specified in Section 14.

(e)   "Threshold Amount" means, with respect to a party, U.S. $10,000,000 (or
      the equivalent in another currency, currency unit or combination thereof).

(f)   "Credit Event Upon Merger"; "Tax Event Upon Merger": Sections 5(b)(iii)
      and 5(b)(iv) shall not apply.

(g)   The "Automatic Early Termination" provisions of Section
      6(a) will not apply to Party A and will not apply to Party
      B; provided, however, where the Event of Default is
      specified in Sections 5(a)(vii)(1),(3),(4),(5),(6) or to
      the extent analogous thereto, (8) is governed by a system
      of laws which does not permit termination to take place
      upon or after the occurrence of the relevant Event of
      Default in accordance with the terms of this Agreement,
      then the Automatic Early Termination provision of Section
      6(a) will apply to Party A and Party B.

(h)   Payments on Early Termination. "Market Quotation" and
      "Second Method" will apply for purposes of Section 6(e) of
      this Agreement; provided, however, that notwithstanding any
      other provision of this Agreement, the claim of Party A for
      any Settlement Amount arising other than as a result of a
      Debt Security Default as defined in the Trust Agreement
      shall be limited in accordance with the provisions of the
      Trust Agreement to a claim pro rata with that of the
      Unitholders under the Trust Agreement for their Unit
      Principal Balance plus accrued interest (but this proviso
      shall not apply if the Trust Agreement does not provide for
      such limitation).

(i)   "Termination Currency" means United States Dollars.

(j)   Additional Termination Event will apply. Each of the following shall
      constitute an Additional Termination Event, with Party B as the Affected
      Party:

      (i)  Trust Wind-Up Event. Any "Trust Wind-Up Event" shall occur in respect
           of Party B in accordance with Section 9.01 of the Trust Agreement:

      (ii) Debt Security Default. A "Debt Security Default" shall occur as
           defined in the Trust Agreement.

      In the case of a Trust Wind-Up Event, all Transactions shall be Affected
      Transactions. In the case of a Debt Security Default, unless otherwise
      provided in the related Confirmation, only the specific Transaction
      related to such Debt Security shall be an Affected Transaction.

(k)   Events of Default with respect to Party B. With respect to Party B only,
      Section 5(a)(vii) shall apply with the following amendments:

      (i)    Section 5(a)(vii)(2) shall not apply;

      (ii)   Section 5(a)(vii)(3) shall take effect with the words "the
             Unitholders" substituted for "its creditors"; and

      (iii)  Sections 5(a)(vii)(6) and (7) shall take effect with the words
             "assets comprising the property of the Trust, otherwise than in
             accordance with the Trust Agreement" substituted for "all or
             substantially all its assets".

Part 2.  Tax Representations.

(a)   Payer Tax Representations. For the purpose of Section 3(e),
      Party A and Party B each makes the following
      representation:-

      It is not required by any applicable law, as modified by the practice of
      any relevant governmental revenue authority, of any Relevant Jurisdiction
      to make any deduction or withholding for or on account of any Tax from any
      payment (other than interest under Section 2(a)(iii), 2(e), 6(d)(ii) or
      6(e)) to be made by it to the other party under this Agreement. In making
      this representation, it may rely on:-

      (i)    the accuracy of any representation made by the other
             party pursuant to Section 3(f);

      (ii)   the satisfaction of the agreement of the other party contained in
             Section 4(a)(i) or 4(a)(iii) and the accuracy and effectiveness of
             any document provided by the other party pursuant to Section
             4(a)(i) or 4(a)(iii); and

      (iii)  the satisfaction of the agreement of the other party contained in
             Section 4(d);

      provided that it shall not be a breach of this representation where
      reliance is placed on clause (ii), and the other party does not deliver a
      form or document under Section 4(a)(iii) by reason of material prejudice
      to its legal or commercial position.

(b)   Payee Tax Representations. There are no payee representations.


Part 3.  Agreement to Deliver Documents.

P<TABLE>
<CAPTION>
<S>                  <C>                          <C>                          <C>
Party required
to deliver            Form/Document/               Date by which                Covered by Section
document              Certificate                  to be delivered              3(d) Representation
- --------------        --------------               ---------------              -------------------

Party A and Party B   Either (1) a signature       The earlier of the fifth     Yes
                      booklet containing           Business Day after the
                      secretary's certificate      Trade Date of the first
                      and resolutions              Transaction or upon
                      ("authorizing                execution of this
                      resolutions") authorizing    Agreement and as deemed
                      the party to enter into      necessary for any further
                      derivatives transactions     documentation.
                      of the type contemplated
                      by the parties or (2) a
                      secretary's certificate,
                      authorizing resolutions
                      and incumbency
                      certificate for such
                      party and any Credit
                      Support Provider of such
                      party reasonably
                      satisfactory in form and
                      substance to the other
                      party.

Party B               Certified copies             As soon as practicable       Yes
                      of documents evidencing      after the execution of
                      Party B's capacity to        this Agreement.
                      execute this Agreement,
                      each Confirmation and any
                      Credit Support Document
                      (if applicable) and to
                      perform its obligations
                      hereunder and thereunder.

Party B               A written opinion of         Upon execution of this       No
                      legal counsel to Party B,    Agreement and as deemed
                      reasonably satisfactory      necessary for any further
                      in form and substance to     documentation.
                      Party A.

Party A and Party B   Such other documents as      Upon request.                No
                      the other party may
                      reasonably request
</TABLE>


Part 4.    Miscellaneous.

(a)   Addresses for Notices.  For the purpose of Section 12(a):-
      (i)  Address for notice or communications to Party A:-
           [Morgan Stanley Capital Services Inc.
           1585 Broadway
           New York, New York 10036
           Attention:  Derivative Products Group - 3rd floor - Swaps
           Facsimile No.: 212-761-0580  Telephone No.: 212-761-2566]

      (ii) Address for notice or communications to Party B:-
           SATURNS Trust No. ______
           c/o Chase Bank of Texas, National Association, as Trustee
           55 Water Street, North Building Room 234, Windows 20 and 21
           New York, New York  10041
           Attn: Global Trust Services -- SATURNS Trust No. ______
           Facsimile No.: (713) 216-2101  Telephone No.: (713) 216-4181

(b)   Notices. Section 12(a) is amended by adding in the third line thereof
      after the phrase "messaging system" and before the ")" the words, ";
      provided, however, any such notice or other communication may be given by
      facsimile transmission if telex is unavailable, no telex number is
      supplied to the party providing notice, or if answer back confirmation is
      not received from the party to whom the telex is sent."

(c)   Process Agent. For the purpose of Section 13(c) of this Agreement, Party B
      irrevocably appoints as its Process Agent:
           Same as above address for notices

(d)   Offices. The provisions of Section 10(a) will apply to Party A and to
      Party B.

(e)   Multibranch Party. For the purpose of Section 10(c):- Party A is not a
      Multibranch Party.
      Party B is not a Multibranch Party.

(f)   "Calculation Agent" means Party A.

(g)   "Credit Support Document" means any credit support annex, any Confirmation
      and any other document any of which by its terms secures, guarantees or
      otherwise supports either or both parties' obligations under this
      Agreement[, including, but not limited to, the guarantee of Morgan Stanley
      Dean Witter & Co. set forth in a letter to the Trust.]

(h)   Credit Support Provider means in relation to Party A:
      [Morgan Stanley Dean Witter & Co.]

(i)   Governing Law; Jurisdiction. This Agreement, any Credit Support Document
      and each Confirmation will be governed by and constructed in accordance
      with the laws of the State of New York, without reference to its choice of
      law doctrine. Section 13(b) is amended by: (1) deleting "non-" from the
      second line of clause (i); and (2) deleting the final paragraph.

(j)   Waiver of Jury Trial. Each party waives, to the fullest extent permitted
      by applicable law, any right it may have to a trial by jury in respect of
      any Proceedings relating to this Agreement or any Credit Support Document.

(k)   Netting of Payment. Clause (ii) of Section 2(c) will not apply to any
      amounts payable with respect to Transactions from the date of this
      Agreement.

(l)   "Affiliate" has the meaning specified in Section 14, but excludes Morgan
      Stanley Derivative Products Inc.

Part 5.    Other Provisions.

(a)   Trustee Capacity. It is expressly understood and agreed by
      the parties hereto that insofar as this Agreement is
      executed on behalf of the Trust (i) this Agreement is
      executed and delivered by Chase Bank of Texas, National
      Association, not in its individual capacity but solely as
      Trustee under the Trust Agreement in the exercise of the
      powers and authority conferred and vested in it, (ii) each
      of the representations, undertakings and agreements herein
      made on the part of the Trust is made and intended not as
      representations, warranties, covenants, undertakings and
      agreements by Chase Bank of Texas, National Association in
      its individual capacity but is made and intended for the
      purpose of binding only the Trust and (iii) under no
      circumstances shall Chase Bank of Texas, National
      Association in its individual capacity be personally liable
      for the payment of any indebtedness or expenses of the
      Trust or be liable for the breach or failure of any
      obligation, representation, warranty or covenant made or
      undertaken by the Trust under this Agreement.

(b)   Additional Representations. Section 3 is hereby amended by
      adding at the end thereof the following Subparagraphs:

      "(g) It is an "eligible swap participant" under, and as
      defined in, 17 C.F.R. ss.35.1 and was not formed solely for
      the purposes of constituting an "eligible swap
      participant."

      (h) It has entered into this Agreement (including each Transaction
      evidenced hereby) in conjunction with its line of business (including
      financial intermediation services) or the financing of its business.

      (i) Non-Reliance. It is acting for its own account, and it has made its
      own independent decisions to enter into that Transaction and as to whether
      that Transaction is appropriate or proper for it based upon its own
      judgment and upon advice from such advisers as it has deemed necessary. It
      is not relying on any communication (written or oral) of the other party
      as investment advice or as a recommendation to enter into that
      Transaction; it being understood that information and explanations related
      to the terms and conditions of a Transaction shall not be considered
      investment advice or a recommendation to enter into that Transaction. No
      communication (written or oral) received from the other party shall be
      deemed to be an assurance or guarantee as to the expected results of that
      Transaction.

      (j) Assessment and Understanding. It is capable of assessing the merits of
      and understanding (on its own behalf or through independent professional
      advice), and understands and accepts, the terms, conditions and risks of
      that Transaction. It is also capable of assuming, and assumes, the risks
      of that Transaction.

      (k) Status of Parties. The other party is not acting as a fiduciary for or
      adviser to it in respect of that Transaction. It is entering into this
      Agreement, any Credit Support Document to which it is a party, each
      Transaction and any other documentation relating to this Agreement or any
      Transaction as principal (and not as agent or in any other capacity,
      fiduciary or otherwise)."

(c)   Setoff and Related Matters.

      (i) The occurrence or designation of an Early Termination Date on account
      of an Event of Default with respect to a party hereto ("Y") shall
      constitute a material breach and event of default (howsoever described)
      under all Specified Transactions to which Y is a party, whereupon the
      Nondefaulting Party ("X") or any Affiliate X shall have the right to
      terminate, liquidate and otherwise close out any such Specified
      Transactions (and Y shall be liable for any damages suffered by X and any
      Affiliate of X as a result thereof). For purposes of Section 6(a) of this
      Agreement, each Transaction will be deemed to be outstanding until all
      obligations (including payment, delivery and exchange obligations) in
      respect of such Transaction have been fully discharged and satisfied.

      (ii) Upon such occurrence, or designation of any Early Termination Date on
      account on an Event of Default, any amount payable by X or any Affiliate
      of X under this Agreement, any Specified Transaction with Y, or in respect
      of any other matured, liquidated or terminated obligation to Y will, at
      the option of X or any Affiliate of X (and without prior notice to Y), be
      reduced by its setoff and recoupment against any amount(s) payable by Y to
      X or any Affiliate of X under this Agreement, any Specified Transaction
      with Y or in respect of any other matured, liquidated or terminated
      obligation of Y (and any such amount(s) payable by Y will be discharged
      promptly and in all respects to the extent it is so setoff). X or an
      Affiliate of X, as appropriate, will give notice to Y after any setoff and
      recoupment is effected under this paragraph. For purposes of the
      foregoing, X and any Affiliate of X shall be entitled to convert any
      obligations denominated in one currency into another at such rates of
      exchange as it deems appropriate in good faith and in a commercially
      reasonable manner, and amounts may be set off and recouped irrespective of
      the currency, place of payment or booking office of any obligation to or
      from Y. If an obligation is unascertained, X or any Affiliate of X, as
      appropriate, may in good faith estimate that obligation and setoff and
      recoup in respect of that estimate, subject to the relevant party's
      accounting to the other(s) when the obligation is ascertained. All
      obligations of X and any Affiliate of X under this Agreement, any
      Specified Transaction with Y or in respect of any other matured,
      liquidated or terminated obligation to Y are subject to the condition
      precedent that Y shall have performed all of its obligations to X and any
      Affiliate of X under this Agreement, any Specified Transaction with X and
      in respect of any other matured, liquidated or terminated obligation of Y.
      Party A and Party B and their Affiliates intend that all Transactions and
      Specified Transactions be treated as mutual and part of a single,
      indivisible contractual and business relationship.

     (iii) If either party ("C"), its Credit Support Provider or any Affiliate
     of C has reasonable grounds for insecurity regarding a potential default
     under this Agreement or any Specified Transaction by the other party ("D"),
     any Credit Support Provider or any Affiliate of D, then C or any Affiliate
     of C may transfer its rights and obligations under this Agreement or any
     agreement for a Specified Transaction to any Affiliate of C or to C, and
     each of the parties hereto agrees to such transfer and to use its best
     efforts to obtain any required consents from its relevant Affiliate to any
     such transfer.

      (iv) Nothing in this Part 5(c) shall be effective to create a charge or
      other security interest. This Part 5(c) shall be without prejudice and in
      addition to any right of setoff, recoupment, combination of accounts, lien
      or other right to which any party or any of its Affiliates is at any time
      otherwise entitled (whether by operation of law, contract or otherwise).

(d)   Confirmations. Party A will deliver to Party B a Confirmation relating to
      each Transaction.

(e)   Security. As collateral security for the prompt and
      complete payment and performance when due of the
      obligations of Party B hereunder, Party B hereby grants to
      Party A a continuing security interest in all of Party B's
      right, title and interest in the Trust Property as such
      term is defined in the Trust Agreement pursuant to which
      Party B was formed. Such security interest shall remain in
      full force and effect until Party A has received amounts
      due to it hereunder.

(f)   Further Acknowledgments. Each party agrees and acknowledges that:

       (i)  Each transfer of funds, securities or other property under
            this Agreement or any Transaction hereunder constitutes a
            transfer that may not be avoided under Sections 544, 545,
            547, 548(a)(2) or 548(b) of Title 11 of the United States
            Code (the "Bankruptcy Code").

      (ii)  The rights given to each party hereunder upon an
            Event of Default by the other to cause the
            liquidation and termination of this Agreement and
            each Transaction hereunder, and to set off mutual
            debts and claims in connection therewith, may not be
            stayed, limited or avoided under the Bankruptcy Code,
            including, without limitation, Section 362, 365(c) or
            105(a) thereof.

(g)   Non-Petition. Prior to the date that is one year and one
      day after all distributions in respect of the Units issued
      by the Trust have been made, Party A shall not take any
      action or institute any proceeding against the Trust under
      the United States Bankruptcy Code or any other liquidation,
      insolvency, bankruptcy, moratorium, reorganization or
      similar law ("Insolvency Law") applicable to the Trust, now
      or hereafter in effect, or which would be reasonably likely
      to cause the Trust to be subject to, or seek the protection
      of, any such Insolvency Law.

(h)   Rating Agency Confirmation. No amendment to this Agreement shall take
      effect unless and until the Rating Agencies Condition specified in the
      Trust Agreement shall be satisfied with respect to such amendment.


<PAGE>


      IN WITNESS WHEREOF, the parties have executed this Schedule by their duly
      authorized officers as of the date hereof.

                          [MORGAN STANLEY CAPITAL SERVICES INC.]


                          By: ______________________________
                              Name:
                              Title:
                              Date:

                              SATURNS TRUST NO. ______
                              By: Chase Bank of Texas, National
                                  Association, as Trustee

                          By: ____________________________
                              Name:
                              Title:
                              Date:

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




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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


                                    FORM T-1

                       STATEMENT OF ELIGIBILITY UNDER THE
                        TRUST INDENTURE ACT OF 1939 OF A
                   1 CORPORATION DESIGNATED TO ACT AS TRUSTEE

                CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY
                OF A TRUSTEE PURSUANT TO SECTION 305(b)(2)______

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

                    CHASE BANK OF TEXAS, NATIONAL ASSOCIATION
               (Exact name of trustee as specified in its charter)

                                   74-0800980
                                (I.R.S. Employer
                               Identification No.)

           712 Main Street
           Houston, Texas                               77002
        (Address of principal                         (Zip Code)
         executive offices)

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


                           MSDW STRUCTURED ASSET CORP.
               (Exact name of obligor as specified in its charter)


                Delaware                             Applied For
     (State or other jurisdiction of              (I.R.S. Employer
      incorporation or organization)             Identification No.)


             1585 Broadway
            New York, New York                          10036
          (Address of principal                       (Zip Code)
           executive offices)


                    Structured Asset Trust Units Repackagings

                       (Title of the indenture securities)


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


<PAGE>


Item 1.  General Information.

         Furnish the following information as to the trustee:

         (a) Name and address of each examining or supervising authority to
             which it is subject.

             Comptroller of the Currency, Washington, D.C.
             Federal Deposit Insurance Corporation,
              Washington, D.C.
             Board of Governors of The Federal Reserve System,
              Washington, D.C.

         (b) Whether it is authorized to exercise corporate trust powers.

             Yes.


Item 2.  Affiliations with the obligor.

         If the obligor is an affiliate of the trustee, describe each such
affiliation.

         The obligor is not an affiliate of the trustee.

         (See Note on Page 5.)


Item 3.  Voting securities of the trustee.

         Furnish the following information as to each class of voting securities
of the trustee:

               Col. A                            Col. B
           Title of Class                  Amount outstanding
           --------------                  ------------------

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


Item 4.  Trusteeships under other indentures.

     If the trustee is a trustee under another indenture under which any other
securities, or certificates of interest or participation in any other
securities, of the obligor are outstanding, furnish the following information:

     (a) Title of the securities outstanding under each such other indenture.

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.

     (b) A brief statement of the facts relied upon as a basis for the claim
that no conflicting interest within the meaning of Section 310(b)(1) of the Act
arises as a result of the trusteeship under any such other indenture, including
a statement as to how the indenture securities will rank as compared with the
securities issued under such other indenture.

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.

Item 5.  Interlocking directorates and similar relationships with the obligor
         or underwriters.

     If the trustee or any of the directors or executive officers of the trustee
is a director, officer, partner, employee, appointee or representative of the
obligor or of any underwriter for the obligor, identify each such person having
any such connection and state the nature of each such connection.

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


Item 6.  Voting securities of the trustee owned by the obligor or its
         officials.

     Furnish the following information as to the voting securities of the
trustee owned beneficially by the obligor and each director, partner and
executive officer of the obligor.

      Col. A          Col. B        Col. C          Col. D
                                                Percentage of
                                                voting securities
                                                represented by
                                  Amount owned  amount given
   Name of owner  Title of class  beneficially  in Col. C
   -------------  --------------  ------------  -----------------

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


Item 7.  Voting securities of the trustee owned by underwriters or their
         officials.

     Furnish the following information as to the voting securities of the
trustee owned beneficially by each underwriter for the obligor and each
director, partner and executive officer of each such underwriter.

      Col. A          Col. B        Col. C          Col. D
                                                Percentage of
                                                voting securities
                                                represented by
                                  Amount owned  amount given
   Name of owner  Title of class  beneficially  in Col. C
   -------------  --------------  ------------  -----------------

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


Item 8.  Securities of the obligor owned or held by the trustee.

     Furnish the following information as to securities of the obligor owned
beneficially or held as collateral security for obligations in default by the
trustee.

     Col. A         Col. B         Col. C           Col. D
                                Amount owned
                                beneficially
                                or held           Percent of
                  Whether the   as collateral     class
                  are voting    security          represented by
                  or nonvoting  for obligations   amount given
  Title of class  securities    in default        in Col. C
  --------------  ------------  ---------------   --------------

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.

Item 9.  Securities of underwriters owned or held by the trustee.

     If the trustee owns beneficially or holds as collateral security for
obligations in default any securities of an underwriter for the obligor, furnish
the following information as to each class of securities of such underwriter any
of which are so owned or held by the trustee.

     Col. A         Col. B         Col. C            Col. D
                                Amount owned
                                beneficially
                                or held             Percent of
                                as collateral       class repre-
   Name of                      security for        sented by
   issuer and      Amount       obligations in      amount given
   title of class  outstanding  default by trustee  in Col. C
   --------------  -----------  ------------------  ------------

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


Item 10. Ownership or holdings by the trustee of voting securities of
         certain affiliates or security holders of the obligor.

         If the trustee owns beneficially or holds as collateral security for
obligations in default voting securities of a person who, to the knowledge of
the trustee (1) owns 10 percent or more of the voting securities of the obligor
or (2) is an affiliate, other than a subsidiary, of the obligor, furnish the
following information as to the voting securities of such person:

     Col. A         Col. B         Col. C            Col. D
                                Amount owned
                                beneficially
                                or held             Percent of
                                as collateral       class repre-
   Name of                      security for        sented by
   issuer and      Amount       obligations in      amount given
   title of class  outstanding  default by trustee  in Col. C
   --------------  -----------  ------------------  ------------

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


Item 11. Ownership or holdings by the trustee of any securities of a person
         owning 50 percent or more of the voting securities of the obligor.

         If the trustee owns beneficially or holds as collateral security for
obligations in default any securities of a person who, to the knowledge of the
trustee, owns 50 percent or more of the voting securities of the obligor,
furnish the following information as to each class of securities of such person
any of which are so owned or held by the trustee.

     Col. A         Col. B         Col. C            Col. D
                                Amount owned
                                beneficially
                                or held             Percent of
                                as collateral       class repre-
   Name of                      security for        sented by
   issuer and      Amount       obligations in      amount given
   title of class  outstanding  default by trustee  in Col. C
   --------------  -----------  ------------------  ------------

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


<PAGE>


Item 12. Indebtedness of the obligor to the trustee.

         Except as noted in the instructions, if the obligor is indebted to the
trustee, furnish the following information:

         Col. A                Col. B                 Col. C

        Nature of             Amount
        Indebtedness          Outstanding           Date Due
        ------------          -----------           --------

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


Item 13. Defaults by the obligor.

         (a) State whether there is or has been a default with respect to the
securities under this indenture. Explain the nature of any such default.

         There is not, nor has there been, a default with respect
     to the securities under this indenture. (See Note on Page
     5.)

         (b) If the trustee is a trustee under another indenture under which any
other securities, or certificates of interest or participation in any other
securities, of the obligor are outstanding, or is trustee for more than one
outstanding series of securities under the indenture, state whether there has
been a default under any such indenture or series, identify the indenture or
series affected, and explain the nature of any such default.

         There has not been a default under any such indenture or
    series. (See Note on Page 5.)


Item 14. Affiliations with the underwriters.

         If any underwriter is an affiliate of the trustee, describe each such
affiliation.

         Not applicable by virtue of Form T-1 General Instruction B and response
    to Item 13.


Item 15. Foreign trustee.

         Identify the order or rule pursuant to which the foreign trustee is
authorized to act as sole trustee under indentures qualified or to be qualified
under the Act.

         Not applicable.

Item 16. List of exhibits.

         List below all exhibits filed as a part of this statement of
eligibility.

     M1      -- A copy of the articles of association of the trustee as now in
             effect.
     #2  --  A copy of the certificate of authority of the
             trustee to commence business.
     *3      -- A copy of the certificate of authorization of the trustee to
             exercise corporate trust powers issued by the Board of Governors of
             the Federal Reserve System under date of January 21, 1948.
     R4  --  A copy of the existing by-laws of the trustee.
      5  --  Not applicable.
     *6      -- The consent of the United States institutional trustees required
             by Section 321(b) of the Act.
     E7      -- A copy of the latest report of condition of the trustee
             published pursuant to law or the requirements of its supervising or
             examining authority.
       8 --  Not applicable.
       9 --  Not applicable.

- -------------
     M       Incorporated by reference to exhibit bearing the same designation
             and previously filed with the Securities and Exchange Commission as
             an exhibit to the Form S-3 File No. 33-56195.

     #       Incorporated by reference to exhibit bearing the
             same designation and previously filed with the
             Securities and Exchange Commission as an exhibit to
             the Form S-3 File No. 33-42814.

     *       Incorporated by reference to exhibit bearing the
             same designation and previously filed with the
             Securities and Exchange Commission as exhibits to
             the Form S-11 File No. 33-25132.

     R       Incorporated by reference to exhibit bearing the same designation
             and previously filed with the Securities and Exchange Commission as
             an exhibit to the Form S-3 File No. 33-65055.

     E       Incorporated by reference to exhibit bearing the same designation
             and previously filed with the Securities and Exchange Commission as
             an exhibit to the Form S-4 File No. 333-6374.


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

                                      NOTE

         Inasmuch as this Form T-1 is filed prior to the ascertainment by the
trustee of all facts on which to base responsive answers to Items 2 and 13, the
answers to said Items are based on incomplete information. Such Items may,
however, be considered as correct unless amended by an amendment to this Form
T-1.


<PAGE>


                                    SIGNATURE

           Pursuant to the requirements of the Trust Indenture Act of 1939 the
trustee, Chase Bank of Texas, National Association, a national banking
association organized and existing under the laws of the United States of
America, has duly caused this statement of eligibility to be signed on its
behalf by the undersigned, thereunto duly authorized, all in the City of Houston
and State of Texas, on the ___ day of September, 1998.

                                  CHASE BANK OF TEXAS,
                                  NATIONAL ASSOCIATION


                                  By:
                                     ---------------------
                                     Bruce C. Boyd
                                     Vice President


<PAGE>


                                    SIGNATURE

           Pursuant to the requirements of the Trust Indenture Act of 1939 the
trustee, Texas Commerce Bank National Association, a national banking
association organized and existing under the laws of the United States of
America, has duly caused this statement of eligibility to be signed on its
behalf by the undersigned, thereunto duly authorized, all in the City of Houston
and State of Texas, on the 1st day of August, 1997.

                                  TEXAS COMMERCE BANK
                                  NATIONAL ASSOCIATION


                                  By: /s/ Bruce C. Boyd
                                     ---------------------
                                     Bruce C. Boyd
                                     Vice President


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