CAPCO AMERICA SECURITIZATION CORP
8-K, 1998-10-14
ASSET-BACKED SECURITIES
Previous: CAPCO AMERICA SECURITIZATION CORP, 8-K, 1998-10-14
Next: DATA RACE INC, DEF 14A, 1998-10-14



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT
                     Pursuant to Section 13 or 15(d) of the
                       Securities and Exchange Act of 1934


Date of Report:  September 25, 1998
- -----------------------------------
(Date of earliest event reported)


                    CAPCO America Securitization Corporation
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

    Delaware                 333-22133                    13-3672336
- --------------------------------------------------------------------------------
(State or Other             (Commission                (I.R.S. Employer
Jurisdiction of            File Number)               Identification No.)
 Incorporation)



        Two World Financial Center, Building B, New York, New York 10281
- --------------------------------------------------------------------------------
                      Address of Principal Executive Office



       Registrant's telephone number, including area code: (212) 667-9300



<PAGE>



Item 5. Other Events.

     Attached as an exhibit to this Current Report is the Underwriting Agreement
(as defined below) for the CAPCO America Securitization Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series 1998-D7 (the  "Certificates").  On
September  25,  1998,  Morgan  Stanley  & Co.  Incorporated,  Nomura  Securities
International,  Inc.  and  Merrill  Lynch  Pierce,  Fenner & Smith  Incorporated
(collectively,  the "Underwriters") entered into an underwriting agreement dated
September  25,  1998  with  CAPCO  America   Securitization   Corporation   (the
"Underwriting  Agreement") in connection with the sale of the Class A-1A,  Class
A-1B,  Class A-2, Class A-3, Class A-4 and Class A-5  Certificates  (the "Public
Certificates").  The Public  Certificates  were offered pursuant to a prospectus
dated September 25, 1998 (the  "Prospectus")  and a prospectus  supplement dated
September 25, 1998, as  supplemented  by a supplement  dated  September 28, 1998
(together,  the  "Prospectus  Supplement").  The  section  entitled  "Method  of
Distribution" in the Prospectus  Supplement is revised insofar as it states that
all  Public  Certificates  will  be  sold to the  Underwriters  pursuant  to the
Underwriting Agreement.  Only $65,000,000 of the $68,508,970 Initial Certificate
Balance of the Class A-3 Certificates  and $25,000,000 of the Class  $59,166,838
Initial   Certificate   Balance  of  the  A-4  Certificates  were  sold  to  the
Underwriters pursuant to the Underwriting Agreement.

Item 7.       Financial Statements, Pro Forma Financial Information and Exhibits

(c)  Exhibits

                               Item 601(a) of  
                              Regulation S-K
Exhibit No.                    Exhibit No.                     Description
- -----------                    -----------                     -----------

     1                          1                 Underwriting Agreement dated
                                                  September 25, 1998.



<PAGE>

     Pursuant to the  requirements of the Securities Act of 1934, the Registrant
has duly  caused  this  report to be signed on behalf of the  Registrant  by the
undersigned thereunto duly authorized.

                                 CAPCO AMERICA SECURITIZATION CORPORATION


                                 By: /s/ Marlyn A. Marincas
                                     ----------------------
                                      Name: Marlyn A. Marincas
                                      Title: Director

Date:  October 13, 1998



<PAGE>



                                  Exhibit Index

                               Item 601(a) of  
                              Regulation S-K
Exhibit No.                    Exhibit No.                     Description
- -----------                    -----------                     -----------

     1                          1                 Underwriting Agreement dated
                                                  September 25, 1998.

                    CAPCO AMERICA SECURITIZATION CORPORATION

         COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-D7,
     Class A-1A, Class A-1B, Class A-2, Class A-3, Class A-4 and Class A-5

                             UNDERWRITING AGREEMENT


                                                              September 25, 1998

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

Nomura Securities International, Inc.
2 World Financial Center - Building B
New York, New York  10281-1198

Merrill Lynch, Pierce, Fenner & Smith Incorporated
World Financial Center, North Tower
New York, New York 10281

Ladies and Gentlemen:

     CAPCO  America  Securitization  Corporation,  a Delaware  corporation  (the
"Company"),  proposes  to  sell,  pursuant  to the  terms  of this  Underwriting
Agreement (this "Agreement"), to Nomura Securities International,  Inc. ("NSI"),
Morgan Stanley & Co. Incorporated  ("Morgan Stanley") and Merrill Lynch, Pierce,
Fenner & Smith  Incorporated  ("Merrill Lynch", and together with NSI and Morgan
Stanley,  the  "Underwriters"),   CAPCO  America   Securitization   Corporation,
Commercial Mortgage Pass-Through Certificates, Series 1998-D7, Class A-1A, Class
A-1B,  Class  A-2,  Class  A-3,  Class A-4 and Class  A-5  Certificates,  in the
original Certificate Balances set forth in Schedule I hereto (collectively,  the
"Offered   Certificates").   The  CAPCO  America   Securitization   Corporation,
Commercial Mortgage Pass-Through Certificates,  Series 1998-D7 will also consist
of the Class PS-1,  Class B-1, Class B-2, Class B-3, Class B-4, Class B-5, Class
B-6  Certificates  (collectively,  the "Private  Certificates"),  and $3,508,970
original  Certificate  Balance of Class A-3 Certificates,  $34,166,838  original
Certificate Balance of Class A-4 Certificates and the Class B-6H, Class R, Class
LR,  Class  V-1  and  Class  V-2  Certificates   (collectively,   the  "Retained
Certificates";  the  Offered  Certificates,  the  Private  Certificates  and the
Retained Certificates together constitute the "Certificates").  The Certificates
will be issued  pursuant to a Pooling and Servicing  Agreement (the "Pooling and
Servicing Agreement") to be dated as of September 11, 1998 (the "Cut-off Date"),
by and between the Company,  The Capital  Company of America Client Services LLC
as  servicer  (the  "Servicer"),  AMRESCO  Services,  L.P.  as  co-servicer  and
operating  advisor  (the  "Co-Servicer"),  AMRESCO  Management,  Inc. as special
servicer  (the " Special  Servicer"),  LaSalle  National  Bank as  trustee  (the
"Trustee"),  and ABN AMRO Bank N.V. as fiscal agent (the "Fiscal  Agent").  Each
Certificate will evidence the holder's beneficial  ownership interest in a trust
fund (the "Trust Fund")  consisting  primarily of a mortgage pool (the "Mortgage
Pool")  consisting of 193  fixed-rate  mortgage  loans,  with original  terms to
maturity of generally not more than 30 years (the "Mortgage Loans"),  secured by
first  liens on 365  commercial  and  multifamily  residential  properties  (the
"Mortgaged  Properties").  The Offered  Certificates are described more fully in
Schedule I hereto and in a Prospectus  Supplement  dated September 25, 1998 (the
"Prospectus   Supplement")   and  Prospectus   dated  September  25,  1998  (the
"Prospectus,"   and  together  with  the  Prospectus   Supplement,   the  "Final
Prospectus") furnished to the Underwriters by the Company.

     Elections will be made to treat designated portions of the Trust Fund (such
portions  of the Trust  Fund,  the  "Trust  REMIC"),  and the Trust  REMIC  will
qualify,   as  two  separate  real  estate  mortgage  investment  conduits  (the
"Upper-Tier REMIC" and the "Lower-Tier REMIC,"  respectively) within the meaning
of Code  Section  860D.  The  Lower-Tier  REMIC  will  hold the  Mortgage  Loans
(exclusive  of the  Excess  Interest  and  the  Default  Interest)  and  any REO
Property, and will issue (i) certain uncertificated classes of regular interests
(the "Lower-Tier  Regular Interests") to the Upper-Tier REMIC and (ii) the Class
LR  Certificates,  which will represent the sole class of residual  interests in
the  Lower-Tier  REMIC.  The Upper-Tier  REMIC will hold the Lower-Tier  Regular
Interests in the Upper-Tier REMIC  Distribution  Account in which  distributions
thereon will be deposited,  and will issue (i) the classes of regular  interests
represented by the Regular Certificates and (ii) the Class R Certificates, which
will represent the sole class of residual interests in the Upper-Tier REMIC. The
Class  V-1  and  Class  V-2  Certificates  will  represent  pro  rata  undivided
beneficial  interests  in the  portion of the Trust Fund  consisting  of Default
Interest and Excess Interest in respect of the Mortgage Loans, respectively, and
such  portions  will be  treated  as a grantor  trust  for  federal  income  tax
purposes.

     All but  eighteen of the  Mortgage  Loans will be  purchased by the Company
from The Capital Company of America LLC, a Delaware  limited  liability  company
("CCA"),  pursuant to a Mortgage  Loan  Purchase  and Sale  Agreement  (the "CCA
Mortgage Loan Purchase Agreement"),  to be dated as of the Cut-off Date, between
the Company and CCA.  Eighteen of the  Mortgage  Loans will be  purchased by the
Company from Nomura  Holding  Trust ST I, a Delaware  business  trust  ("Holding
Trust"),  pursuant to a Mortgage  Loan  Purchase  and Sale  Agreement  (the "STI
Mortgage  Loan  Purchase  Agreement"  and,  together  with the CCA Mortgage Loan
Purchase Agreement, the "Mortgage Loan Purchase Agreements"),  to be dated as of
the Cut-off Date, between the Company and Holding Trust.

     Capitalized  terms used but not  otherwise  defined  herein  shall have the
respective meanings assigned to them in the Pooling and Servicing Agreement.

     1. Representations and Warranties.  The Company represents and warrants to,
and agrees with, each Underwriter that:

     (a) The Company has filed with the Securities and Exchange  Commission (the
"Commission") a registration statement, with exhibits thereto, on Form S-3 (File
No. 333-22133) (the "Registration Statement") for the registration of Commercial
Mortgage Pass-Through  Certificates,  issuable in series,  including the Offered
Certificates, under the Securities Act of 1933, as amended (the "1933 Act"). The
Registration  Statement has become  effective  and copies of it have  heretofore
been delivered to the  Underwriters.  The Company meets the requirements for use
of Form S-3  under  the 1933  Act,  and the  Registration  Statement  meets  the
requirements set forth in Rule  415(a)(1)(x)  under the 1933 Act and complies in
all other  material  respects  with the 1933 Act and the  rules and  regulations
thereunder.  With the consent of the  Underwriters,  on September  2, 1998,  the
Company  filed with the  Commission  a  preliminary  prospectus  supplement  and
prospectus,  each dated September 2, 1998,  pursuant to Rule 424(b)(3) under the
1933 Act. With the consent of the  Underwriters,  the Company will file with the
Commission,  on or before September 29, 1998, the Final  Prospectus  pursuant to
Rule  424(b)(5)  under the 1933 Act.  The  Company  has  previously  advised the
Underwriters  of all further  information  (financial and other) with respect to
the Offered  Certificates  and the Mortgage  Pool to be set forth  therein.  The
Company will file with the  Commission  on Form 8-K on or before  September  29,
1998, additional Marketing Materials provided to it by the Underwriters pursuant
to  Section  4(b)  hereof.  Subject  to an  Underwriter's  compliance  with  its
obligations  under  Section 4(b) hereof,  the Company  shall file the  Marketing
Materials (if any) provided to it by such Underwriter  under Section 4(b) hereof
with the Commission on Form 8-K,  concurrently (to the extent  practicable) with
the filing of the Final  Prospectus in accordance  with Rule 424(b)(5) under the
1933 Act. The Company shall also file with the  Commission,  within fifteen days
of the  issuance  of the  Offered  Certificates,  a  Current  Report on Form 8-K
setting forth specific information concerning the Mortgage Pool.

     (b) As of (i) the date hereof,  (ii) the date on which the Final Prospectus
Supplement is first filed pursuant to Rule  424(b)(5)  under the 1933 Act, (iii)
the date on which,  prior to the  Closing  Date (as  hereinafter  defined),  any
amendment to the  Registration  Statement  becomes  effective,  (iv) the date on
which any  amendment or  supplement  to the Final  Prospectus  is filed with the
Commission and (v) the Closing Date, the Registration  Statement,  as amended as
of any such time, and the Final Prospectus, as amended or supplemented as of any
such time (in each case, whether in physical form,  delivered through electronic
internet or other  electronic  media and any  computer  disc filed or  delivered
therewith),  (x) each complies and will comply in all material respects with the
applicable   requirements  of  the  1933  Act  and  the  rules  and  regulations
thereunder,  and (y) do not contain and will not contain any untrue statement of
a material  fact,  and do not omit and will not omit to state any material  fact
required  to be stated  therein  or  necessary  in order to make the  statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading;  provided,  however,  that the Company  makes no  representation  or
warranty to any  Underwriter  (1) as to statements  contained in or omitted from
the  Marketing  Materials  required  to be provided  by any  Underwriter  to the
Company  pursuant  to Section  4(b)  hereof  (except to the extent that any such
statement  or omission  is based on  statements  or  information  (or  omissions
therefrom) provided by the Company to such Underwriter and provided that a Final
Prospectus  was timely  delivered  to the persons who  received  such  Marketing
Materials and purchased Offered  Certificates) or (2) as to statements contained
in or omitted from the Final Prospectus and any amendment or supplement  thereto
made in  reliance  upon and in  conformity  with the  Underwriters'  Information
(defined herein).

     (c) The Company  has been duly  incorporated  and is validly  existing as a
corporation in good standing  under the laws of the State of Delaware,  has full
power and authority (corporate and other) and all requisite  approvals,  orders,
licenses,  certificates  and permits of and from all  governmental or regulatory
officials and bodies necessary to own its properties and to conduct its business
as described in the  Registration  Statement and Final  Prospectus  and to enter
into and perform its obligations under this Agreement, the Pooling and Servicing
Agreement and the Mortgage Loan Purchase  Agreements.  All such  authorizations,
approvals,  orders,  licenses,  certificates  and  permits are in full force and
effect and contain no unduly burdensome  provisions.  Except as may be otherwise
set  forth  in or  contemplated  by the  Registration  Statement  or  the  Final
Prospectus,  there are no legal or governmental  proceedings  pending or, to the
best  knowledge  of the  Company,  threatened  that  would  result in a material
modification,  suspension  or revocation  of any such  authorization,  approval,
order, license, certificate, and permit.

     (d) As of (i) the date hereof,  (ii) the date on which the Final Prospectus
is first filed pursuant to Rule 424(b)(5)  under the 1933 Act, (iii) the date on
which,  prior  to  the  Closing  Date,  any  post-effective   amendment  to  the
Registration  Statement becomes effective,  (iv) the date on which any amendment
or supplement to the Final  Prospectus is filed with the  Commission and (v) the
Closing  Date,  there  has not and  will not have  been (x) any  request  by the
Commission  for any  further  amendment  to the  Registration  Statement  or any
amendment  or  supplement  to  the  Final   Prospectus  or  for  any  additional
information, (y) any issuance by the Commission of any stop order suspending the
effectiveness  of the  Registration  Statement or any  post-effective  amendment
thereto or the  institution  or threat of any proceeding for that purpose or (z)
any  notification  with respect to the  suspension of the  qualification  of the
Offered Certificates for sale in any jurisdiction or any initiation or threat of
any proceeding for such purpose.

     (e) This Agreement has been duly authorized,  executed and delivered by the
Company.  The Pooling and  Servicing  Agreement  and each Mortgage Loan Purchase
Agreement,  when executed and delivered as contemplated  hereby,  will have been
duly  authorized,   executed  and  delivered  by  the  Company.  This  Agreement
constitutes,  and the Pooling and  Servicing  Agreement  and each  Mortgage Loan
Purchase  Agreement  when so executed and delivered  will  constitute,  a legal,
valid,  binding  and  enforceable  agreement  of  the  Company,  subject,  as to
enforceability, to bankruptcy, insolvency,  reorganization,  moratorium or other
similar laws affecting  creditors' rights generally and to general principles of
equity regardless of whether  enforcement is sought in a proceeding in equity or
at law.

     (f) As of the  Closing  Date,  the  Offered  Certificates,  the Pooling and
Servicing  Agreement and each Mortgage Loan Purchase Agreement will each conform
in all material respects to the respective descriptions thereof contained in the
Final Prospectus.  As of the Closing Date, the Offered Certificates will be duly
and validly  authorized and, when duly and validly  executed,  countersigned and
delivered in accordance  with the Pooling and Servicing  Agreement and delivered
to the Underwriters  against payment  therefor as provided herein,  will be duly
and validly issued and  outstanding  and entitled to the benefits of the Pooling
and Servicing Agreement.

     (g) As of the Closing  Date,  each of the Mortgage  Loans will meet, in all
material respects, the descriptions thereof in the Final Prospectus,  and on the
Closing Date, the Company (pursuant to the Pooling and Servicing Agreement) will
assign  to  the  Trustee  for  the  benefit  of the  Certificateholders  certain
representations and warranties with respect to the Mortgage Loans made by CCA to
the  Company  in  the  CCA  Mortgage  Loan  Purchase   Agreement,   and  certain
representations  and  warranties  made (or assigned) by the Holding Trust in the
Holding Trust Mortgage Loan Purchase  Agreement,  and such  representations  and
warranties  will be true and  correct  in all  material  respects.  The  written
information (including information on electromagnetic tape or that was otherwise
provided in electronic  form)  regarding the Mortgage Loans that was provided to
the Rating Agencies and the Underwriters  (including any supplement or amendment
thereto,  the "Mortgage Pool  Information"),  taken together with the Prospectus
Supplement,  will not, as of the Closing Date, contain any untrue statement of a
material  fact or  omit  to  state  any  material  fact  necessary  to make  the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

     (h)  Immediately  prior  to the  assignment  of the  Mortgage  Loans to the
Trustee,  the  Company  will have good  title to, and will be the sole owner of,
each  Mortgage  Loan  free and clear of any  pledge,  mortgage,  lien,  security
interest or other encumbrance of any other person (collectively, "Liens").

     (i) The Company is not in violation of its certificate of  incorporation or
its by-laws or in default  under any  agreement,  indenture or  instrument,  the
effect of which  violation or default  would be material to the Company or would
have a material  adverse effect on its ability to perform its obligations  under
this Agreement.  Neither the issuance and sale of the Offered Certificates,  nor
the  execution  and delivery by the Company of this  Agreement,  the Pooling and
Servicing  Agreement  or  the  Mortgage  Loan  Purchase   Agreements,   nor  the
consummation  by  the  Company  of any of the  transactions  herein  or  therein
contemplated,  nor  compliance  by the  Company  with the  provisions  hereof or
thereof,  does or will  conflict  with or  result  in a  breach  of any  term or
provision  of the  certificate  of  incorporation  or by-laws of the  Company or
conflict with, result in a breach, violation or acceleration of, or constitute a
default  under,  the terms of any indenture or other  agreement or instrument to
which the Company is a party or by which it is bound,  or any statute,  order or
regulation   applicable   to  the  Company  of  any  court,   regulatory   body,
administrative agency or governmental body having jurisdiction over the Company.
The Company is not bound by or in breach or violation of any  indenture or other
agreement or instrument,  or subject to or in violation of any statute, order or
regulation of any court, regulatory body,  administrative agency or governmental
body having  jurisdiction over it, that materially and adversely affects, or may
in the future materially and adversely affect, (i) the ability of the Company to
perform  its  obligations  under  this  Agreement,  the  Pooling  and  Servicing
Agreement  or the  Mortgage  Loan  Purchase  Agreements  or (ii)  the  business,
operations, financial conditions, properties or assets of the Company.

     (j) There are no actions or proceedings  against, or investigations of, the
Company  pending,  or, to the knowledge of the Company,  threatened,  before any
court,  arbitrator,  administrative  agency or other  tribunal (i) asserting the
invalidity of this Agreement,  the Pooling and Servicing Agreement, the Mortgage
Loan Purchase  Agreements or the Offered  Certificates,  (ii) seeking to prevent
the  issuance  of the Offered  Certificates  or the  consummation  of any of the
transactions contemplated by this Agreement, the Pooling and Servicing Agreement
or the  Mortgage  Loan  Purchase  Agreements,  (iii) that might  materially  and
adversely affect the performance by the Company of its obligations under, or the
validity or  enforceability  of,  this  Agreement,  the  Pooling  and  Servicing
Agreement,  the Mortgage Loan Purchase Agreements or the Offered Certificates or
(iv)  seeking to affect  adversely  the  federal  income tax  attributes  of the
Offered Certificates as described in the Final Prospectus.

     (k) Any taxes, fees and other  governmental  charges in connection with the
execution and delivery of this  Agreement,  the Pooling and Servicing  Agreement
and the Mortgage Loan Purchase Agreements or the execution, delivery and sale of
the  Offered  Certificates  have been or will be paid at or prior to the Closing
Date.

     (l) Neither the Company nor the Trust Fund is, and neither the issuance and
sale  of the  Offered  Certificates  in the  manner  contemplated  by the  Final
Prospectus  nor the  activities  of the Trust Fund  pursuant  to the Pooling and
Servicing  Agreement  will  cause  the  Company  or the  Trust  Fund  to be,  an
"investment  company"  or under the control of an  "investment  company" as such
terms are defined in the Investment Company Act of 1940, as amended.

     (m) Upon execution and delivery to the Trustee of the Pooling and Servicing
Agreement,  payment  by the  Underwriters  for  the  Offered  Certificates,  and
delivery to the  Underwriters of the Offered  Certificates,  the Trust Fund will
own the Mortgage  Loans and the  Underwriters  will acquire title to the Offered
Certificates,  in each case free of Liens except to the extent  permitted by the
Pooling and Servicing Agreement.

     (n) No  authorization,  approval  or consent  of any court or  governmental
authority or agency is necessary in connection  with the  offering,  issuance or
sale of the Offered Certificates  pursuant to this Agreement and the Pooling and
Servicing  Agreement,  except such as have been,  or as of the Closing Date will
have been,  obtained or such as may otherwise by required under applicable state
securities  laws in  connection  with the  purchase  and  offer  and sale of the
Offered Certificates by the Underwriters.

     (o) Under generally accepted accounting principles ("GAAP") and for federal
income tax purposes,  the Company will report the transfer of the Mortgage Loans
to the  Trustee in  exchange  for the  Certificates  and the sale of the Offered
Certificates  to the  Underwriters  pursuant to this  Agreement as a sale of the
interest in the Mortgage  Loans  evidenced by the  Certificates  (other than the
Retained Certificates).

     2. Purchase and Sale.  Subject to the terms and conditions set forth herein
and in reliance upon the  representations  and warranties  contained herein, the
Company shall sell to the Underwriters, and each Underwriter (severally, and not
jointly with the other  Underwriters)  shall  purchase from the Company,  on the
Closing  Date,  at the  related  purchase  price set forth on Schedule I hereto,
Offered  Certificates  of each Class  thereof  having the  actual  principal  or
notional  amount set forth in Schedule I, plus  accrued  interest at the related
Pass-Through Rate from the Cut-off Date to, but not including, the Closing Date.
In connection with the transactions  contemplated hereby, each Underwriter shall
be entitled to be paid the fees described in Schedule II hereto.

     3. Delivery and Payment. Delivery of the Offered Certificates shall be made
in  book-entry  form through the  facilities  of The  Depository  Trust  Company
("DTC") in the United States and Cedel Bank,  societe anonyme  ("Cedel") and The
Euroclear System  ("Euroclear")  in Europe,  on or about September 30, 1998 (the
"Closing Date"), which date may be postponed by agreement among the Underwriters
and the Company.  Payment shall be made to the Company in immediately  available
Federal Funds,  wired to such bank as may be designated by the Company,  against
delivery of the Offered  Certificates.  Each Class of Offered Certificates shall
be represented by one or more definitive global  certificates  registered in the
name of Cede & Co., as nominee of DTC.

     The Company shall make the Offered  Certificates  available for  inspection
and checking by the  Underwriters  in New York,  New York,  not later than 10:00
a.m. on the business day prior to the Closing Date.

     4. Offering by the Underwriters.

     (a) Any  Underwriter  may prepare and provide to prospective  investors (x)
items similar to computational materials ("Computational  Materials") as defined
in the  no-action  letter of May 20,  1994 issued by the  Commission  to Kidder,
Peabody Acceptance  Corporation I, Kidder, Peabody & Co. Incorporated and Kidder
Structured  Asset   Corporation,   as  made  applicable  to  other  issuers  and
underwriters  by the  Commission  in  response  to  the  request  of the  Public
Securities  Association dated May 24, 1994 (together,  the "Kidder/PSA  Letter")
and (y) items similar to ABS term sheets,  structural term sheets and collateral
term sheets  (collectively,  "ABS Term Sheets," and together with  Computational
Materials, "Marketing Materials") as defined in the no-action letter of February
17, 1995 issued by the Commission to the Public Securities Association (the "PSA
Letter" and,  together with the Kidder/PSA  Letter,  the  "No-Action  Letters"),
subject to the following conditions:

          (i)  Such  Underwriter  shall  comply  with  all  applicable  laws and
     regulations, including the No-Action Letters, in connection with the use of
     Marketing  Materials.  All  Marketing  Materials  provided  to  prospective
     investors that are required to be filed  pursuant to the No-Action  Letters
     shall bear a legend  substantially  in a form approved by the Company.  The
     Company  shall have the right to  require  additional  specific  legends or
     notations  to  appear on any  Marketing  Materials,  the  right to  require
     changes  regarding  the use of  terminology  and the right to determine the
     types of information appearing therein.

          (ii) Such Underwriter shall provide to the Company, for filing on Form
     8-K as provided in Section 1(a) hereof,  copies (in such format as required
     by the Company) of all  Marketing  Materials  that are required to be filed
     with the Commission  pursuant to the No-Action  Letters.  Such  Underwriter
     may, or if requested by the Company shall,  provide copies of the foregoing
     in a consolidated or aggregated form including all information  required to
     be filed if filing in such format is  permitted by the  No-Action  Letters.
     All Marketing  Materials described in this subsection (ii) must be provided
     to the  Company  not later  than 12:00 noon New York City time at least two
     business  days before  filing  thereof is required in  accordance  with the
     No-Action Letters.

          (iii) All information included in the Computational Materials shall be
     generated based on substantially  the same methodology and assumptions that
     are used to generate the  information in the  Prospectus  Supplement as set
     forth  therein;  provided  that the  Computational  Materials  may  include
     information based on alternative  methodologies or assumptions if specified
     therein.  All  information  included in the ABS Term Sheets shall be of the
     type that is included in the Prospectus Supplement.

          (iv)  The  Company  shall  not be  obligated  to  file  any  Marketing
     Materials that have been  determined to contain any material error or, when
     read together with the Final Prospectus,  any material omission. If, within
     the period  during which the Final  Prospectus  is required to be delivered
     under  the  1933  Act,  any  Marketing  Materials  are  determined,  in the
     reasonable  judgment  of the  Company  or such  Underwriter,  to  contain a
     material error or omission, then (unless the material error or omission was
     corrected in the Final  Prospectus) such Underwriter (if it has identified,
     or been  notified in writing by the  Company  of,  such error or  omission)
     shall  prepare a  corrected  version  of such  Marketing  Materials,  shall
     circulate such corrected Marketing Materials to all recipients of the prior
     versions thereof that either indicated orally to such Underwriter that they
     would purchase all or any portion of the Offered Certificates,  or actually
     purchased  all or any portion  thereof,  and shall  deliver  copies of such
     corrected Marketing  Materials (marked,  "AS CORRECTED") to the Company for
     filing  with  the  Commission  in a  subsequent  Form  8-K  submission.  No
     Underwriter  shall  disseminate any Marketing  Materials if, as of the date
     that  such  Underwriter   disseminates  such  Marketing   Materials,   such
     Underwriter  has any  knowledge  or reason to believe  that such  Marketing
     Materials contained any material error or omission.

          (v) Such Underwriter  shall be deemed to have  represented,  as of the
     Closing Date, that, except for Marketing  Materials provided to the Company
     pursuant to subsection  (ii) above,  such  Underwriter  did not provide any
     prospective investors with any information in written or electronic form in
     connection  with the  offering  of the Offered  Certificates  that were not
     permitted to be  disseminated by applicable laws and regulations or that is
     required to be filed with the  Commission in accordance  with the No-Action
     Letters.

          (vi) In the event any delay in the delivery by any  Underwriter to the
     Company of all Marketing  Materials  required to be delivered in accordance
     with subsection  (ii) above,  the Company shall have the right to delay the
     release of the Final  Prospectus  to  investors or to any  Underwriter,  to
     delay the Closing Date and to take other  appropriate  actions as necessary
     to permit  the  Company  to comply  with the  No-Action  Letters  and other
     applicable laws and regulations.

          (vii) Such Underwriter shall be deemed to have represented that it has
     in place,  and  covenants  that it shall  maintain,  internal  controls and
     procedures  sufficient to ensure full compliance with all applicable  legal
     requirements  (including the No-Action Letters), and all provisions of this
     Agreement, with respect to the generation and use of Marketing Materials in
     connection with the offering of the Offered Certificates.

     (b) Each Underwriter  represents and warrants that, if and to the extent it
has provided any prospective investors with any Marketing Materials prior to the
date hereof,  all of the applicable  conditions set forth in paragraph (a) above
have been satisfied with respect thereto.

     (c) It is  understood  that the  Underwriters  propose to offer the Offered
Certificates for sale to the public as set forth in the Final Prospectus.

     (d) Each  Underwriter  represents  that as of the date hereof and as of the
Closing  Date,  such  Underwriter  has  complied  with  all of  its  obligations
hereunder  including this Section 4 and, with respect to all Marketing Materials
provided by such  Underwriter  to the Company  pursuant to this Section 4(d), if
any, such Marketing  Materials do not and will not contain any untrue  statement
of a material  fact and do not omit and will not omit to state any material fact
required  to be stated  therein  or  necessary  in order to make the  statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading;   provided,   however,   that   such   Underwriter   makes  no  such
representation  to the extent that any such untrue  statement or alleged  untrue
statement or omission or alleged  omission was made therein in reliance upon and
in conformity with information furnished by the Company to such Underwriter.

     (e) Each Underwriter shall take reasonable steps to offer or sell the Class
A-2, Class A-3, Class A-4 or Class A-5  Certificates  in a manner that would not
cause the assets of the Trust Fund to be  regarded as plan assets and subject to
the  fiduciary  responsibility  provisions  of the  Employee  Retirement  Income
Security  Act of  1974,  as  amended  ("ERISA")  or the  prohibited  transaction
provisions of the Internal Revenue Code of 1986, as amended (the "Code") or give
rise to a fiduciary  duty under ERISA or Section 4975 of the Code on the part of
the Company, the Servicer or the Trustee or constitute a prohibited  transaction
under ERISA or Section 4975 of the Code.

     (f) Notwithstanding  anything to the contrary set forth in Section 5(g) and
Section 7, NSI shall be obligated to pay the reasonable  expenses of the Company
incurred  in  connection  with  the  Company's   performance  of  the  Evergreen
Covenants.

     5.  Covenants of the  Company.  The Company  covenants  and agrees with the
Underwriters that:

     (a) The Company shall promptly  advise each  Underwriter (i) when the Final
Prospectus  shall have been filed or  transmitted  to the  Commission for filing
pursuant  to  Rule  424(b)(5),  (ii)  when  any  amendment  to the  Registration
Statement shall have become effective  (unless such amendment does not relate to
the Offered Certificates) or any further amendment to the Registration Statement
(unless such amendment does not relate to or affect the Offered Certificates) or
any amendment or supplement to the Final  Prospectus  shall have been filed with
the  Commission,  (iii) of any  proposal  or request  to amend the  Registration
Statement  (unless  such  amendment  does not  relate to or affect  the  Offered
Certificates)  or to amend or supplement the Final  Prospectus or any request by
the  Commission  for any  additional  information  (unless such request does not
relate to or affect the Offered Certificates), (iv) when notice is received from
the Commission that any post-effective  amendment to the Registration  Statement
has become or will become effective (unless such amendment does not relate to or
affect the Offered  Certificates),  (v) of the issuance by the Commission of any
stop order suspending the  effectiveness  of the  Registration  Statement or any
post-effective  amendment  thereto  or the  institution  or  threatening  of any
proceeding  for that  purpose  (unless  such stop  order  does not relate to the
Offered  Certificates),  (vi) of the receipt by the Company of any  notification
with respect to the suspension of the qualification of the Offered  Certificates
for sale in any jurisdiction or the institution or threatening of any proceeding
for that purpose and (vii) of the  occurrence  of any event that would cause the
Registration  Statement,  as then in effect, to contain an untrue statement of a
material fact or omit to state any material  fact required to be stated  therein
or  necessary  in  order  to  make  the  statements  therein,  in  light  of the
circumstances  under which they were made, not  misleading,  or that would cause
the Final  Prospectus,  as then in effect,  to contain an untrue  statement of a
material fact or omit to state any material  fact required to be stated  therein
or  necessary  in  order  to  make  the  statements  therein,  in  light  of the
circumstances under which they were made, not misleading.  The Company shall use
its best  efforts to prevent the  issuance of any such stop order or  suspension
and,  if issued,  to obtain as soon as  possible  the  withdrawal  thereof.  The
Company shall not file any amendment to the Registration  Statement (unless such
amendment  does  not  relate  to or  affect  the  Offered  Certificates)  or any
amendment or supplement to the Final Prospectus unless the Company has furnished
a copy to each Underwriter for its review prior to filing and shall not file any
such  proposed  amendment  or  supplement  to which any  Underwriter  reasonably
objects.  Subject to the foregoing  sentence,  the Company shall cause the Final
Prospectus  to be  transmitted  to the  Commission  for filing  pursuant to Rule
424(b)(5) under the 1933 Act or will cause the Final Prospectus to be filed with
the Commission pursuant to said Rule 424(b)(5).

     (b)  If,  at  any  time  when a  prospectus  (other  than  a  Market-Making
Prospectus  as  contemplated  by  paragraph  (c) below)  relating to the Offered
Certificates  is  required  to be  delivered  under the 1933  Act,  any event or
circumstance  occurs as a result of which the Final Prospectus,  as then amended
or  supplemented,  would include any untrue statement of a material fact or omit
to state any material  fact  required to be stated  therein or necessary to make
the statements  therein, in the light of the circumstances under which they were
made,  not  misleading,  or if it shall be necessary to amend or supplement  the
Final  Prospectus  to  comply  with the 1933 Act or the  rules  and  regulations
thereunder,  the Company promptly shall prepare and file with the Commission, at
the  expense of the  Company,  subject to  paragraph  (a) of this  Section 5, an
amendment  or  supplement  that will  correct  such  statement or omission or an
amendment or supplement  that will effect such compliance and, if such amendment
or supplement is required to be contained in a  post-effective  amendment to the
Registration  Statement,  the Company  shall use its best  efforts to cause such
post-effective  amendment to the Registration  Statement to be made effective as
soon as possible.

     (c) In addition to the  obligations  of the Company set forth in  paragraph
(b) above, until the earliest of the date upon which (i) NSI and any servicer or
subservicer  of any  Mortgage  Loan are,  directly or  indirectly,  under common
control,  (ii) the staff of the  Commission has  acknowledged  to the Company in
writing  that  NSI  may  engage  in  secondary  market  trading  in the  Offered
Certificates without the necessity of delivering a Market-Making  Prospectus and
(iii) NSI delivers  written notice to the Company to the effect that NSI will no
longer make a market in the Offered Certificates (the "Market-Making  Prospectus
Cessation Date"), if any event occurs as a result of which the Final Prospectus,
as then  amended  or  supplemented,  would  include  any untrue  statement  of a
material fact or omit to state any material  fact required to be stated  therein
or necessary to make the statements therein, in light of the circumstances under
which they were made,  not  misleading,  the Company  promptly shall prepare and
file  with the  Commission  a Current  Report  on Form 8-K or other  appropriate
report  under  the 1934 Act  ("Exchange  Act  Report")  that will  correct  such
statement  or  omission;  provided  that  the  Company  shall  not file any such
Exchange Act Report  (other than a routine  Exchange Act Report  prepared by the
Servicer on a monthly  basis or  otherwise  as  contemplated  by the Pooling and
Servicing  Agreement)  unless the  Company  has  furnished a copy to NSI for its
review prior to filing, and shall not file any such proposed Exchange Act Report
to which NSI reasonably and timely objects.

     (d) The Company  shall (i) furnish to the  Underwriters  and to counsel for
the Underwriters,  without charge,  signed copies of the Registration  Statement
(including all exhibits thereto and documents incorporated by reference therein)
and each  post-effective  amendment  thereto which shall become  effective on or
prior  to  Closing  Date  and,  so  long  as  delivery  of a  prospectus  by the
Underwriters  or  dealer  may be  required  by the  1933  Act or the  Securities
Exchange Act of 1934,  as amended (the "1934 Act"),  as many copies of the Final
Prospectus  and any  amendments  and  supplements  thereto as may be  reasonably
requested,  and (ii) promptly file, or cause to be promptly  filed,  all reports
and any information  statements required to be filed by the Company or the Trust
Fund with the Commission pursuant to the 1934 Act.

     In addition, until the Market-Making Prospectus Cessation Date, the Company
(i) shall not file with the  Commission,  or request  the  Servicer  pursuant to
Section  3.22(a)  of the  Pooling  and  Servicing  Agreement  to file  with  the
Commission,  a Form 15 under the 1934 Act relating to the Trust Fund,  and shall
cause all  Exchange Act Reports to be filed as  contemplated  by the Pooling and
Servicing  Agreement  and paragraph (c) above from and after the date upon which
such filings could terminate as a result of a permitted  filing of a Form 15 and
(ii) shall prepare and deliver to NSI,  within a reasonable time following NSI's
request therefor made in contemplation of a secondary market sale of any Offered
Certificate, a prospectus (a "Market-Making  Prospectus"),  substantially in the
form of the Final Prospectus but updated to reflect events or circumstances that
occurred  or came  into  existence  following  the  Closing  Date  that,  if not
disclosed in such  prospectus,  would  result in the  prospectus  including  any
untrue  statement  of a material  fact or  omitting to state any  material  fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the  circumstances  under  which they were made,  not  misleading.  The
covenants ("Evergreen Covenants") of the Company set forth in this paragraph and
in Section  5(c)  hereof  shall not inure to the  benefit  of Morgan  Stanley or
Merrill  Lynch.  Promptly  following the date hereof,  the Company and NSI shall
negotiate in good faith to reach agreement with respect to procedures reasonably
necessary to achieve such compliance.  If the Company  reasonably  believes that
the Final Prospectus,  as updated as contemplated by this paragraph,  contains a
material  misstatement  or omission,  it shall notify NSI of that belief and the
basis  therefor  and,  upon  request of the Company in writing,  NSI shall cease
market-making   activities   in  the  affected   Class  or  Classes  of  Offered
Certificates  for such period as shall be  necessary  for the Company to correct
such  misstatement or omission in the Final  Prospectus.  (e) For so long as the
Offered Certificates shall remain outstanding, the Company shall deliver to each
Underwriter,  as soon as available  (i) each annual  statement as to  compliance
delivered  by the  Servicer or the Special  Servicer to the Trustee  pursuant to
Section 3.14 of the Pooling and Servicing  Agreement (ii) each annual  statement
of a firm of independent public accountants delivered to the Trustee pursuant to
Section  3.15 of the Pooling  and  Servicing  Agreement,  and (iii) from time to
time, such other information  concerning the Certificates which may be furnished
by the Company, the Trustee, the Servicer or the Special Servicer, to the extent
such  information  has not been  delivered to the  Underwriters  and the Company
possesses  the same or can  acquire it without  unreasonable  effort or expense,
including without limitation the reports described in the Prospectus  Supplement
under "The  Pooling  and  Servicing  Agreement--Reports  to  Certificateholders;
Available Information."

     (f) The Company shall furnish such  information,  execute such  instruments
and take  such  action,  if any,  as may be  required  to  qualify  the  Offered
Certificates  for sale under the laws of such  jurisdiction as the  Underwriters
may  designate  and will  maintain  such  qualifications  in  effect  so long as
required for the distribution of the Offered  Certificates;  provided,  however,
that the  Company  shall not be  obligated  to  qualify  to do  business  in any
jurisdiction  where it is not now so  qualified or to take any action that would
subject it to general or unlimited service of process in any jurisdiction  where
it is not so subject.

     (g) The Company  shall pay all costs and  expenses in  connection  with the
transactions herein  contemplated,  including,  but not limited to, the fees and
disbursements of its counsel and of counsel to the Underwriters (as such counsel
fees were  previously  agreed  upon);  the costs and  expenses of  printing  (or
otherwise  reproducing)  and delivering the Pooling and Servicing  Agreement and
the Offered  Certificates;  the fees,  costs and expenses of the Trustee (to the
extent  permitted under the Pooling and Servicing  Agreement,  and except to the
extent that another party is obligated to pay such amounts thereunder); the fees
and  disbursements  of  accountants  for the Company;  the costs and expenses in
connection  with the  qualification,  or exemption  from  qualification,  of the
Offered Certificates under state securities or "blue sky" laws (including filing
fees and reasonable fees and disbursements of counsel in connection  therewith),
the preparation of any blue sky survey,  any determination of the eligibility of
the Offered  Certificates  for  investment  by  institutional  investors and the
preparation of any legal  investment  survey;  the expenses of listing the Class
A-1A,  Class A-1B and Class A-2  Certificates on the Luxembourg  Stock Exchange;
the expenses of printing any such blue sky survey and legal  investment  survey;
the cost and expenses in connection with the preparation, printing and filing of
any post-effective  amendment to the Registration  Statement (including exhibits
thereto), the Preliminary Prospectus, the Final Prospectus and any supplement or
amendment  to the  Final  Prospectus,  the  preparation  and  printing  of  this
Agreement  and the  delivery to the  Underwriters  of copies of the  Preliminary
Prospectus  and of such copies of the Final  Prospectus  as each may  reasonably
request; the fees of the Rating Agencies; and the out-of-pocket expenses of each
Underwriter (including its cost of funds incurred in connection with the failure
of any prospective  investor that has agreed to purchase any Offered Certificate
to deliver to such Underwriter  immediately  available funds on the Closing Date
in payment  thereof)  incurred in  connection  with the purchase and sale of the
Offered Certificates.

     (h) To the extent,  if any,  that the ratings  provided with respect to the
Offered Certificates by any Rating Agency are conditional upon the furnishing of
documents or the taking of any other  actions by the Company,  the Company shall
use its best efforts to furnish such documents and take any such other actions.

     (i) The Company shall enter into the Mortgage Loan Purchase  Agreements and
the Pooling and Servicing Agreement on or prior to the Closing Date.

     (j) The Company shall use the net proceeds  received by it from the sale of
the Offered  Certificates in the manner  specified in the Final Prospectus under
"Use of Proceeds".

     (k) The  Company  shall  not,  without  the  consent  of each  Underwriter,
exercise  any right it may have under the Pooling  and  Servicing  Agreement  or
otherwise to terminate the book-entry system through the Depository with respect
to all or a portion of any Class of Offered Certificates.

     (l) The Company  shall use its best efforts to cause the Class A-1A,  Class
A-1B and Class A-2 Certificates to be listed on the Luxembourg Stock Exchange.

     (m) The Company shall cooperate with NSI as reasonably  requested by NSI in
order to permit NSI to perform "due  diligence"  from time to time in connection
with  secondary  market  trading in the Offered  Certificates  during the period
prior to the Market-Making Prospectus Cessation Date.

     6. Conditions to the Obligation of the Underwriters. The obligation of each
Underwriter  to  purchase  the  Offered  Certificates  allocated  to it shall be
subject to the accuracy of the representations and warranties on the part of the
Company  contained  herein  as of  the  date  hereof,  as of  the  date  of  the
effectiveness of any post-effective  amendment to the Registration Statement, as
of the date the Final  Prospectus  or any  amendment or  supplement to the Final
Prospectus  is filed with the  Commission  and as of the  Closing  Date,  to the
accuracy of the  statements  of the Company made in any  certificates  delivered
pursuant to the  provisions  hereof,  to the  performance  by the Company in all
material respects of its obligations hereunder,  and to the following additional
conditions:

     (a) The  Registration  Statement  shall remain  effective and no stop order
suspending the effectiveness of the Registration Statement, as amended from time
to time,  shall have been issued and not withdrawn and no  proceedings  for that
purpose shall have been instituted or threatened; and the Final Prospectus shall
have been filed or transmitted for filing with the Commission in accordance with
Rule 424(b)(5) under the 1933 Act.

     (b) Each of the Underwriters  shall have received a certificate,  dated the
Closing Date, of a  responsible  officer of the Company,  to the effect that the
signer of such certificate has carefully  examined the  Registration  Statement,
the  Final  Prospectus  and  this  Agreement  and that to the best of his or her
knowledge,   after  reasonable   investigation,   (i)  the  representations  and
warranties of the Company in this Agreement are true and correct in all material
respects  at and as of the  Closing  Date with the same effect as if made on the
Closing  Date;  (ii)  the  Company  has  complied  with all the  agreements  and
satisfied  all the  conditions  on its part to be  performed  or satisfied at or
prior to the Closing Date; and (iii) no stop order suspending the  effectiveness
of the  Registration  Statement  has been  issued  and no  proceedings  for that
purpose have been instituted or, to the knowledge of the signer, threatened.

     (c) On the Closing Date, each  Underwriter  shall have received one or more
opinions, dated the Closing Date, of Cadwalader,  Wickersham & Taft and in-house
counsel to the Company, in substantially the form set forth in Exhibits B-1, B-2
and B-3 hereto.

     (d) The Underwriters shall have received from their counsel opinions, dated
the Closing Date, as to such matters as the Underwriters may reasonably require,
and the Company  shall have  furnished to such counsel such  documents as it may
reasonably request for the purpose of enabling it to pass upon such matters.

     (e) Each Underwriter shall have received from Price  Waterhouse,  certified
public  accountants,  a letter dated the date of the  Prospectus  Supplement and
satisfactory  in form and  substance  to each  Underwriter  and  counsel for the
Underwriters,  to the  effect  that  such  accountants  have  performed  certain
specified  procedures as a result of which they confirmed certain information of
an  accounting,   financial  or  statistical  nature  set  forth  in  the  Final
Prospectus.

     (f) Each  Underwriter  shall have received  written  confirmation  that the
Offered  Certificates  shall have been rated not lower than the required ratings
set forth in  Schedule I hereto,  by each of  Moody's  Investor  Services,  Inc.
("Moody's") and Fitch IBCA, Inc. ("Fitch" and together with Moody's, the "Rating
Agencies") and as of the Closing Date, no such rating or ratings shall have been
qualified, withdrawn or downgraded.

     (g) Each  Underwriter  shall have received from counsel for the Trustee and
the Fiscal  Agent a  favorable  opinion,  dated the  Closing  Date,  in form and
substance  satisfactory  to each  Underwriter and its counsel to the effect that
the Pooling and  Servicing  Agreement  has been duly  authorized,  executed  and
delivered by each of the Trustee and the Fiscal Agent and constitutes the legal,
valid,  binding and enforceable  agreement of each of the Trustee and the Fiscal
Agent, subject, as to enforceability, to bankruptcy, insolvency, reorganization,
moratorium or other similar laws affecting  creditors'  rights in general and by
general principles of equity regardless of whether  enforcement is considered in
a proceeding  in equity or at law, and as to such other matters as may be agreed
upon by the Underwriters and the Trustee or the Fiscal Agent, as applicable. (h)
Each  Underwriter  shall have received from counsel for the Servicer a favorable
opinion,  dated the Closing  Date, in form and  substance  satisfactory  to each
Underwriter  and its  counsel  to the  effect  that the  Pooling  and  Servicing
Agreement has been duly  authorized,  executed and delivered by the Servicer and
constitutes the legal, valid, binding and enforceable agreement of the Servicer,
subject,  as  to  enforceability,  to  bankruptcy,  insolvency,  reorganization,
moratorium or other similar laws affecting  creditors'  rights in general and by
general principles of equity regardless of whether  enforcement is considered in
a proceeding  in equity or at law, and as to such other matters as may be agreed
upon by the Underwriters and the Servicer.

     (i) Each  Underwriter  shall have  received  from  counsel  for the Special
Servicer a favorable  opinion,  dated the Closing  Date,  in form and  substance
satisfactory to each  Underwriter and its counsel to the effect that the Pooling
and Servicing Agreement has been duly authorized,  executed and delivered by the
Special  Servicer and  constitutes  the legal,  valid,  binding and  enforceable
agreement of the Special Servicer, subject, as to enforceability, to bankruptcy,
insolvency,   reorganization,   moratorium  or  other  similar  laws   affecting
creditors'  rights in general and by general  principles of equity regardless of
whether enforcement is considered in a proceeding in equity or at law, and as to
such other  matters as may be agreed  upon by the  Underwriters  and the Special
Servicer.

     (j) As of the  Closing  Date,  the  Underwriters  shall have  received  any
opinions of counsel to the Company supplied to the Rating Agencies in connection
with the  transactions  contemplated  herein,  addressed to the Underwriters and
dated the  Closing  Date.  Drafts of such  opinions  shall be  furnished  to the
Underwriters and its counsel when delivered to the Rating Agencies.

     (k) Each Underwriter shall have received from each Mortgage Loan Seller and
its officers all such  certificates  as may be required to be delivered  thereby
under the related Mortgage Loan Purchase Agreement.

     (l) Each Underwriter shall have received from counsel for the Mortgage Loan
Sellers a favorable  opinion,  dated the  Closing  Date,  in form and  substance
satisfactory  to each  Underwriter  and its  counsel  to the  effect  that  each
Mortgage  Loan  Purchase  Agreement  has  been  duly  authorized,  executed  and
delivered by the  respective  Mortgage  Loan Seller and  constitutes  the legal,
valid, binding and enforceable agreement of such Mortgage Loan Seller,  subject,
as to enforceability, to bankruptcy, insolvency,  reorganization,  moratorium or
other  similar  laws  affecting  creditors'  rights in  general  and by  general
principles  of equity  regardless  of whether  enforcement  is  considered  in a
proceeding  in equity or at law,  and as to such other  matters as may be agreed
upon by the Underwriters and the Mortgage Loan Sellers.

     (m) On or before the  Closing  Date,  each  Underwriter  and counsel to the
Underwriters shall have been furnished with such other documents and opinions as
they may  reasonably  require for the purpose of enabling  them to pass upon the
issuance  and  sale of the  Certificates  as  herein  contemplated  and  related
proceedings,  or in order to evidence the accuracy of any of the representations
or warranties,  or the fulfillment of any of the conditions,  herein  contained;
and all  proceedings  taken by the Company in  connection  with the issuance and
sale of the Offered Certificates as herein contemplated shall be satisfactory in
form and substance to each Underwriter and counsel to the Underwriters.

     (n) [Reserved.]

     (o) (A)  Each  Underwriter  shall  have  received  evidence,  in  form  and
substance  reasonably  satisfactory to such Underwriter,  to the effect that (i)
the aggregate level and nature of the  capitalization of NHA and subsidiaries as
of 10:00 a.m., New York City time, on the date hereof is not less favorable than
the aggregate level and nature of the  capitalization of NHA and subsidiaries as
of April 1, 1998, (ii) the aggregate level and nature of the  capitalization  of
CCA and subsidiaries as of 10:00 a.m., New York City time, on the date hereof is
not less favorable than the aggregate level and nature of the  capitalization of
CCA and  subsidiaries  as of the  consummation  of the  reorganization  of NACC,
capitalization  of CCA and related  transactions  that occurred on June 29, 1998
and (iii) NHA is  obligated  to restore to CCA, on or before  November 30, 1998,
(A) capital in the amount of any  reductions in the level of  capitalization  of
CCA that may occur  during the period  from (and  including)  the date hereof to
(and  including)  September  30,  1998 and (B) to the extent  that  internal  or
independent financial data, reports,  reviews or examinations indicate hereafter
that the amount of losses experienced by CCA and its subsidiaries in the conduct
of  their  business  activities  (including,   without  limitation,  dealing  in
securities and the origination,  purchase and sale of mortgage loans) during the
period from (and including) June 29, 1998 to (and including)  September 30, 1998
exceeds the amount of such losses as set forth in the statement  attached hereto
as Exhibit C, capital in the amount of such excess; and (B) there shall not have
occurred  after 10:00 a.m.,  New York City time,  on the date hereof,  or on any
date hereafter,  any event that, in the good faith judgment of any  Underwriter,
constitutes a material  adverse  change in the general  affairs,  business,  key
personnel,  capitalization,  financial  position or net worth of the Company and
its subsidiaries, whether or not arising in the ordinary course of business.

     (p) The Final  Prospectus (as amended or  supplemented to and including the
Closing  Date)  shall  contain  the  statements  set  forth on  Exhibit D hereto
verbatim except for such alteration as may be approved by each Underwriter (and,
without  limiting  any  of  the  other  rights  of any  Underwriter  under  this
Agreement,  the Company and CCA hereby confirm that such statements are true and
correct).

     If any of the  conditions  specified  in this Section 6 shall not have been
fulfilled in all material  respects when and as provided in this  Agreement,  if
the Company is in breach of any covenants or agreements  contained  herein or if
any of the  opinions  and  certificates  referred to above or  elsewhere in this
Agreement shall not be in all material respects reasonably  satisfactory in form
and  substance  to the  Underwriters  and  counsel  for the  Underwriters,  this
Agreement and all obligations of the Underwriters  hereunder may be canceled at,
or at any time prior to, the Closing  Date by the  Underwriters.  Notice of such
cancellation  shall be given to the  Company  in  writing,  or by  telephone  or
telegraph confirmed in writing.

     7.  Reimbursement  of  Underwriters'  Expenses.  If the sale of the Offered
Certificates provided for herein is not consummated because any condition to the
obligations  of the  Underwriters  set forth in  Section 6 is not  satisfied  or
because of any  refusal,  inability  or  failure  on the part of the  Company to
perform any agreement herein or comply with any provision hereof,  other than by
reason of a default by any of the Underwriters,  the Company shall reimburse the
Underwriters,  upon demand, for all out-of-pocket expenses (including reasonable
fees and  disbursements  of such  Underwriter's  counsel)  that  shall have been
incurred  by them in  connection  with  the  proposed  purchase  and sale of the
Offered Certificates.

     8. Indemnification and Contribution.  (a) Each of the Company,  CCA, Nomura
Asset Capital  Corporation  ("NACC") and Nomura  Holding  America Inc.  ("NHA"),
jointly and severally,  shall  indemnify and hold harmless each  Underwriter and
each person, if any, who controls any Underwriter  within the meaning of Section
15 of the 1933 Act or Section 20 of the 1934 Act as follows:

          (i) against  any and all loss,  liability,  claim,  damage and expense
     whatsoever,  as  incurred,  arising  out of or based  upon  (I) any  untrue
     statement or alleged  untrue  statement of a material fact contained in the
     Preliminary   Prospectus,   the  Final  Prospectus  (or  any  amendment  or
     supplement  thereto),  any  Computational  Materials  (to  the  extent  the
     information  set  forth  in such  items is based  upon  the  Mortgage  Pool
     Information),   any  ABS  Term  Sheet  approved  by  the  Company,  or  any
     Market-Making  Prospectus  (including any Exchange Act Reports incorporated
     therein) or the omission or alleged  omission  therefrom of a material fact
     required to be stated therein or necessary to make the  statements  therein
     not misleading or (II) the  occurrence of any Prohibited  Capital Event (as
     defined in Exhibit E hereto)  provided,  that (A) the  foregoing  indemnity
     with respect to the Preliminary  Prospectus,  any Marketing Materials shall
     not inure to the  benefit  of any  Underwriter  (or to the  benefit  of any
     person  controlling such Underwriter) from whom the person asserting claims
     giving rise to any such losses,  claims,  damages,  expenses or liabilities
     purchased  Certificates  if such  untrue  statement  or omission or alleged
     untrue  statement or omission was corrected in the Final Prospectus and the
     corrected Final  Prospectus  shall have been furnished to such person at or
     prior to the written  confirmation  of the sale of Offered  Certificates to
     such  person  and  (B)  the  foregoing   indemnity   with  respect  to  any
     Market-Making Prospectus shall not inure to the benefit of any person other
     than NSI (and each person who controls NSI within the meaning of Section 15
     of the 1933 Act or Section 20 of the 1934 Act);

          (ii) against any and all loss,  liability,  claim,  damage and expense
     whatsoever,  as  incurred,  to the extent of the  aggregate  amount paid in
     settlement of any  litigation,  or any  investigation  or proceeding by any
     governmental  agency  or body,  commenced  or  threatened,  or of any claim
     whatsoever  arising out of or based upon (I) any such untrue  statement  or
     omission,  or any  such  alleged  untrue  statement  or  omission,  if such
     settlement is effected with the written consent of the Company, or (II) any
     such Prohibited Capital Event; and

          (iii) against any and all expense  whatsoever,  as incurred (including
     the  fees  and  disbursements  of  counsel  chosen  by  such  Underwriter),
     reasonably  incurred in  investigating,  preparing or defending against any
     litigation,  or any investigation or proceeding by any governmental  agency
     or body,  commenced or threatened,  or any claim  whatsoever based upon (I)
     any such untrue statement or omission, or any such alleged untrue statement
     or omission or (II) any such Prohibited  Capital Event, in each case to the
     extent that any such expense is not paid under (i) or (ii) above;

provided,  however,  that this Section 8 shall not apply to any loss, liability,
claim,  damage or expense to the extent  arising out of any untrue  statement or
omission or alleged  untrue  statement or omission  made in reliance upon and in
conformity with the Underwriters' Information.

     (b) Each Underwriter,  severally and not jointly,  shall indemnify and hold
harmless  the Company and each person,  if any, who controls the Company  within
the meaning of either  Section 15 of the 1933 Act or Section 20 of the 1934 Act,
against any and all losses, liabilities, claims and damages as incurred, arising
out of any untrue  statements  or  omissions,  or alleged  untrue  statements or
omissions,  made in the Preliminary  Prospectus or the Final  Prospectus (or any
amendment  thereto) in reliance upon and in conformity with written  information
furnished  to  the  Company  by  the  Underwriters  expressly  for  use  in  the
Preliminary  Prospectus or the Final  Prospectus (or any amendment or supplement
thereto).  It is hereby  acknowledged  that the  statements set forth (i) in the
second sentence of the fourth  paragraph,  and the Allocation  Table,  under the
caption "Method of Distribution" and (ii) the first sentence of the third to the
last  paragraph on the front cover of the Final  Prospectus  (collectively,  the
"Underwriters'  Information"),  will  constitute  the only  written  information
furnished  to  the  Company  by  the  Underwriters  expressly  for  use  in  the
Preliminary  Prospectus or the Final  Prospectus (or any amendment or supplement
thereto).

     (c) Each  indemnified  party shall give  notice as  promptly as  reasonably
practicable to each  indemnifying  party of any action  commenced  against it in
respect of which indemnity may be sought hereunder,  but failure to so notify an
indemnifying  party shall not relieve such indemnifying party from any liability
which it may have otherwise  than on account of this Section 8. An  indemnifying
party may  participate at its own expense in the defense of any such action and,
to the extent that it may elect by written notice  delivered to the  indemnified
party promptly after receiving the aforesaid notice from the indemnified  party,
to assume the defense  thereof,  with counsel  satisfactory to such  indemnified
party. 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 agreed to the retention of such counsel or (ii) the
indemnifying  party  shall not have  assumed the  defense of such  action,  with
counsel  satisfactory  to the  indemnified  party,  within a  reasonable  period
following the indemnifying party's receiving notice of such action, or (iii) 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. In no event shall the indemnifying  parties be
liable for fees and expenses of more than one counsel (or, if the Company is the
indemnifying party, one counsel for each Underwriter,  provided that the Company
shall not be liable  for the fees and  expenses  of more  than one  counsel  for
Morgan  Stanley and Merrill Lynch (and NSI, if neither  Nomura  Holding  America
Inc. nor any of its affiliates  owns any interest in CCA) unless  representation
of both (or all) of such Underwriters by the same counsel would be inappropriate
due to actual or  potential  differing  interests  between (or among)  them) (in
addition  to any  local  counsel)  separate  from  their  own  counsel  for  all
indemnified parties in connection with any one action or separate but similar or
related  actions  in the  same  jurisdiction  arising  out of the  same  general
allegations  or  circumstances.  Unless  it  shall  assume  the  defense  of any
proceeding,  an 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  shall  indemnify  the  indemnified  party  from and  against  any loss or
liability by reason of such  settlement or judgment.  If an  indemnifying  party
assumes  the  defense of any  proceeding,  it shall be  entitled  to settle such
proceeding  with the  consent of the  indemnified  party or, if such  settlement
provides for release of the  indemnified  party in  connection  with all matters
relating to the proceeding that have been asserted against the indemnified party
in such proceeding by the other parties to such settlement,  without the consent
of the indemnified party.

     (d) If the indemnification  provided for in this Section 8 (other than such
indemnification  that is related to the  occurrence  of any  Prohibited  Capital
Event) is  unavailable to an  indemnified  party under  subsection (a) or (b) or
insufficient in respect of any losses,  liabilities,  claims or damages referred
to  therein,   then  the  indemnifying  party,  in  lieu  of  indemnifying  such
indemnified  party,  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, CCA, NACC and NHA (collectively,  the "CCA Entities") on the one
hand and each of the  Underwriters on the other from the offering of the Offered
Certificates  or (ii) if the  allocation  provided  by  clause  (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 (i) above but also the relative
fault of the CCA Entities on the one hand and of each of the Underwriters on the
other in  connection  with the  statements or omissions  which  resulted in such
losses, claims, damages or liabilities,  as well as any other relevant equitable
considerations.  The relative  benefits  received by the CCA Entities on the one
hand, and an Underwriter  on the other,  in connection  with the offering of the
Offered  Certificates  shall be deemed to be in the same respective  proportions
that the  total net  proceeds  from the  offering  of the  Certificates  (before
deducting  expenses)  received by the CCA  Entities  and the total  underwriting
discounts and commissions  received by the Underwriter in respect thereof,  bear
to the aggregate offering price of the Offered Certificates.  The relative fault
of the CCA Entities on the one hand and of a  Underwriter  on the other 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 CCA Entities or by the
Underwriter,  and the parties' relative intent, knowledge, access to information
and  opportunity to correct or prevent such  statement or omission.  In no event
shall any  Underwriter  be  obligated  to  contribute  more than the  difference
between  the  aggregate  price at which it  acquired  the  Offered  Certificates
purchased  by it  hereunder  and the  aggregate  price  at  which  it sold  such
Certificates.  It is  hereby  acknowledged  that  the  respective  Underwriters'
obligations under this paragraph (d) shall be several and not joint.

     (e) The parties  hereto  agree that it would not be just and  equitable  if
contribution  were  determined by pro rata  allocation or by any other method of
allocation  that does not take  account  of the  considerations  referred  to in
paragraph  (d) above.  The amount paid or payable by an  indemnified  party as a
result of the losses, liabilities, claims or damages referred to in this Section
8 shall be deemed to include,  subject to the limitations  set forth above,  any
legal fees and  disbursements  or other  expenses  reasonably  incurred  by such
indemnified party in connection with  investigating or defending any such claim.
No person guilty of fraudulent  misrepresentation (within the meaning of Section
11(f) of the 1933 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 that
may otherwise be available to any indemnified party at law or in equity.

     (f) The indemnity and contribution  agreements  contained in this Section 8
shall  remain  operative  and in full  force and  effect  regardless  of (i) any
termination of this Agreement,  (ii) any  investigation  made by any CCA Entity,
any Underwriter,  any of their respective  directors or officers,  or any person
controlling  any CCA  Entity or any  Underwriter,  and (iii)  acceptance  of and
payment for any of the Certificates.

     9. Default by Any of the  Underwriters.  If any of the  Underwriters  shall
fail or  refuse to  purchase  the  Offered  Certificates  that it has  agreed to
purchase   hereunder  and  arrangements   satisfactory  to  the   non-defaulting
Underwriters  and the Company for the purchase of such Offered  Certificates are
not made within 36 hours  after such  default,  this  Agreement  will  terminate
without liability on the part of the non-defaulting Underwriters or the Company.
In any such case which does not result in termination of this Agreement, each of
the non-defaulting Underwriters and 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 Final  Prospectus  or any other  documents or
arrangements  may be effected.  Any action taken under this paragraph  shall not
relieve the defaulting Underwriter from liability in respect of any such default
of such Underwriter under this Agreement. The term "Underwriter" as used in this
Agreement shall also include, for all purposes of this Agreement,  any party not
initially  party to this Agreement who, with the approval of the  non-defaulting
Underwriters  and the  Company,  purchases  the  Offered  Certificates  that the
defaulting Underwriter agreed, but failed or refused, to purchase.

     10. Termination of Agreement.

     (a)  This  Agreement  shall  be  subject  to  termination  in the  absolute
discretion of any Underwriter,  by notice given to the Company, if (A) after the
execution  and  delivery of this  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,  either  the New York  Stock  Exchange  or the  American  Stock
Exchange, (ii) a general moratorium on commercial banking activities in New York
shall have been declared by either Federal or State of New York authorities,  or
(iii) there shall have occurred any outbreak or escalation of hostilities or any
calamity or crisis that,  in the judgment of such  Underwriter,  is material and
adverse  and (B) in the case of any of the events  specified  in clauses  (A)(i)
through  (iii) above,  such event singly or together  with any other such event,
makes it, in the  judgment  of such  Underwriter,  impracticable  to market  the
Offered  Certificates  on the terms and in the manner  contemplated in the Final
Prospectus.

     (b) If any Underwriter  terminates its obligations  under this Agreement in
accordance with Section 10(a),  the Company shall reimburse such Underwriter for
all  reasonable   out-of-pocket   expenses   (including   reasonable   fees  and
disbursements  of such  Underwriter's  counsel) that shall have been  reasonably
incurred by such  Underwriter in connection with the proposed  purchase and sale
of the Offered Certificates.

     (c) If the  obligations of an Underwriter  are  terminated  hereunder,  the
Company shall have the option to terminate  this  Agreement in its entirety.  If
the obligations of an Underwriter  under this Agreement are terminated  pursuant
to this  Section,  the  Company  does not  exercise  its option  pursuant to the
preceding  sentence  and  arrangements   satisfactory  to  the   non-terminating
Underwriters  and the  Company  for the  purchase  of the  Offered  Certificates
originally  allocated  to  the  non-terminating  Underwriters  as set  forth  on
Schedule  I hereto  are not  made  within  36 hours  after  such  default,  this
Agreement  shall terminate  without  liability on the part of any of the parties
hereto  except for the  obligation,  if any,  of the Company to  reimburse  each
Underwriter for its respective expenses as set forth in subsection (b).

     11.  Notices.  All notices and other  communications  hereunder shall be in
writing and shall be deemed duly given if mailed or  transmitted by any standard
form of  communication.  Notices to Morgan  Stanley  shall be  directed  to 1585
Broadway, New York, New York 10036, Attention:  General Counsel;  notices to NSI
shall be directed to 2 World  Financial  Center,  Building B, New York, New York
10281, Attention: General Counsel; notices to Merrill Lynch shall be directed to
World Financial Center, North Tower, 250 Vesey Street, New York, New York 10281,
Attention:  MBS  Operations;  and notices to the Company  shall be directed to 2
World Financial Center, Building B, New York, New York 10281,  Attention:  Legal
Department;  or,  as to any  party,  such  other  address  as may  hereafter  be
furnished by such party to the others in writing.

     12. Successors.  This Agreement will inure to the benefit of and be binding
upon the parties  hereto and their  respective  successors  and the officers and
directors and controlling persons referred to in Section 8, and their successors
and assigns, and no other person will have any right or obligation hereunder.

     13.  Applicable Law;  Counterparts.  This Agreement will be governed by and
construed in accordance  with the laws of the State of New York.  This Agreement
may be  executed  in any  number of  counterparts,  each of which  shall for all
purposes be deemed to be an original and all of which shall together  constitute
but one and the same instrument.

                                       [SIGNATURES COMMENCE ON FOLLOWING PAGE]


<PAGE>



     If the foregoing is in accordance with your understanding of our agreement,
please sign and return to us a  counterpart  hereof,  whereupon  this letter and
your acceptance shall represent a binding  agreement  between the Company,  CCA,
NACC, NHA and the Underwriters.

                                   Very truly yours,

                                   CAPCO AMERICA SECURITIZATION CORPORATION


                                   By:_________________________________     
                                        Name:
                                        Title:


                                   THE CAPITAL COMPANY OF AMERICA LLC


                                   By:_________________________________
                                        Name:
                                        Title:


                                   NOMURA ASSET CAPITAL CORPORATION

                                   By:_________________________________ 
                                       Name:
                                       Title:



                                   NOMURA HOLDING AMERICA INC.


                                   By:_________________________________
                                        Name:
                                        Title:


<PAGE>
     The foregoing Underwriting Agreement is hereby confirmed and accepted as of
the date first above written.

                                   NOMURA SECURITIES INTERNATIONAL, INC.


                                   By:_________________________________
                                        Name:
                                        Title:



<PAGE>
     The foregoing Underwriting Agreement is hereby confirmed and accepted as of
the date first above written.

                                      MORGAN STANLEY & CO. INCORPORATED


                                       By:_________________________________
                                           Name:
                                           Title:


<PAGE>


     The foregoing Underwriting Agreement is hereby confirmed and accepted as of
the date first above written.

                             MERRILL LYNCH, PIERCE FENNER & SMITH INCORPORATED


                             By:_________________________________
                                  Name:
                                  Title:


<PAGE>

                                    EXHIBIT A


                                   [RESERVED]


<PAGE>


                                   EXHIBIT B-1


<PAGE>



                                   EXHIBIT B-2


<PAGE>



                                   EXHIBIT B-3


<PAGE>
                                    EXHIBIT C
                              (Statement of Losses)





Revenues                          $(363,452,000)

Expenses                          $ 124,144,000
                                   ------------

Losses before taxes               $(487,596,000)

Income tax benefit                $ 212,104,000
                                   ------------
Net Loss                          $(275,492,000)
                                  ============= 



<PAGE>

                                    EXHIBIT D
                    (Required Statements in Final Prospectus)

Recent Developments

     Following  losses  experienced  by CCA, NACC (CCA's parent) and NHA (NACC's
parent),  the Board of Directors (the "NSC Board") of the ultimate parent of all
of these  companies,  Nomura  Securities  Co., Ltd.  ("NSC"),  authorized NSC to
provide  additional  capital  to NHA  (which,  in  turn,  authorized  a  capital
contribution to CCA) the effect of which was to substantially  restore the total
capitalization  (shareholder's  equity plus subordinated debt) of NHA and CCA to
the levels that existed on April 1, 1998 (that is, approximately $843 million of
subordinated  debt and common  shareholder's  equity) in the case of NHA, and to
the level that existed on June 29, 1998 (that is,  approximately $500 million of
common shareholder's equity) in the case of CCA.

     As of this date, and as authorized by the NSC Board as described above, NSC
has made an equity investment in NHA of approximately $380 million, and acquired
(through  Nomura Global  Funding plc)  subordinate  debt of NHA in the amount of
approximately   $250  million.   Accordingly,   NHA  has  received  a  total  of
approximately $628 million in cash from or at the direction of NSC and has wired
approximately $214 million of that amount to CCA as equity capital.  In exchange
for the additional capital investment, NSC redeemed $300 million of subordinated
debt and $100  million  of  senior  debt  held by  various  Nomura  entities  on
September  24,  1998.  Consequently,  there is an  incremental  increase of $150
million  in  subordinated  debt of NHA over the  March  31,  1998  level.  These
investments  achieve  the  restoration  of capital  referred  to above  based on
current loss estimates.  NHA and CCA have agreed that the equity  contributed by
NHA to CCA is subject to increase or reduction based on the amount of CCA losses
finally  determined  as of September  30,  19989.  NSC has not committed to make
additional capital contributions to NHA.

     In another  development,  Ethan Penner,  who was appointed  Chief Executive
Officer and  President of CCA at its  formation on June 29, 1998,  resigned that
office and was  appointed  Vice  Chairman  of the Board of  Directors  of CCA on
August 14, 1998. Mr. Penner  resigned as Vice Chairman of the Board of Directors
on September 16, 1998. Also,  William Wraith, IV, the co-chief executive officer
and  co-president of NHA and chairman of the Board of Directors of NSI, and Mark
McGauley,  the  chief  operating  officer  of NHA,  have  informed  CCA of their
intention to resign from those  positions.  Both of Messrs.  Wraith and McGauley
currently serve on the CCA Board of Directors.


<PAGE>
                                    EXHIBIT E

     For purposes of this Agreement,  "Prohibited  Capital Event" shall mean the
occurrence of any of the following  events to the extent that,  giving effect to
such  event,  the level and  nature of the  capitalization  of CCA would be less
favorable that the level and nature of the  capitalization  of CCA that would be
in effect  on that date of such  event  based on the  assumption  that NHA fully
performs its obligations referenced in Section 6(o) as and when such obligations
are required to be performed as contemplated by such Section:

          (i) any dividend or other distribution, direct or indirect, on account
     of  any  shares  of  any  class  of  Capital  Stock  of  CCA  or any of its
     subsidiaries now or hereafter outstanding, except a dividend payable solely
     in shares  of that  class of stock or in any  junior  class of stock to the
     holders of that class;

          (ii) any  redemption,  retirement,  sinking  fund or similar  payment,
     purchase or other acquisition for value, direct or indirect,  of any shares
     of any  class of  Capital  Stock of CCA or any of its  subsidiaries  now or
     hereafter outstanding;

          (iii) any payment made to redeem,  repurchase or retire,  or to obtain
     the  surrender  of, any  outstanding  warrants,  options or other rights to
     acquire  shares  of  any  class  of  Capital  Stock  of  CCA  or any of its
     subsidiaries now or hereafter outstanding; and

          (iv) any payment or prepayment of principal  of,  premium,  if any, or
     interest,  fees or other  charges on or with  respect  to, any  redemption,
     purchase,  retirement,  defeasance, sinking fund or similar payment and any
     claim  to  rescission  with  respect  to,  any  Indebtedness,   other  than
     Indebtedness  that  (a) is in  favor  of any  third  party  that  is not an
     Affiliate of the Company,  NACC,  CCA, NHA or Nomura  Securities Co., Ltd.,
     and (b) was incurred in the ordinary  course of such Person's  business and
     in an arm's-length transaction.

     For purposes of this Exhibit E:

     "Capital  Stock"  means,  with respect to any Person,  any capital stock of
such Person,  regardless of a class or designation,  and all warrants,  options,
purchase rights,  conversion or exchange rights,  voting rights, calls or claims
of any character with respect thereto.

     "Indebtedness",  as  applied to any  Person,  means,  at any time  (without
duplication),  (a) all  indebtedness,  obligations or other  liabilities of such
Person (i) for  borrowed  money or  evidenced  by debt  securities,  debentures,
acceptances,  notes or other similar instruments, and any accrued interest, fees
and charges relating thereto, (ii) under profit payment agreements or in respect
of obligations  to redeem,  repurchase or exchange any securities of such Person
or to pay  dividends  in respect of any  capital  stock,  (iii) with  respect to
letters of credit  issued for such  Person's  account,  (iv) to pay the deferred
purchase  price of assets,  property or services,  except  accounts  payable and
accrued expenses  arising in the ordinary course of business,  (v) in respect of
capital  leases  or (vi)  for  payment  of  obligations  owing  to  governmental
authorities  or  other  Persons;  (b) all  indebtedness,  obligations  or  other
liabilities of such Person or others secured by any lien or  encumbrances on any
property or assets of such Person, whether or not such indebtedness, obligations
or  liabilities  are  assumed  by  such  Person,  all as of such  time;  (c) all
indebtedness,  obligations  or other  liabilities  of such  Person in respect of
interest rates exchange agreement,  currency exchange agreements,  caps, floors,
collars and other similar instruments and contracts,  net of liabilities owed to
such Person by the counterparties  thereon; and (d) the guarantee (other than by
endorsement of negotiable  instruments  for collection in the ordinary course of
business),  direct  or  indirect,  of  all  or any  part  of  the  indebtedness,
obligations or liabilities referred to in clauses (a) through (c) above.



<PAGE>

                                   SCHEDULE I

Underwriting Agreement dated September 25, 1998


Offered Certificates:
- ---------------------


<TABLE>
<CAPTION>


    Class          Initial Aggregate         Aggregate Principal    Aggregate Principal      Aggregate Principal      
 Designation       Principal Amount                Amount           Amount of Class to      Amount of Class to be     
 -----------  of Class to be Purchased by of Class to be Purchased  be Purchased by NSI   Purchased by Merrill Lynch  
                     Underwriters             by Morgan Stanley     -------------------   --------------------------
              --------------------------- ------------------------

<S>               <C>                           <C>                  <C>                        <C> 
    A-1A          $264,500,000                  $119,025,000         $119,025,000               $26,450,000          
    A-1B          $632,344,698                  $284,555,114         $284,555,114               $63,234,470          
     A-2           $62,280,882                   $28,026,397          $28,026,397                $6,228,088          
     A-3           $65,000,000                   $29,250,000          $29,250,000                $6,500,000          
     A-4           $25,000,000                   $11,250,000          $11,250,000                $2,500,000          
     A-5           $21,798,308                    $9,809,239           $9,809,239                $2,179,831          
</TABLE>

      Initial                                                
   Pass-Through                             Purchase   
       Rate           Ratings(1)              Price(2)
       ----           ----------              --------
      
      5.8600%          AAA/Aaa               100.4913 
      6.2600%          AAA/Aaa               101.5222 
      6.4600%           AA/Aa2               101.5148 
      6.7400%            A/A2                 99.9739 
      7.2300%          BBB/Baa2               99.9938 
      6.6932%          BBB/Baa3               95.8280 

- -----------------
(1)  By each of Fitch IBCA and Moody's Investors Service, Inc., respectively.
                                                                             
(2)  Expressed as a percentage  of the  aggregate  stated amount of the relevant
     Class of Certificates to be purchased. The purchase price for each Class of
     the Certificates will include accrued interest at the initial  Pass-Through
     Rate therefor on the aggregate  stated amount  thereof to be purchased from
     the Cut-off Date to but not including the Closing Date.  The purchase price
     for each Class of Offered  Certificates  does not include any deduction for
     and does not otherwise take into account the fees to which each Underwriter
     is entitled as described in Section 2 of the Underwriting Agreement.       


<PAGE>
                                  SCHEDULE II
                              (Underwriters' Fees)

     Each  Underwriter  shall be entitled to (a) a selling  concession  equal to
0.15% of the aggregate principal amount of the Offered Certificates purchased by
such Underwriter, (b) a management fee equal to 0.05% of the aggregate principal
amount of the Offered  Certificates  purchased  by such  Underwriter  and (c) an
underwriting fee equal to 0.05% of the aggregate principal amount of the Offered
Certificate purchased by such Underwriter. Each Underwriter shall be entitled to
deduct the amount of such fees from the purchase price otherwise payable by such
Underwriter for the related Offered Certificates.



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