PRUDENTIAL SECURITIES STRUCTURED ASSETS INC
S-3/A, 1999-06-09
ASSET-BACKED SECURITIES
Previous: CAPITAL GROUP INTERNATIONAL INC, SC 13G, 1999-06-09
Next: PRUDENTIAL INVESTMENT PORTFOLIOS INC, N-30D, 1999-06-09



 As filed with the Securities and Exchange Commission on June 9, 1999
                                                 Registration No. 333-70233

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

                       SECURITIES AND EXCHANGE COMMISSION

                                WASHINGTON, D.C.

                                      20549

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

                                 Amendment No.2
                                       To
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                  PRUDENTIAL SECURITIES STRUCTURED ASSETS, INC.
             (Exact name of Registrant as specified in its charter)

                DELAWARE                              31-0944462
    (State or other jurisdiction of                (I.R.S. Employer
     incorporation or organization)                Identification No.)

                               One New York Plaza
                                   14th Floor
                            New York, New York 10292
                                 (212) 809-6631

          (Address, including zip code, and telephone number, including
             area code, of Registrant's principal executive offices)
                               Felicia Smith, Esq.
                       Prudential Securities Incorporated
                                One Seaport Plaza
                            New York, New York 10292
                                 (212) 214-6324

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

                                    COPY TO:
                               Al B. Sawyers, Esq.
                       Orrick, Herrington & Sutcliffe LLP
                                666 Fifth Avenue
                            New York, New York 10103
                                 (212) 506-5000

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

     If the only  securities  being  registered  on this form are being  offered
     pursuant  to  dividend or interest  reinvestment  plans,  please  check the
     following box./_/

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

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

     If this form is a  post-effective  amendment  filed pursuant to Rule 462(c)
     under the  Securities  Act, check the following box and list the Securities
     Act  registration  statement number of the earlier  effective  registration
     statement for the same offering./_/

     If delivery of the  prospectus is executed to be made pursuant  toRule 434,
     please check the following box./_/

<PAGE>

                         CALCULATION OF REGISTRATION FEE

- --------------------------------------------------------------------------
  TITLE OF    AMOUNT TO BE     PROPOSED       PROPOSED          AMOUNT OF
 SECURITIES    REGISTERED      MAXIMUM         MAXIMUM        REGISTRATION
    BEING        (2)(3)        OFFERING       AGGREGATE            FEE
 REGISTERED(1)                 PRICE PER    OFFERING PRICE(4)
                               UNIT(4)
Trust          $1,000,000        100%        $1,000,000         $278.00
Certificates

- -------------------------------------------------------------------------
(1)This registration  statement also registers an indeterminate  amount of Trust
   Certificates to be sold by Prudential  Securities  Incorporated in connection
   with market-making activity.

(2)In United States dollars or the equivalent  thereof in one or more foreign or
   composite currencies.

(3)Plus such additional  principal  amount as may be necessary such that, if one
   or more  classes  of  Trust  Certificates  are  issued  with  original  issue
   discount, the aggregate initial offering price of all Trust Certificates will
   equal $1,000,000.

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

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

<PAGE>

                                EXPLANATORY NOTE


     This  Registration  Statement  includes  a base  prospectus  and a form  of
     prospectus   supplement   for   offering   series  of  trust   certificates
     representing the entire beneficial interest in various trusts to be created
     from time to time, the assets of which will consist primarily of securities
     within  one  of the  following  categories*:  (1) a  publicly  issued  debt
     security  or asset  backed  security or a pool of such debt  securities  or
     asset  backed  securities  issued  by one  or  more  corporations,  banking
     organizations,  insurance  companies or special purpose vehicles (including
     trusts, limited liability companies,  partnerships or other special purpose
     entities);  (2) a  publicly  issued  debt  security  or pool  of such  debt
     securities which represent obligations issued by or guaranteed as to timely
     payment  by  the  full  faith and credit of a foreign government, political
     subdivision or agency or  instrumentality  thereof;  (3) a publicly  issued
     obligation or obligations of one or more foreign private  issuers; or (4) a
     publicly  issued debt  security  or  pool  of  such  debt securities  which
     represent  obligations of the United States of America,  any agency thereof
     for the payment of which the full faith  and credit of  the  United  States
     of  America  is   pledged,  or  a  United   States  governmental  sponsored
     organization created  pursuant  to  a  federal statute.  The trust may also
     hold cash  pending  disbursement  by  the trustee and may have rights under
     credit  support,  swap or  derivative  instruments  which  rights  will  be
     described in the Prospectus Supplement.  The base prospectus  and  form  of
     prospectus  supplement  contain  bracketed  provisions  appropriate for the
     various categories of trust assets; each  set  of  alternate language, when
     combined  with  the  base  prospectus  and  form of prospectus  supplement,
     constitutes a separate prospectus. Following such prospectus and prospectus
     supplement is an alternate  cover page,  page 2 and method of  distribution
     section to be used when required by the  Securities Act of 1933, as amended
     (the "Securities  Act"), in connection with  market-making  transactions in
     the securities by affiliates of Prudential  Securities  Structured  Assets,
     Inc. (the "Depositor"),  where the issuer of the applicable trust assets is
     also an affiliate of the Depositor.


- ----------
     *Securitizations  of items  described  in clauses  (2) and (3)  relating to
     obligations  of foreign  governments  and foreign  private  issuers will be
     subject to prior review by the Commission.

<PAGE>

Prospectus Supplement
(To Prospectus dated [ ], [ ])

                                [$][ ]
                RECEIPTS ON CORPORATE SECURITIES, SERIES [ ]-[ ]

                                    Issued By

                 RECEIPTS ON CORPORATE SECURITIES TRUST [ ]-[ ]

                                   Evidencing

      FRACTIONAL INTERESTS IN [[TITLE(S) OF UNDERLYING SECURITIES] DUE [ ],
                                      [ ]]

                     [POOL OF [SPECIFY TYPE OF SECURITIES]]

- --------------------------------------------------------------------------------
                 PRUDENTIAL SECURITIES STRUCTURED ASSETS, INC.,

                                    Depositor

- ----------------------------------------------
The Trust will  [IDENTIFY       [IDENTIFY
issue:          CLASS OF TRUST  CLASS OF
                CERTIFICATES]   TRUST
                                CERTIFICATES]

- -----------------------------------------------
Initial
certificate
principal
balance/
notional amount

- -----------------------------------------------
Trust
certificate
rate

- -----------------------------------------------
Distribution
dates

- -----------------------------------------------
Final
scheduled
distribution date

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

You should carefully  consider the risk factors described on pages S-[ ] through
S-[ ] in  this  prospectus  supplement  and  on  pages  [ ]  through  [ ] in the
prospectus.


The  trust  certificates  represent  interests  in  the  trust  only  and do not
represent an  obligation of the  depositor or any of its  affiliates.  The trust
certificates  do not  represent a direct  obligation  of [the  issuer[s]  of the
underlying securities] or any of [its] [their] affiliates. [The issuer[s] of the
underlying  securities  [is]  [are]  not [an]  affiliate[s]  of the trust or the
depositor  and  will  not  receive  any  proceeds  from  the  sale of the  trust
certificates.]


This prospectus supplement may not be used to offer trust certificates unless it
is accompanied by the related prospectus.


The trust  certificates  offered  by this  prospectus  supplement  will be rated
[ ] by [specify rating agency].


<PAGE>

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


The  underwriter[s]   named  below  ha[s][ve]  agreed  to  [purchase  the  trust
certificates  from the  depositor at a price equal to [ ]% of their  certificate
principal balance pursuant to a firm commitment  underwriting]  [offer the trust
certificates  for  sale on  behalf  of the  depositor  on a best  efforts  basis
[include other information required by Item 501 for a best efforts offering,  as
applicable].] See "Method of Distribution" on page S-[28].


                      [PRUDENTIAL SECURITIES INCORPORATED]

    The date of this prospectus supplement is [ ], [ ].



<PAGE>

                         TABLE OF CONTENTS
SUMMARY OF TERMS..................................................S-4
RISK FACTORS......................................................S-7
THE TRUST........................................................S-10
DESCRIPTION OF THE UNDERLYING SECURITIES.........................S-10

      Terms of Underlying Securities.............................S-11
      Publicly Available Information.............................S-12

[DESCRIPTION OF THE CREDIT SUPPORT]..............................S-13

      [Reserve Account]..........................................S-13
      [Letter of Credit].........................................S-13
      [Surety Bond]..............................................S-14
      [Other Forms of Credit Enhancement]........................S-14

YIELD ON THE TRUST CERTIFICATES..................................S-14
DESCRIPTION OF THE TRUST CERTIFICATES............................S-14

      General....................................................S-14
      Definitive Certificates....................................S-15
      Collections and Distributions..............................S-16
      [Advances].................................................S-18
      Allocation of Losses; Subordination........................S-18
      Exchange of Trust Certificates for Underlying Securities...S-18
      Distributions on Payment Default or Acceleration of the
           Underlying Securities.................................S-19
      Distributions on Redemption or Advancement of Maturity
           of the Underlying Securities..........................S-20
      Distributions on Termination of Exchange Act Reporting.....S-20
      [Restriction on Transfer of the [ ] Class
           Certificates].........................................S-20

DESCRIPTION OF THE TRUST AGREEMENT...............................S-20

      General....................................................S-20
      The Trustee................................................S-21
      Actions by Trust Certificateholders........................S-21
      Voting Rights..............................................S-21
      Voting of Underlying Securities; Modification of
           Underlying Securities Agreements......................S-22
      Termination of the Trust...................................S-22

LEGAL ASPECTS OF THE TRUST ASSETS................................S-23
THE DEPOSITOR....................................................S-23
YEAR 2000........................................................S-23
FEDERAL INCOME TAX CONSEQUENCES..................................S-24
ERISA CONSIDERATIONS.............................................S-25

                                      S-2
<PAGE>

METHOD OF DISTRIBUTION...........................................S-26
LEGAL OPINIONS...................................................S-27
RATINGS..........................................................S-27
INDEX OF TERMS...................................................S-29
ANNEX A..........................................................S-30
TERMS OF THE UNDERLYING SECURITIES...............................S-30

      Interest Payments..........................................S-31
      Principal Payments.........................................S-32
      [Redemption or Conversion Features]........................S-32
      [Security for Underlying Securities].......................S-32
      [Allocation of Collections or Revenues]....................S-32
      [Underlying Securities Events of Default][Early
           Amortization Events]..................................S-32

                                      S-3
<PAGE>
                                SUMMARY OF TERMS

     The following summary highlights selected  information from this prospectus
supplement and does not contain all of the information that you need to consider
in making an investment  decision.  To understand  all of the terms of the trust
certificates,  you should carefully read this entire  prospectus  supplement and
the accompanying prospectus.

                             THE TRUST CERTIFICATES

CLASSES OF CERTIFICATES. The trust will issue the following [ ] classes of trust
certificates:


- --    [IDENTIFY RESIDUAL CLASS, IF ANY]

- --    [IDENTIFY AMORTIZING CLASS, IF ANY]

- --    [IDENTIFY OTHER CLASSES]


Each trust  certificate  will represent a fractional  undivided  interest in the
assets of the trust.

                          [RESIDUAL CLASS CERTIFICATES]



- ---------------------------------
certificate
principal
balance
- ---------------------------------
final scheduled
distribution
date
- ---------------------------------
Owners  of  the  residual   class   certificates   will  not  receive  any  cash
distributions  unless the underlying  securities are redeemed prior to maturity.
If you own a residual class certificate  which remains  outstanding on the final
scheduled  distribution  date,  your trust  certificate  will  automatically  be
exchanged for an equivalent  principal  amount of the  underlying  securities on
such date. This exchange will occur without any action on your part.

                         [AMORTIZING CLASS CERTIFICATES]

- ---------------------------------
certificate
principal
balance
- ---------------------------------
final scheduled
distribution
date
- ---------------------------------
certificate rate
- ---------------------------------
certificate
interest
payment dates
- ---------------------------------
Owners of  amortizing  class  certificates  will not receive  some or all of the
certificate  interest payment if the trustee does not receive the full amount of
the corresponding  scheduled interest payment on the underlying  securities.  If
any  distribution  date is not a business  day, then payment will be made on the
next business day.

Owners of the amortizing class  certificates have no right to principal payments
on the underlying securities unless the underlying securities are redeemed.

[DESCRIBE  FEATURES  OF OTHER  CLASSES  OF  TRUST  CERTIFICATES  (E.G.,  INITIAL
CERTIFICATE  PRINCIPAL BALANCE OR NOTIONAL AMOUNT, FINAL SCHEDULED  DISTRIBUTION
DATE, DISTRIBUTION DATES AND AMOUNTS) IN TABULAR FORM AS APPROPRIATE]




SOURCE OF PAYMENTS ON CERTIFICATES. The trustee will periodically distribute the
amounts which it receives from the underlying  securities and other trust assets
(after  payment  of the  expenses  of the trust) to the  holders of the  various
classes of trust  certificates to pay interest,  then principal and then premium
to the most senior class of trust  certificates  and, to the extent of remaining
available  funds,  to each  other  class  of  trust  certificates  in  order  of
seniority.  If the underlying  securities or other trust assets are insufficient
to make payments on the trust certificates, you will not receive full payment of
your trust  certificates.  NONE OF THE  DEPOSITOR OR THE TRUSTEE OR ANY OF THEIR
AFFILIATES HAS ANY OBLIGATION TO MAKE PAYMENTS ON THE TRUST  CERTIFICATES IF THE
UNDERLYING  SECURITIES  AND OTHER  TRUST  ASSETS ARE  INSUFFICIENT  TO MAKE SUCH
PAYMENTS.

                                      S-4
<PAGE>

                                THE TRUST ASSETS


TERMS OF THE UNDERLYING SECURITIES
[REPEAT, AS NECESSARY FOR EACH UNDERLYING SECURITY]
- ---------------------------------
name of issuer
- ---------------------------------
original issue
date
- ---------------------------------
outstanding
principal
amount as of
[date]
- ---------------------------------
interest rate
- ---------------------------------
interest
payment dates
- ---------------------------------
maturity date
- ---------------------------------
collateral
- ---------------------------------
specified
currency/
denominations
- ---------------------------------

DISTRIBUTIONS  ON THE  REDEMPTION OR  ADVANCEMENT  OF MATURITY OF THE UNDERLYING
SECURITIES.  The issuer of the  underlying  securities may redeem the underlying
securities  prior to their final  maturity date or advance their final  maturity
date if:

- --   [SPECIFY  REDEMPTION OR  ADVANCEMENT-OF-MATURITY  EVENTS,  OR, IF FEASIBLE,
     PRESENT IN TABULAR FORMAT].

The trustee will  distribute the amounts  received as a result of any redemption
of the underlying securities to the owners of the trust certificates as follows:

- --   [SPECIFY ALLOCATION METHOD].

If the  underlying  securities  issuer  advances the maturity of the  underlying
securities,  the trustee will sell the  underlying  securities  and allocate the
resulting sale proceeds to the owners of the trust certificates as follows:

- --   [SPECIFY ALLOCATION METHOD].

CASH DISTRIBUTION TO CERTIFICATEHOLDERS ON PAYMENT DEFAULT OR ACCELERATION.  The
trustee will [sell the underlying securities and distribute the sale proceeds to
the certificateholders] [SPECIFY OTHER ACTION], if:

- --   [the underlying  securities  issuer defaults in the payment of principal or
     interest on the underlying securities,] or

- --   [the payment of the  underlying  securities is accelerated as the result of
     any  other  default   under  the   agreements   governing  the   underlying
     securities].

- --   [SPECIFY OTHER EVENTS, IF ANY]

IN-KIND DISTRIBUTION TO  CERTIFICATEHOLDERS ON FAILURE TO FILE PERIODIC REPORTS,
PAYMENT  DEFAULT OR  ACCELERATION.  The trustee will  distribute  the underlying
securities to the owners of the trust certificates in-kind if:


- --   [an] underlying  securities  issuer ceases to provide  periodic reports and
     other information to the SEC as required by federal securities law,


- --   [the underlying  securities  issuer defaults in the payment of principal or
     interest on the underlying securities, or]

- --   [the payment of the underlying securities is accelerated as the result of a
     default under the agreements governing the underlying securities.]



- --   [SPECIFY OTHER EVENTS, IF ANY]


The distribution in-kind will be made as follows: [specify allocation method].

                               OTHER TRUST ASSETS

[DESCRIBE  ANY OTHER  TRUST  ASSETS,  INCLUDING  ANY  CREDIT  SUPPORT,  SWAPS OR
DERIVATIVE INSTRUMENTS]

                                      S-5
<PAGE>

                        CERTIFICATEHOLDER EXCHANGE RIGHT

On any  scheduled  distribution  date on or after [ ], [ ], any  holder  of both
amortizing  class  certificates  and residual class  certificates  will have the
right to exchange trust certificates  representing an identical  percentage (but
not less than 10%) of the aggregate  certificate  balance of all certificates of
each class for an  equivalent  percentage  of the  underlying  securities in the
trust.

                            TERMINATION OF THE TRUST

The trust will terminate upon the occurrence of any of the following events:

[SPECIFY TERMINATION EVENTS].

                                  DENOMINATIONS

You may purchase trust certificates in denominations of [$][ ] and integral
multiples of [$][ ] in excess of [$][ ].

                               SPECIFIED CURRENCY

The trust certificates will be denominated and payable in [SPECIFY U.S., FOREIGN
OR COMPOSITE CURRENCY (SUCH AS ECU)].

                          [BOOK-ENTRY] FORM OF SECURITY

The trust  certificates will be issued in book-entry form through the facilities
of The  Depository  Trust  Company,  New York,  New York.  You will not  receive
definitive  securities  representing your investment in the trust  certificates,
except in limited circumstances described in the accompanying prospectus.

                                   THE TRUSTEE

The Chase  Manhattan Bank will serve as trustee and  administer  the trust.  The
trustee's  fees  will be  payable  from the  trust  assets  prior  to the  trust
certificates.

                                  THE DEPOSITOR


The  depositor  is a Delaware  corporation  and a  wholly-owned  limited-purpose
subsidiary of Prudential  Securities  Group, Inc. The depositor will acquire the
underlying securities and deposit them into the trust. The trust certificates do
not constitute an obligation of the depositor or any of its affiliates.


                               FEDERAL TAX STATUS


Special  counsel to the depositor is of the opinion that under  existing law the
trust will be a grantor trust or a partnership  for federal income tax purposes.
In  general,  your  trust  certificate  will  be  treated  as a  synthetic  debt
instrument  issued on the date it is acquired by you. You will be subject to the
original issue discount rules of federal income tax law. See "Federal Income Tax
Consequences" in this prospectus supplement and in the prospectus.


                              ERISA CONSIDERATIONS

Subject to important  considerations  described under "ERISA  Considerations" in
this  prospectus   supplement,   the  [IDENTIFY   PARTICULAR  CLASSES  OF  TRUST
CERTIFICATES]  are eligible for purchase by persons investing assets of employee
benefit plans or individual  retirement  accounts.  For reasons  described under
"ERISA  Considerations"  in this  prospectus  supplement,  the  [IDENTIFY  OTHER
CLASSES  OF  TRUST  CERTIFICATES]  are not  eligible  for  purchase  by  persons
investing  assets of employee  benefit plans or individual  retirement  accounts
other than an insurance company investing assets of its general account.



                                      S-6
<PAGE>

                                  RISK FACTORS

     You should consider the following material risk factors (and any other risk
factors  identified in the  prospectus)  in deciding  whether to purchase  trust
certificates.


THE TRUST IS A         The trust has no significant assets
SPECIAL PURPOSE        other than the underlying securities
TRUST AND HAS NO       [and other assets or credit support
ASSETS OTHER THAN      identified in this prospectus
THE UNDERLYING         supplement].  No other assets are
SECURITIES [AND        available to pay your trust
THE CREDIT             certificates.  None of the depositor,
SUPPORT] TO PAY        the trustee or any of their affiliates
THE TRUST              is obligated to pay your trust
CERTIFICATES; YOU      certificates if the trust assets are
MAY EXPERIENCE A       insufficient.  Consequently, if the
LOSS IF SUCH           underlying securities and assets that
ASSETS ARE             are in the trust are insufficient to pay
INSUFFICIENT           your trust certificates, you may
                       experience a loss on your investment.
                       Accordingly, you are strongly encouraged
                       to obtain as much information concerning
                       the underlying securities as you would
                       if you were investing directly in the
                       underlying securities.  This prospectus
                       supplement provides the material
                       information concerning the underlying
                       securities and refers to publicly
                       available information from the
                       underlying securities issuers.  For
                       guidance on how to obtain additional
                       information about the underlying
                       securities, please see "Description of
                       the Underlying Securities - Publicly
                       Available Information" in this
                       prospectus supplement.


A        SECONDARY     The underwriter[s] may assist in resales
MARKET   FOR  YOUR     of the trust certificates but they are
TRUST                  not obligated to do so.  A secondary
CERTIFICATES   MAY     market for the trust certificates may
NOT   DEVELOP   OR     not develop.  If a secondary market does
CONTINUE;  THUS IT     develop, it may not continue or be
MAY  BE  DIFFICULT     sufficiently liquid to allow you to
TO   RESELL   YOUR     resell your trust certificates and you
CERTIFICATES           may experience a loss on your investment.


THE TRUST WILL         The trust will not dispose of any
NOT ACTIVELY           underlying security except when required
MANAGE THE             by the trust agreement.  If adverse
UNDERLYING             financial conditions arise, the trust
SECURITIES TO          will continue to hold the underlying
AVOID LOSSES AND       securities regardless of whether losses
MAY BE REQUIRED        could be reduced by selling or disposing
TO DISPOSE OF THE      of the securities.  On the other hand,
UNDERLYING             if a default or acceleration of the
SECURITIES UNDER       underlying securities occurs, the
ADVERSE MARKET         trustee will be required to sell or
CONDITIONS             distribute the underlying securities
                       even if market conditions are
                       unfavorable at the time.   See
                       "Description of the Trust
                       Certificates-Distributions on Payment
                       Default or Acceleration of the
                       Underlying Securities".  The trustee
                       will have no discretion to do
                       otherwise.  If the trustee sells the
                       underlying securities, you may
                       experience greater losses than might
                       occur if the trust continued to hold the
                       securities.


                                      S-7
<PAGE>


YOUR ABILITY TO        The trust agreement does not provide for
ENFORCE COVENANTS      any events of default. Payments on your
UNDER THE TRUST        trust certificates will not be
AGREEMENT MAY BE       accelerated even if a covenant under the
LIMITED BECAUSE        trust agreement has been breached,
THERE ARE NO           unless an event of default has also
EVENTS OF DEFAULT      occurred with respect to the underlying
UNDER THE TRUST        securities and the payments on the
AGREEMENT              underlying securities have been
                       accelerated.  Consequently, your ability
                       to enforce covenants of the underlying
                       securities issuer and the trustee for
                       the underlying securities contained in
                       the trust agreement may be limited.

THE MARKET VALUE OF    As with other fixed-income investments,
YOUR TRUST             the market price of your trust
CERTIFICATES MAY       certificates will vary inversely with
DECLINE DUE TO         prevailing interest rates at the time of
INTEREST RATE AND      sale.  All else being equal, when interest
MARKET RISKS; THUS     rates rise, the market price of your trust
YOU MAY EXPERIENCE     certificates will fall; when interest
A SUBSTANTIAL LOSS     rates fall, the market price of your trust
IF YOU SELL YOUR       certificates will rise.  In addition, the
CERTIFICATES PRIOR     price at which you may be able to sell
TO MATURITY            your trust certificates will depend on the
                       supply of and demand for fixed-income
                       investments similar to the trust
                       certificates at the time you sell your
                       trust certificates.  Inflationary factors
                       may also erode potential buyers'
                       purchasing power.  Consequently, if you
                       sell you trust certificates prior to
                       maturity, you may experience a substantial
                       loss on your investment.




YOUR EXPECTED          The yield which you realize on your
INVESTMENT YIELD       investment in the trust certificates may
MAY BE REDUCED BY A    depend on a number of factors including
REDEMPTION, DEFAULT
OR ACCELERATION OF
THE UNDERLYING         --  the purchase price of your trust
SECURITIES AND YOUR        certificates,
ABILITY TO REINVEST
AT A COMPARABLE
YIELD MAY BE LIMITED   --  the degree to which the timing of
                           payments on your trust certificates is
                           sensitive to the timing of payments on
                           the underlying securities, and


                       --  whether the maturity of your trust
                           certificates is shortened as a result
                           of a redemption, default or
                           acceleration of the underlying
                           securities.

                       [IDENTIFY  OTHER FACTORS WHICH MAY AFFECT YIELD ON
                       THE TRUST CERTIFICATES]

                       Neither the depositor nor the trustee can
                       predict if or when a redemption, default
                       or acceleration of the underlying
                       securities will occur.  If the trust
                       certificates are prepaid or the trustee
                       distributes the underlying securities
                       in-kind to the certificateholders, your
                       investment in the trust certificates and
                       the underlying securities will have a
                       shorter average maturity.  If the trust
                       certificates are prepaid when prevailing
                       market interest rates are lower than the
                       yield on your trust certificates, you may
                       be unable to realize a comparable yield
                       when you reinvest the funds which you
                       receive from the prepayment of your trust
                       certificates.

                                      S-8
<PAGE>


[YOUR ABILITY TO       [Your trust certificates are not required or
DETERMINE THE VALUE    expected to be listed on any securities
OF YOUR CERTIFICATES   exchange or quoted on any automated
MAY BE LIMITED         quotation system of a registered securities
BECAUSE TRUST          association.  As a result, your ability to
CERTIFICATES WILL NOT  determine a market price for your trust
BE LISTED ON AN        certificates or to resell your trust
EXCHANGE OR QUOTATION  certificates may be limited.]
SYSTEM]

[YOU MAY EXPERIENCE A  [Because your trust certificates represent
LOSS ON YOUR           an investment in obligations of foreign
INVESTMENT BECAUSE OF  [corporations] [governments], you should
THE POTENTIAL          consider political, economic, social and
INSTABILITY OF A       other risks which are not typically
FOREIGN COUNTRY]       associated with an investment in securities
                       of a United States issuer.  Such risks
                       include, but are not limited to:


                       --  the devaluation of the local currency,
                           imposition of foreign exchange controls
                           to prevent free movement of the local
                           currency, and nationalization of an
                           industry which could make it more
                           difficult (if not impossible) for the
                           underlying securities issuer to meet its
                           debt obligations,


                       --  the repudiation by the underlying
                           securities issuer of its foreign debts,

                       --  the imposition of a moratorium on
                           payment or the rescheduling of foreign
                           debts,


                       --  the levying of a  withholding tax or a
                           confiscatory taxation scheme,


                       --  exchange rate fluctuations, and the risk
                           that the underlying securities issuer or
                           applicable foreign country may not have
                           sufficient U.S. dollar reserves necessary
                           to convert local currency to U.S. dollars
                           in order to pay principal, interest or
                           other amounts due with respect to your
                           trust certificates,


                       --  political or social instability in a
                           foreign country which make it difficult
                           (if not impossible) for the underlying
                           securities issuer to meet its debt
                           obligations.


                       YOU ARE STRONGLY ENCOURAGED TO  CONSULT YOUR
                       OWN FINANCIAL, TAX AND LEGAL ADVISORS AS TO
                       THE RISKS ENTAILED BY AN INVESTMENT IN TRUST
                       CERTIFICATES WHICH ARE ISSUED BY A FOREIGN
                       GOVERNMENT OR COMPANY AND/OR DENOMINATED
                       AND/OR PAYABLE IN A FOREIGN OR COMPOSITE
                       CURRENCY.  SUCH TRUST CERTIFICATES ARE NOT
                       AN APPROPRIATE INVESTMENT IF YOU ARE
                       UNSOPHISTICATED WITH RESPECT TO FOREIGN OR
                       COMPOSITE CURRENCY TRANSACTIONS.


[ENFORCEMENT OF        [The underlying securities consist of debt
OBLIGATIONS IN         securities issued by companies incorporated
FOREIGN JURISDICTIONS  or organized under the laws of a foreign
MAY BE MORE DIFFICULT  country (i.e., foreign issuers).  The assets
THAN ENFORCEMENT IN    of the foreign issuers may be located
THE UNITED             outside the United States.  As a result, it
                       may be difficult for


                                      S-9
<PAGE>


STATES]                the trust to pursue
                       lawsuits or obtain or enforce legal
                       judgments against such issuers in the United
                       States.]

                       [The underlying securities will include
                       obligations or guarantees of: (a) foreign
                       governments, (b) foreign political
                       subdivisions, or (c) agencies and
                       instrumentalities of foreign governments or
                       political subdivisions.  These foreign
                       entities may be immune from suit, and the
                       trust may not be able to obtain a United
                       States judgment against them.  Even if a
                       judgment is obtained in the United States
                       against the foreign entity, the trust may be
                       unable to obtain recognition and enforcement
                       of the United States judgment in the
                       issuer's country.]

[THE FOREIGN ISSUERS   [While a foreign issuer may make certain
DO NOT PREPARE         information available by filing periodic
REPORTS IN ACCORDANCE  reports and other information with the SEC,
WITH U.S. GENERALLY    this information (including financial
APPLIED ACCOUNTING     information) may differ in timing, form and
PRINCIPLES, THUS       substance from that normally available with
INVESTORS MAY NOT      respect to domestic issuers.  Accordingly,
HAVE ACCESS TO         investors may not have access to the same
INFORMATION NEEDED TO  volume of financial information concerning
DETERMINE THE VALUE    the issuer of the underlying security that
OF THE TRUST           it would have for United States issuers,
CERTIFICATES AND TO    thus making it difficult for investors to
DETERMINE WHETHER TO   determine the value of the trust
SELL TRUST             certificates and whether to sell their trust
CERTIFICATES]          certificates.]

[ADDITIONAL RISK       [Include additional risk factors as
FACTORS APPLICABLE TO  necessary to address risks specific to the
THE SPECIFIC FOREIGN   foreign jurisdiction involved.]
ISSUER]


                                    THE TRUST


     The  Trust  will be  formed  under  the  laws of the  [State  of New  York]
[identify other jurisdiction] pursuant to the Base Trust Agreement,  dated as of
[ ], [ ] (the "Base Trust  Agreement"),  by and between  the  Depositor  and The
Chase Manhattan Bank, as Trustee,  and the Series [ ]-[ ] Supplement dated as of
[ ], [ ] (the "Series  Supplement"  and together with the Base Trust  Agreement,
the "Trust Agreement"), between the Depositor and the Trustee. Concurrently with
the execution and delivery of the Series Supplement,  the Depositor will deposit
[IDENTIFY UNDERLYING  SECURITIES] (the "Underlying  Securities") into the Trust.
The Trustee, on behalf of the Trust, will accept such Underlying  Securities and
on or about [ ], [ ] (the "Closing Date") will deliver the Receipts on Corporate
Securities,  Series [ ]-[ ] (the "Trust  Certificates"),  evidencing  fractional
undivided interests in the Trust, to or upon the order of the Depositor.

     The  Underlying  Securities  were not  acquired  from the  issuer[s] of the
Underlying  Securities (the  "Underlying  Securities  Issuer[s]") as part of any
distribution  by or pursuant to any  agreement  with the  Underlying  Securities
Issuer[s].  The Underlying  Securities  Issuer[s]  [is/are] not participating in
this  offering  and  will not  receive  any of the  proceeds  of the sale of the
Underlying   Securities   to  the   Depositor  or  the  issuance  of  the  Trust
Certificates.


                    DESCRIPTION OF THE UNDERLYING SECURITIES


     The aggregate principal amount of the Underlying  Securities is [$][ ]. The
principal  economic terms of the Underlying  Securities are set forth  [below/in
Annex  A  hereto  which  is  hereby  incorporated  herein  by  reference].   The
information in this prospectus supplement under this caption [and in


                                      S-10
<PAGE>


Annex A]  is derived  solely  from the  offering  document(s)  prepared  for the
Underlying  Securities by the [respective]  Underlying Securities Issuer[s] (the
"Underlying  Securities  Prospectus[es]").  Prospective  investors  in the Trust
Certificates  may wish to read this prospectus  supplement and the  accompanying
prospectus in conjunction with the Underlying  Securities  Prospectus[es].  This
prospectus  supplement  sets forth material terms of the Underlying  Securities,
but does  not  provide  detailed  information  with  respect  to the  Underlying
Securities or the Underlying  Securities  Issuer[s].  This prospectus supplement
relates  only to the Trust  Certificates  offered  hereby and is not an offering
document for the Underlying Securities.

     [INCLUDE THE FOLLOWING PARAGRAPH FOR ALL UNDERLYING SECURITIES ISSUERS THAT
ARE NOT GSEs.]  The  Underlying  Securities  Issuer[s]  [is/are]  subject to the
reporting  requirements  of the  Securities  Exchange Act of 1934 (the "Exchange
Act")  and,  accordingly,  are  required  to file  periodic  reports  and  other
information  with the  Securities  and  Exchange  Commission  (the  "SEC").  For
information on how to obtain such information and reports, please see "-Publicly
Available Information" below.


     THE ABILITY OF OWNERS OF THE TRUST  CERTIFICATES  TO RECEIVE  DISTRIBUTIONS
WILL  DEPEND  ON  THE  TRUST'S  RECEIPT  OF   DISTRIBUTIONS  ON  THE  UNDERLYING
SECURITIES.  CONSEQUENTLY,  POTENTIAL INVESTORS IN THE TRUST CERTIFICATES SHOULD
OBTAIN AND EVALUATE THE SAME  INFORMATION  CONCERNING THE UNDERLYING  SECURITIES
AND THE  UNDERLYING  SECURITIES  ISSUER[S]  AS ONE WOULD  OBTAIN AND EVALUATE IF
INVESTING DIRECTLY IN THE UNDERLYING SECURITIES OR IN OTHER SECURITIES ISSUED BY
THE UNDERLYING SECURITIES ISSUER[S].

     None of the Depositor,  the Trustee or the Underwriter[s],  or any of their
affiliates,   have  participated  in  the  preparation  of  (i) any   Underlying
Securities  Prospectus or (ii) any other document,  report or other  information
filed by the  Underlying  Securities  Issuer[s]  with the SEC or otherwise  made
available  by the  Underlying  Securities  Issuers  to the  public or  potential
investors in the Trust Certificates.  None of the Depositor,  the Trustee or the
Underwriter[s],  or any of  their  affiliates,  has  verified  the  accuracy  or
completeness  of  such  documents  or  reports.  Information  contained  in such
documents  and  reports is as of the  date(s)  stated  therein,  and  comparable
information,  if given as of the date hereof, may be materially different. There
can be no assurance  that events  affecting  the  Underlying  Securities  or the
Underlying  Securities  Issuer[s]  have not  occurred,  which  have not yet been
publicly  disclosed,  which would  affect the  accuracy of  completeness  of the
Underlying  Securities  Prospectus[es] or any other publicly available documents
described above.

     The  issuance  of the Trust  Certificates  should  not be  construed  as an
endorsement by the Depositor, the Trustee or the Underwriter[s], or any of their
affiliates,  of the financial  condition or business prospects of the Underlying
Securities Issuer[s].

TERMS OF UNDERLYING SECURITIES

[USE  THE  FOLLOWING  TABLE IF THE  UNDERLYING  SECURITIES  CONSIST  OF A SINGLE
SECURITY]

     The following  table sets forth certain terms of the Underlying  Securities
as derived from the Underlying Securities Prospectus.

     --------------------------------------------------------
     Issuer:

     Title:

     Dated Date:

                                      S-11
<PAGE>


     Issue Date:

     Stated Maturity Date:

     Original Principal Amount
     Issued:

     Principal Amount Deposited
     into the Trust:

     Stated Interest Rate:

     Interest Payment Dates:

     Priority of
     Payment/Collateral:

     Denominations; Specified
     Currency:

     Method of Payment:

     CUSIP Numbers:

     Trustee:

     [Other:]

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


[USE THE FOLLOWING LANGUAGE WHERE THE UNDERLYING SECURITIES CONSIST OF A POOL OF
SECURITIES]

     Certain terms of the  Underlying  Securities as derived from the Underlying
Securities Prospectuses are set forth in Annex A hereto.

PUBLICLY AVAILABLE INFORMATION

     The following  information  concerning the Underlying  Securities Issuer[s]
has been obtained from the [applicable] Underlying Securities Prospectus[es]:

     [INSERT DESCRIPTIVE PARAGRAPH[S] FROM UNDERLYING SECURITIES  PROSPECTUS[ES]
IDENTIFYING  THE  PRINCIPAL  EXECUTIVE  OFFICE[S] OF THE  UNDERLYING  SECURITIES
ISSUER[S] AND PROVIDING CONTACT INFORMATION THEREFOR.]

     Information  concerning  the  Underlying  Securities  Issuer[s] may also be
inspected and copied at the public reference facilities maintained by the SEC at
its Public  Reference  Room, 450 Fifth Street,  N.W.,  Washington,  D.C.  20549.
Information  regarding the operation of the SEC's Public  Reference  Room may be
obtained by telephone at (800)732-0330.  Information  concerning the Underlying
Securities  Issuer[s]  can  also be  inspected  at the  SEC's  public  reference
facilities  at the  following  Regional  Offices of the SEC:  New York  Regional
Office,  Room 1100, 7 World Trade Center,  New York,  New York 10048 and Chicago
Regional  Office,  Suite 1400,  Northwestern  Atrium  Center,  500 West  Madison
Street, Suite 1400, Chicago,  Illinois  60661-2511,  and copies of such material
can be obtained from the Public Reference Section of the SEC,  Washington,  D.C.
20549, at prescribed rates. Such material may also be accessed electronically by
means  of the  SEC's  home  page  on the  Internet  at  http://www.sec.gov.  [In
addition,   reports  and  other  information   concerning   [SPECIFY  UNDERLYING
SECURITIES ISSUER[S]] may be

                                      S-12
<PAGE>

inspected at the  Information  Center of the New York Stock  Exchange  Inc.,  20
Broad Street, New York, New York 10005.]

                       [DESCRIPTION OF THE CREDIT SUPPORT]

     [The  holders of  [IDENTIFY  APPLICABLE  CLASSES] will have the benefit of
credit  support (the "Credit  Support")  which will be obtained [and  constitute
part of the  Trust as  described  below]  to  support  or  insure  the  [timely]
[ultimate]  distribution of amounts due with respect to the Trust  Certificates,
in the form and amount described below.]

[RESERVE ACCOUNT]

     [On the Closing Date, the Depositor  will deposit in the Trust,  to be held
in a reserve  account (the "Reserve  Account"),  cash,  letters of credit and/or
short-term  investments  acceptable  to the Rating Agency  initially  rating the
Trust  Certificates  in the amount of [$] [ ]. [In  addition,  collections  with
respect to the Underlying  Securities or other trust assets (the "Trust Assets")
which are not  distributed  to the  holders of the Trust  Certificates  shall be
deposited in the Reserve  Account.]  Amounts so deposited in the Reserve Account
will be used to make  payments of principal of and premium (if any) and interest
on the  Certificates,  as the same  become due, to the extent that funds are not
otherwise  available.  Immediately after any Distribution  Date,  amounts in the
Reserve Account in excess of [SPECIFY RESERVE ACCOUNT  REQUIREMENT] [may be paid
to the Depositor.]

[LETTER OF CREDIT]

     [Simultaneously  with its  deposit of the  Underlying  Securities  into the
Trust, the Depositor will obtain a letter of credit in favor of the Trustee (the
"Letter of Credit") from [ ] (the "Letter of Credit Bank"). The Letter of Credit
will be  irrevocable  and will support the  [timely]  [ultimate]  remittance  of
amounts due with  respect to the  [SPECIFY  CLASSES]  Trust  Certificates.  [The
maximum  amount that may be drawn under the Letter of Credit will  initially  be
equal to [$] [ ]. Thereafter, the amount of the Letter of Credit with respect to
any  Distribution  Date will  equal  [the  lesser  of (i) [ ]% of the  aggregate
Certificate  Principal  Balance  outstanding on the preceding  Distribution Date
(after  giving  effect  to any  payment  of  principal  made on  such  preceding
Distribution  Date) but in any event not less than [$] [ ], and (ii) the  amount
of  the  Letter  of  Credit  on  the  preceding  Distribution  Date,  plus  [(a)
reimbursement  of certain advances under the Letter of Credit and (b) recoveries
on defaulted  Underlying  Securities]  [DESCRIBE OTHER  METHODS].  The Letter of
Credit  expires on [ ], [ ]. The Trustee  will be  obligated,  in the event of a
drawing on the Letter of Credit,  to pursue  appropriate  remedies  against  the
Underlying  Securities  and other  Trust  Assets and other  collateral,  and any
realization  thereon shall be paid to the Letter of Credit Bank to the extent of
any amounts owing, in the manner and priority specified herein.]

     [ADD LANGUAGE  REGARDING THE LETTER OF CREDIT BANK WITH RESPECT TO ITS DEBT
RATINGS,   ACTIVITIES  IN  WHICH  IT  ENGAGES,   REGULATORY  AUTHORITIES  HAVING
JURISDICTION OVER IT AND THE NATURE OF SUCH REGULATION,  A NARRATIVE DESCRIPTION
OF ITS ASSETS,  LIABILITIES  (INCLUDING  DEPOSITS)  AND  EQUITY,  AND INCLUDE AN
ADDRESS  FOR  FURTHER  INFORMATION  CONCERNING  THE  LETTER OF CREDIT  BANK.  IN
ADDITION,  TO THE EXTENT THAT THE LETTER OF CREDIT WILL COVER  PAYMENT OF 20% OR
MORE OF THE CASHFLOW TO THE APPLICABLE SERIES OF TRUST CERTIFICATES, PROVIDE (OR
INCORPORATE  BY  REFERENCE)  THE AUDITED  FINANCIAL  STATEMENTS OF THE LETTER OF
CREDIT  BANK.  TO THE  EXTENT  THAT THE LETTER OF CREDIT  WILL COVER  PAYMENT OF
BETWEEN  10 AND  20% OF THE  CASHFLOW  TO THE  APPLICABLE  SERIES,  PROVIDE  (OR
INCORPORATE BY REFERENCE)  SUMMARIZED FINANCIAL  INFORMATION WITH RESPECT TO THE
LETTER OF CREDIT BANK.]

                                      S-13
<PAGE>

[SURETY BOND]

     [Simultaneously  with its  deposit of the  Underlying  Securities  into the
Trust,  the  Depositor  will obtain a surety  bond in favor of the Trustee  (the
"Surety Bond") from [ ] (the "Surety").  The Surety Bond will guaranty  [timely]
[ultimate]  distributions  of the principal of and premium (if any) and interest
with  respect to the  [SPECIFY  CLASSES]  Trust  Certificates.  The Surety  Bond
expires on [ ], [ ]. The Trustee will be obligated, in the event of a drawing on
the  Surety  Bond,  to  pursue  appropriate   remedies  against  the  Underlying
Securities  and other Trust  Assets and other  collateral,  and any  realization
thereon shall be paid to the Surety to the extent of any amounts  owing,  in the
manner and priority specified herein.]

     [ADD  LANGUAGE  REGARDING THE ISSUER OF THE SURETY BOND WITH RESPECT TO ITS
DEBT RATINGS,  ACTIVITIES  IN WHICH IT ENGAGES,  REGULATORY  AUTHORITIES  HAVING
JURISDICTION OVER IT AND THE NATURE OF SUCH REGULATION,  A NARRATIVE DESCRIPTION
OF ITS ASSETS,  LIABILITIES  (INCLUDING  DEPOSITS)  AND EQUITY,  AND INCLUDE AND
ADDRESS FOR FURTHER  INFORMATION  CONCERNING  THE SURETY.  IN  ADDITION,  TO THE
EXTENT THAT THE SURETY BOND WILL COVER PAYMENT OF 20% OR MORE OF THE CASHFLOW TO
THE  APPLICABLE  SERIES  OF  TRUST  CERTIFICATES,  PROVIDE  (OR  INCORPORATE  BY
REFERENCE) THE AUDITED  FINANCIAL  STATEMENTS OF THE SURETY.  TO THE EXTENT THAT
THE SURETY BOND WILL COVER  PAYMENT OF BETWEEN 10 AND 20% OF THE CASHFLOW TO THE
APPLICABLE SERIES,  PROVIDE (OR INCORPORATE BY REFERENCE)  SUMMARIZED  FINANCIAL
INFORMATION WITH RESPECT TO THE SURETY.]

[OTHER FORMS OF CREDIT ENHANCEMENT]

     [DESCRIBE THE MATERIAL TERMS OF ANY OTHER FORM OF CREDIT  ENHANCEMENT WHICH
IS INCLUDED IN THE TRUST,  INCLUDING ANY INTEREST  RATE,  CURRENCY,  SECURITIES,
COMMODITY OR CREDIT SWAPS, CAPS, FLOORS,  COLLARS OR OPTIONS,  AND IDENTIFY EACH
COUNTERPARTY  THERETO. TO THE EXTENT THE CREDIT EXPOSURE PURSUANT TO SUCH CREDIT
ENHANCEMENT  WILL EQUAL OR EXCEED 20% OF THE CASHFLOW TO THE APPLICABLE  SERIES,
PROVIDE (OR  INCORPORATE BY REFERENCE) THE AUDITED  FINANCIAL  STATEMENTS OF THE
APPLICABLE COUNTERPARTY.  TO THE EXTENT THAT SUCH EXPOSURE IS BETWEEN 10 AND 20%
OF CASHFLOW TO THE  APPLICABLE  SERIES,  PROVIDE (OR  INCORPORATE  BY REFERENCE)
SUMMARIZED FINANCIAL INFORMATION WITH RESPECT TO THE COUNTERPARTY.]

                         YIELD ON THE TRUST CERTIFICATES

     [DESCRIBE  FACTORS RELATING TO THE TRUST ASSETS,  THE TERMS THEREOF AND THE
MANNER AND PRIORITY IN WHICH  COLLECTIONS  THEREON ARE PAID OR ALLOCATED TO EACH
CLASS  OF THE  TRUST  CERTIFICATES  THAT  MAY  AFFECT  THE  YIELD  ON THE  TRUST
CERTIFICATES.] See "Maturity and Yield Considerations" in the Prospectus.

                      DESCRIPTION OF THE TRUST CERTIFICATES

GENERAL


     The  Trust  Certificates  will  consist  of [ ]  Classes  of  Certificates,
designated  as [ ]  Class  Certificates,  [ ] Class  Certificates  and [ ] Class
Certificates.  The Trust Certificates will be denominated and distributions with
respect  thereto will be payable in [ ] (the  "Specified  Currency").  The Trust
Certificates represent in the aggregate the entire beneficial ownership interest
in the  Trust.  The [ ] Class  Certificates  have in the  aggregate  an  initial
Certificate  Principal  Balance of [$] [ ]  (approximate)  and a [ %] [Variable]
Trust  Certificate  Rate.  The [ ] Class  Certificates  have in the aggregate an
initial  Certificate  Principal  Balance  of  [$] [ ]  (approximate)  and a [ %]
[Variable]  Trust  Certificate  Rate.  The [ ]  Class  Certificates  have in the
aggregate an initial Certificate  Principal Balance of [$] [ ] (approximate) and
a [ %] [Variable] Trust Certificate Rate. [The [ ] Class Certificates, which are
not being offered  hereby,  will be transferred by the Depositor to an affiliate
on


                                      S-14
<PAGE>

the Closing  Date,  and may be sold at any time by the  Depositor in  accordance
with the terms of the Trust Agreement.]

     [REVISE THE FOLLOWING  DESCRIPTION TO REFLECT THE SPECIFIC  CHARACTERISTICS
OF  EACH  CLASS.]  Payments  received  on  the  Underlying  Securities  will  be
distributed  to the  holders  of the  Trust  Certificates  on  each [ ] and [ ],
commencing  [  ],  [ ]  (each,  a  "Distribution  Date").  The  final  scheduled
Distribution   Date  for  the  Underlying   Securities  (the  "Final   Scheduled
Distribution Date") is [ ], [ ].

     The Trust Certificates  [other than the [ ] Class Certificates [AND SPECIFY
OTHERS] (the "Definitive  Classes")] will be issued,  maintained and transferred
on the book-entry  records of The Depository  Trust Company,  New York, New York
("DTC") and its participants  ("DTC  Participants") in minimum  denominations of
[$][ ] and  [integral  multiplies  thereof]  [multiplies  of  [$][  ] in  excess
thereof].  [The [ ] Class  Certificates [and specify any others] will be offered
in registered,  certificated form, in minimum percentage interests corresponding
to the initial  Certificate  Principal Balance of [$][ ] and integral  multiples
thereof, except that one Trust Certificate of each such class may be issued with
an initial Certificate Principal Balance equal to an integral multiple of [$][ ]
plus the excess of the initial aggregate  Certificate  Principal Balance of such
class over the  greatest  integral  multiple  of [$ ] that is not more than such
initial aggregate Certificate Principal Balance.]


     The  Trust  Certificates  [(other  than  the  Definitive  Classes  of Trust
Certificates)]  will initially be represented by one or more global certificates
registered  in the name of the  nominee  of DTC  (together  with  any  successor
clearing agency  selected by the Depositor,  the "Clearing  Agency"),  except as
provided  below.  The Depositor has been informed by DTC that DTC's nominee will
be Cede & Co.  ("Cede").  No beneficial  owner of any such Trust  Certificate (a
"Beneficial Owner") will be entitled to receive a certificate  representing such
person's interest,  except as set forth below under "-Definitive  Certificates".
Unless  and  until   Definitive   Certificates  are  issued  under  the  limited
circumstances  described  herein,  all  references  to actions  by holders  with
respect  to any  such  Certificates  shall  refer to  actions  taken by DTC upon
instructions from its DTC Participants. See "-Definitive Certificates" below and
"Description of Certificates-Global Certificates" in the prospectus.


     Under the rules,  regulations and procedures creating and affecting DTC and
its operations, DTC will take action permitted to be taken by a Beneficial Owner
only at the direction of one or more DTC  Participants to whose DTC account such
Trust Certificates are credited.  Additionally,  DTC will take such actions with
respect to specified  voting  rights under the Trust  Certificates  (the "Voting
Rights") only at the direction and on behalf of DTC Participants  whose holdings
of such  Certificates  evidence  such  specified  Voting  Rights.  DTC may  take
conflicting  actions  with  respect to Voting  Rights,  to the  extent  that DTC
Participants  whose  holdings  of  Certificates  evidence  such  Voting  Rights,
authorize divergent action.

     For certain information with respect to DTC and Year 2000 issues, see "Year
2000" herein.

DEFINITIVE CERTIFICATES

     Definitive  Certificates  will be  issued  to  Beneficial  Owners  or their
nominees  respectively,  rather  than  to DTC or its  nominee,  only  if (i) the
Depositor  advises the Trustee in writing that DTC is no longer  willing or able
to discharge properly its  responsibilities as Clearing Agency with respect to a
class of  Trust  Certificates  [(other  than the  Definitive  Classes)]  and the
Depositor is unable to locate a qualified  successor or (ii) the  Depositor,  at
its option, elects to terminate the book-entry system through DTC.

                                      S-15
<PAGE>

     Upon the  occurrence of any event  described in the  immediately  preceding
paragraph,  the  Trustee  is  required  to notify  all DTC  Participants  of the
availability  through DTC of Definitive  Certificates.  Upon surrender by DTC of
the definitive certificates representing the Trust Certificates [(other than the
Definitive  Classes of Trust  Certificates)]  and  receipt of  instructions  for
re-registration,  the Trustee will reissue such Trust Certificates as Definitive
Certificates issued in the respective  principal amounts owned by the individual
owners of such Trust Certificates, and thereafter the Trustee will recognize the
holders of such Definitive Certificates as holders under the Trust Agreement.

COLLECTIONS AND DISTRIBUTIONS


     Collections  on the  Underlying  Securities and other Trust Assets that are
received  for a given  period  (each,  a  "Collection  Period")  pursuant to the
collection  procedures described herein and in the prospectus will be applied by
the Trustee on each applicable  Distribution Date to the following distributions
in the following order of priority,  solely to the extent of Available Funds (as
defined below) on such Distribution Date:


          (i) [to the Trustee, all unpaid fees and expenses owed thereto and its
     respective  agents,  up to the Allowable  Expense Amount (as defined below)
     for the related Collection Period;]

          (ii) [to the providers of Credit Support ("Credit Support Providers"),
     any amount  required to be paid or reimbursed  to, or deposited  with,  any
     such person (collectively, "Credit Support Payments");]

          (iii) to the Certificateholders of each Class, first to the payment of
     Required  Interest,  second to the payment of Required Principal and third,
     to the payment of Required Premium,  in each case applicable to such Class,
     commencing  with the most highly ranked Class and, to the extent  Available
     Funds remain available,  to each other Class in accordance with the ranking
     specified herein under "-Allocation of Losses; Subordination";

          (iv) [to the Credit Support Providers, any Credit Support Payments;]

          (v) [to the Trustee,  all its  remaining  unpaid fees and expenses and
     those of its  respective  agents not otherwise  paid pursuant to clause (i)
     above;]

          (vi) [to the  Reserve  Account  until the balance  therein  equals the
     required amount]; and

          (vii) [all remaining amounts, if any, to the Depositor.]

     There can be no assurance  that  collections  received from the  Underlying
Securities, any other Trust Assets and any applicable Credit Support relating to
the Trust Certificates over a specified period will be sufficient, after payment
of all Allowable  Expense  Amounts [and  payments of all amounts  required to be
paid to the Credit  Support  Providers]  for such  period,  to make all required
distributions  on the Trust  Certificates.  [To the extent  Available  Funds are
insufficient to make any such distributions due to any such Series or Class, any
shortfall will be carried over and will be distributed on the next  Distribution
Date on which sufficient funds exist to pay such shortfalls.]

     For purposes hereof, the following terms have the following meanings:

                                      S-16
<PAGE>

          "Allowable Expense Amount" means, for any given Collection Period, the
     sum of (x) [$] [ ]and (y)  amounts  in  respect  of the  Allowable  Expense
     Amount from the preceding  Collection  Period that have not been applied on
     the Distribution Date for such preceding Collection Period.

          "Available  Funds" for any Distribution  Date means the sum of (a) all
     amounts actually  received on or with respect to the Underlying  Securities
     and any  other  Trust  Assets  (including  investment  income  on  Eligible
     Investments)  received  during the  preceding  Collection  Period[,]  [and]
     (b) amounts  available  as such  Distribution  Date  pursuant to the Credit
     Support   described  herein  [and  (c) any   additional   amount  that  the
     [Depositor]  may remit to the Trustee  from time to time  according  to the
     terms of the Trust Agreement for application as Available Funds].

          "Call Premium  Percentage"  for any given  Distribution  Date means [a
     fixed  percentage] [a percentage  that varies  depending on [DESCRIBE BASIS
     FOR  VARIABLE  FORMULA,  SUCH AS THE  APPLICABLE  DATE OR OTHER  FACTORS OR
     INDICES]].

          "Eligible Investments" means, with respect to the Certificates,  those
     investments  acceptable to the Rating Agencies as being consistent with the
     rating of such Trust Certificates.  Generally, Eligible Investments must be
     limited to obligations or securities that mature no later than the business
     day prior to the next succeeding Distribution Date.

          "Required Interest" for the Trust Certificates or any Class thereof on
     any given Distribution Date means the accrued and undistributed interest on
     the outstanding  Certificate Principal Balance [or Notional Amount] of such
     outstanding  Certificates,  computed at the  applicable  Trust  Certificate
     Rate.

          "Required Premium" for the Trust Certificates or any Class thereof for
     any  Distribution  Date  means an amount  equal to the  product  of (a) the
     Required  Principal for such  Certificates  on such  Distribution  Date and
     (b) the Call Premium Percentage for such Distribution Date.

          "Required  Principal" for the Trust  Certificates or any Class thereof
     for any  Distribution  Date means the  amount  received  on the  Underlying
     Securities or other Trust Assets attributable to principal payments thereon
     during the related Collection Period, to the extent payable or allocable to
     such  Certificates.  The  Certificate  Principal  Balance of a  Certificate
     outstanding at any time presents the maximum amount that the holder thereof
     is entitled to receive as  distribution  payable in respect of or allocated
     to principal  from the cash flow on the  Underlying  Securities,  any other
     Trust  Assets  and any  Credit  Support  obtained  for the  benefit of such
     holder.   The  Certificate   Principal   Balance  of  any  class  of  Trust
     Certificates  [(other than the [ ] Class  Certificates)]  as of any date of
     determination  is  equal  to  the  initial  Certificate  Principal  Balance
     thereof, reduced by the aggregate of (a) all amounts allocable to principal
     previously  distributed  with  respect  to  such  Certificate  and  (b) any
     reductions in the  Certificate  Principal  Balance  thereto  deemed to have
     occurred in connection with allocations of (i) Realized Losses allocable to
     principal on the Trust Assets and  (ii)Extraordinary  Trust  Expenses,  as
     described  herein.  [The of the [ ] Class  Certificates  as of any  date of
     determination  is equal to  [specify  amount].]  [Holders  of the [ ] Class
     Certificates  are not  entitled to receive any  distributions  allocable to
     principal.]

     [Notwithstanding  the priorities  described above, holders of the [ ] Class
Certificates and the [ ] Class  Certificates  will be entitled to receive on any
Distribution  Date 100% of all  principal  collections  received  in the related
Collection  Period with respect to the Trust Assets, to be distributed [on a pro
rata basis] in reduction of the Certificate  Principal  Balance of the [ ] Class
Certificates and the [ ] Class Certificates,  if any of the following conditions
shall be  satisfied:  [DESCRIBE  CONDITIONS,  IF ANY

                                      S-17
<PAGE>

BY WHICH A CERTAIN  CLASS IS GIVEN  100% OF THE  PRINCIPAL  CASH FLOW OTHER THAN
PURSUANT TO SUBORDINATION THAT IS IN EFFECT FROM THE CLOSING DATE].]

[ADVANCES]

     [Subject to the  following  limitations,  the Trustee  may, but will not be
obligated  to,  advance or cause to be advanced  on or before each  Distribution
Date from its own funds,  or other  available  funds,  in an amount equal to the
aggregate of payments of principal,  premium (if any) and interest,  net of that
portion of the Administrative  Fee (as defined herein)  attributable to fees and
expenses of the Trustee,  that were due during the related Collection Period and
that were  delinquent on the related  Determination  Date (any such advance,  an
"Advance").

     Advances  are required to be made only to the extent they are deemed by the
Trustee to be recoverable from related late collections,  insurance proceeds, if
any, or Liquidation Proceeds.  The purpose of making such Advance is to maintain
a regular  cash flow,  rather than to guarantee or insure  against  losses.  The
Trustee will not be required to make any Advances  with respect to reductions in
the amount of the payments on the  Underlying  Securities  or other Trust Assets
due to  bankruptcy  proceedings  with respect to such  Underlying  Securities or
other Trust Assets.

     All  Advances  will  be  reimbursable  from  late  collections,   insurance
proceeds,  if any,  and any  proceeds  from the  liquidation  of the  Underlying
Security or Trust Asset  ("Liquidation  Proceeds") as to which such unreimbursed
Advance was made.  In addition,  any Advance  previously  made in respect of any
Underlying  Security  or Trust  Asset that is deemed to be  nonrecoverable  from
related late collections,  insurance proceeds,  if any, or Liquidation  Proceeds
may be  reimbursed  to the  Trustee  out of any  funds  allocable  to any of the
Underlying  Securities or other Trust Assets prior to the  distributions  on the
Certificates.]

ALLOCATION OF LOSSES; SUBORDINATION

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

     [Realized Losses and Extraordinary  Trust Expenses will be allocated on any
Distribution Date as follows: [describe allocation among the various classes].]

     [An  "Extraordinary  Trust Expense" is an expense of the Trust is excess of
the Allowable Expense Amount.]

EXCHANGE OF TRUST CERTIFICATES FOR UNDERLYING SECURITIES

     The Trust  Certificates  have been designated as an "Exchangeable  Series."
Accordingly,  commencing  on [ ], [ ],  any  holder  of  both  Amortizing  Class
Certificates and Residual Class Certificates may, by delivery of a notice to the
Trustee  substantially in the form of the Notice of Exchange attached to a Trust
Certificate (a "Notice of Exchange"),  elect to exchange Trust  Certificates  of
both  Classes  for  a pro  rata  share  of  the  Underlying  Securities  on  any
Distribution Date (an "Exchange Date"). Such Notice of Exchange must be received
by the  Trustee  not less  than 30 nor more than 45 days  prior to the  Exchange
Date. In order to exercise  such  exchange  right (the  "Exchange  Right"),  the
holder

                                      S-18
<PAGE>

shall  tender to the  Trustee on the  Exchange  Date both (a)  Amortizing  Class
Certificates  evidencing  the  percentage  specified  in the Notice of  Exchange
(which  shall  not be less  than  10%) of the  aggregate  Certificate  Principal
Balance of all Amortizing Class  Certificates  then outstanding and (b) Residual
Class Certificates  evidencing the same percentage of the aggregate  Certificate
Principal  Balance of all Residual  Class  Certificates  then  outstanding as is
represented by the Amortizing Class Certificates tendered by such holder.

     Upon  tender  of such  Certificates,  duly  endorsed  by the  holder to the
Trustee,  the Trustee shall transfer to the holder (or its designee) a principal
amount  of the  Underlying  Securities  comprising  the same  percentage  of the
Underlying Securities then held in the Trust as the percentage of the applicable
Class of  Certificates  tendered by such holder on such Exchange  Date,  rounded
down to the nearest authorized  denomination of the Underlying Securities.  Upon
such exchange, the Trustee shall cancel the tendered Certificates, provided that
if the amount of Underlying  Securities  delivered to the holder or its designee
was rounded down in accordance  with the preceding  sentence,  the Trustee shall
issue to such  holder  new  Certificates  of the  appropriate  Class  evidencing
percentage  interests of such Class  (regardless of whether such interests would
otherwise  be  authorized  denominations)  equal to the  amount of such Class in
excess of the amount accepted for such exchange.

     The  delivery  of a Notice  of  Exchange  shall be  irrevocable;  provided,
however,  that  if (i) the  proceeds  of an  optional  redemption,  a  shortened
maturity redemption or an in-kind distribution of the Underlying  Securities are
to be distributed on the Exchange Date to which such Notice of Exchange  relates
or (ii) if prior to such Exchange Date, the Trustee gives notice to holders that
the proceeds of an optional  redemption,  shortened  maturity  redemption  or an
in-kind   distribution  of  the  Underlying   Securities  are  scheduled  to  be
distributed on a date  subsequent to such Exchange Date, such Notice of Exchange
shall be automatically deemed cancelled and be of no further force and effect.

     Any  holder  tendering  Trust   Certificates  in  exchange  for  Underlying
Securities on an Exchange  Date shall be entitled to receive cash  distributions
otherwise payable on such Trust Certificates on such Exchange Date.

     Because  initially and unless and until Definitive  Certificates are issued
each Trust  Certificate  will be represented by one or more global  certificates
registered in the name of DTC or its nominee, DTC or its nominee, as applicable,
will be the  Certificateholder  of such Trust  Certificate and therefore will be
the only entity that can exercise an Exchange Right. In order to ensure that DTC
or its  nominee  will  timely  exercise  the  Exchange  Right with  respect to a
particular Trust  Certificate,  the Beneficial  Owner of such Trust  Certificate
must  instruct the broker or other direct or indirect  DTC  Participant  through
which it holds an interest in such Trust Certificate to notify DTC of its desire
to  exercise  the  Exchange  Right.  Different  securities  firms or banks  have
different  cut-off times for accepting  instructions  from their  customers and,
accordingly,  each Beneficial Owner should consult the broker or other direct or
indirect  DTC  Participant  through  which  it  holds  an  interest  in a  Trust
Certificate  in order to ascertain the cut-off time by which such an instruction
must be given in order for timely notice to be delivered to DTC or its nominee.

DISTRIBUTIONS ON PAYMENT DEFAULT OR ACCELERATION OF THE UNDERLYING SECURITIES

     If  there  is  a  payment  default  on  the  Underlying  Securities  or  an
acceleration of the Underlying  Securities  (see  "Description of the Underlying
Securities  " herein),  the Trustee  will [sell the  Underlying  Securities  and
allocate the proceeds from the sale of the Underlying Securities between the [ ]
Class  Certificates  and the [ ]  Class  Certificates  in  accordance  with  the
Allocation  Ratio][distribute  the Underlying  Securities  between the [ ] Class
Certificates and the [ ] Class Certificates in accordance

                                      S-19
<PAGE>

with the Allocation Ratio (as defined below)][submit to a vote of the holders of
the Trust Certificates to decide the appropriate remedy].

     As used  herein,  "Allocation  Ratio"  means  [the  ratio  of the [ ] Class
Allocation to the [ ] Class Allocation. The "[ ] Class Allocation" means the sum
of the present values  (discounted at the rate of [ ]% per annum) of each of the
unpaid interest coupons due or to become due on the Underlying  Securities on or
prior to the Final Scheduled Distribution Date. The "[ ] Class Allocation" means
the sum of the present values (discounted at the rate of [ ]% per annum) of each
of the unpaid interest coupons due or to become due on the Underlying Securities
after the Final Scheduled  Distribution  Date plus the sum of the present values
(discounted  as the rate of [ ]% per annum) of each of the principal  amounts of
the Underlying  Securities (in each case assuming that the Underlying Securities
were  paid  when due and were not  redeemed  prior to their  stated  maturity).]
[SPECIFY OTHER ALLOCATION RATIO METHODOLOGY].

DISTRIBUTIONS  ON  REDEMPTION  OR  ADVANCEMENT  OF  MATURITY  OF THE  UNDERLYING
SECURITIES

     If there is a redemption of the Underlying  Securities  upon the occurrence
of a Tax Event [or] [SPECIFY OTHER EVENTS] (see  "Description  of the Underlying
Securities " herein),  the proceeds of such redemption will be allocated between
the [ ] Class Certificates and the [ ] Class Certificates in accordance with the
Allocation  Ratio.  [If  there  is an  advance  of  maturity  of the  Underlying
Securities  upon  the  occurrence  of a  Tax  Event  (see  "Description  of  the
Underlying  Securities" herein), the Underlying  Securities will be sold and the
proceeds from such sale will be allocated between the [ ] Class Certificates and
the [ ] Class Certificates in accordance with the Allocation Ratio.]

DISTRIBUTIONS ON TERMINATION OF EXCHANGE ACT REPORTING


     If an Underlying  Securities  Issuer ceases to provide periodic reports and
other  information  to the SEC as required by the Exchange  Act, the  Underlying
Securities of such Underlying  Securities Issuer will be distributed  in-kind to
the holders of the Trust  Certificates  no later than the date the next periodic
report is required to be made by the Underlying  Securities  Issuer, as follows:
[SPECIFY ALLOCATION METHOD]. After any such distribution, the Certificateholders
would  be  the  direct  holders  of  the  distributed   Underlying   Securities.
CONSEQUENTLY,  POTENTIAL  INVESTORS IN THE TRUST CERTIFICATES  SHOULD OBTAIN AND
EVALUATE THE SAME INFORMATION CONCERNING THE UNDERLYING SECURITIES ISSUER[S] AND
THE UNDERLYING SECURITIES AS ONE WOULD OBTAIN AND EVALUATE IF INVESTING DIRECTLY
IN THE UNDERLYING  SECURITIES.  See  "Description of the Underlying  Securities"
above and "Annex A - Terms of the Underlying Securities" attached hereto.


[RESTRICTION ON TRANSFER OF THE [ ] CLASS CERTIFICATES]

     [Because  the [ ]  Class  Certificates  are  subordinate  to the [ ]  Class
Certificates and the [ ] Class  Certificates to the extent set forth herein, the
[ ] Class  Certificates  may  not be  purchased  by or  transferred  to  persons
investing  assets of employee benefit plans or individual  retirement  accounts,
except  upon the  delivery  of an opinion of counsel as  described  herein.  See
"ERISA Considerations" herein.]

                       DESCRIPTION OF THE TRUST AGREEMENT

GENERAL



     The Trust  Certificates  will be issued pursuant to the Trust Agreement,  a
form of which is filed as an exhibit to the  Registration  Statement.  A Current
Report on Form 8-K relating to the Trust  Certificates  containing a copy of the
Trust  Agreement  as  executed  will be  filed  by the  Depositor  with  the SEC
following  the issuance and sale of the Trust  Certificates.  The Trust  created
under  the  Trust  Agreement



                                      S-20
<PAGE>



will  consist  of (i) the  Underlying  Securities  [(exclusive  of any  interest
retained by the Depositor which is not part of the Trust)], (ii) all payments on
or collections  in respect of the  Underlying  Securities due after the [Closing
Date],  together with any proceeds thereof[,] [and] [(iii) any Credit Support in
respect of any Class or Classes of Trust  Certificates]  [and (iv) the rights of
the Depositor under the purchase agreement for the Underlying Securities between
the Depositor and the seller of the Underlying  Securities].  [In addition,  the
Certificateholders  of the  Trust  Certificates  may also  have the  benefit  of
certain  Credit  Support   discussed  above.  See  "Description  of  the  Credit
Support".]  Reference is made to the  prospectus  for important  information  in
addition to that set forth herein  regarding the Trust, the terms and conditions
of the Trust  Agreement and the Trust  Certificates.  The material  terms of the
Trust Agreement are summarized  below and in the  prospectus.  Such summaries do
not purport to be complete and are subject to the detailed provisions  contained
in the form of Trust  Agreement,  to which  reference  is hereby made for a full
description of such  provisions,  including the definition of certain terms used
herein.


THE TRUSTEE

     The Chase  Manhattan  Bank,  a New York  banking  corporation,  will act as
Trustee  for  the  Trust  Certificates  and  the  Trust  pursuant  to the  Trust
Agreement.  The Trustee's offices are located at [ ] and its telephone number is
(   )  [  ]-[   ].  The Trust  Agreement will provide that the Trustee and any
director,  officer,  employee or agent of the Trustee will be indemnified by the
Trust and will be held harmless against any loss,  liability or expense incurred
in connection with any legal action relating to the Trust Agreement or the Trust
Certificates  or the  performance  of  the  Trustee's  duties  under  the  Trust
Agreement,  other than any loss,  liability  or expense (i) that  constitutes  a
specific  liability of the Trustee under the Trust Agreement or (ii) incurred by
reason of willful misfeasance, bad faith or negligence in the performance of the
Trustee's duties under the Trust Agreement.

ACTIONS BY TRUST CERTIFICATEHOLDERS

     No Trust  Certificateholder will have the right to institute any proceeding
with respect to the Trust  Agreement,  unless  (i) such Trust  Certificateholder
previously  has given to the  Trustee  written  notice of a  continuing  breach,
(ii) Trust   Certificateholders   evidencing   not  less   than   the   Required
Percentage-Remedies  of the aggregate  Voting  Rights have  requested in writing
that  the  Trustee  institute  such  proceeding  in its  own  name  as  Trustee,
(iii) such Trust Certificateholder or Trust  Certificateholders have offered the
Trustee  such  reasonable  indemnity  as  it  may  require  against  the  costs,
liabilities or expenses to be incurred thereon or thereby,  and (iv) the Trustee
has   for   30   days   failed   to   institute   such   proceeding.   "Required
Percentage-Remedies" means [   ]% of the Voting Rights.

     There are no events of default under the Trust Agreement.

VOTING RIGHTS

     [At all times,]  [Subject to the succeeding  paragraph,] [ ]% of all Voting
Rights will be allocated among all holders of the [ ] Class Certificates and the
[ ] Class Certificates [in accordance with the Allocation Ration] [in proportion
to the outstanding  Certificate  Principal  Balances [or s] of their  respective
Certificates].  Within each Class of Trust  Certificates,  Voting Rights will be
allocated among all holders of such Class in proportion to the then  outstanding
[Certificate Principal Balances] [s] of their respective Trust Certificates.

     [SPECIFY  CONDITIONS,  IF ANY,  UNDER WHICH THE ALLOCATION OF VOTING RIGHTS
MIGHT CHANGE FROM THE FOREGOING METHODOLOGY].

                                      S-21
<PAGE>

VOTING  OF  UNDERLYING   SECURITIES;   MODIFICATION  OF  UNDERLYING   SECURITIES
AGREEMENTS

     The Trustee, as holder of the Underlying Securities,  has the right to vote
and give  consents  and  waivers  in respect of such  Underlying  Securities  as
permitted  by the Clearing  Agency and except as otherwise  limited by the Trust
Agreement.  In the event that the Trustee  receives a request  from the Clearing
Agency,  the trustee for the Underlying  Securities or an Underlying  Securities
Issuer for it consent to any amendment, modification or waiver of the Underlying
Securities,   the  Underlying   Securities  Agreement  or  any  other  documents
thereunder  or relating  thereto,  or receives  any other  solicitation  for any
action with respect to Underlying  Securities,  the Trustee shall mail notice of
such  proposed   amendment,   modification,   waiver  or  solicitation  to  each
Certificateholder  of  record  as  of  such  date.  The  Trustee  shall  request
instructions from the  Certificateholders  as to whether or not to consent to or
vote to accept such amendment, modification, waiver or solicitation. The Trustee
shall  consent  or vote,  or refrain  from  consenting  or  voting,  in the same
proportion (based on the relative  Certificate  Principal Balances [and Notional
Amounts] of the Trust  Certificates)  as the Trust  Certificates  were  actually
voted or not by the  Certificateholders  thereof  as of date  determined  by the
Trustee  prior to the date on which  such  consent  or vote is  required  [after
weighing the votes of the [   ] Class  Certificateholders  and the [    ] Class
Certificateholders  according to the Allocation Ratio]; provided, however, that,
notwithstanding  anything to the contrary,  the Trustee shall at no time vote or
consent to any matter  (i)  unless  such vote or consent  would not (based on an
opinion  of  counsel)  alter the  status of the Trust  for  federal  income  tax
purposes,  (ii) which  would  alter the  timing or amount of any  payment on the
Underlying  Securities,  except  in the  event of an event of  default  or early
amortization  event with respect to the Underlying  Securities or an event which
with  the  passage  of time  would  become  such an event  of  default  or early
amortization   event  and  with  the  unanimous   consent  of  all   Outstanding
Certificates  or (iii) which would result in the exchange or substitution of any
of the outstanding Underlying Securities pursuant to a plan for the refunding or
refinancing  of such  Underlying  Securities,  but  only  with  the  consent  of
Certificateholders  representing  100% of the  aggregate  voting  rights of each
outstanding Class of the Trust Certificates. The Trustee shall have no liability
for any  failure  to act  resulting  from  Certificateholders'  late  return  of
directions requested by the Trustee from the Certificateholders.

     In the event that an offer is made by the Underlying  Securities  Issuer to
issue new  obligations  in exchange and  substitution  for any of the Underlying
Securities pursuant to a plan for the refunding or refinancing of the Underlying
Securities,  or any  other  offer is made  for the  Underlying  Securities,  the
Trustee  shall  notify  the  Certificateholders  of such  offer as  promptly  as
practicable.  The Trustee  must reject any such offer  unless (i) the Trustee is
directed by the affirmative vote of all of the Certificateholders to accept such
offer and (ii) the Trustee has received the tax opinion described above.

     If an event of default under the Underlying Securities Agreement occurs and
is  continuing  and  if  directed  by  all  the  holders  of  outstanding  Trust
Certificates,  the  Trustee  shall vote the  Underlying  Securities  in favor of
directing,  or taking such other  action as may be  appropriate  to direct,  the
trustee for the Underlying  Securities to declare the unpaid principal amount of
the Underlying  Securities and any accrued and unpaid interest thereon to be due
and  payable.  In  connection  with a vote  concerning  whether to  declare  the
acceleration of the Underlying Securities, the interests of the holders of Trust
Certificates may differ from each other and from the interests of the holders of
any other securities issued by the Underlying Securities Issuer.

TERMINATION OF THE TRUST


     The  Trust  will  terminate  upon the  occurrence  of any of the  following
events:   [specify   termination   events].   See   "Description  of  the  Trust
Agreement Termination" in the prospectus.


                                      S-22
<PAGE>

     The  Depositor  will have the right to purchase  all  remaining  Underlying
Securities  in the  Trust  and  thereby  effect  early  retirement  of the Trust
Certificates on any Distribution Date,  [(a)] if the aggregate  principal amount
of the  Underlying  Securities at the time of any such purchase is not more than
[specify  percentage not greater than 10%] of the aggregate  principal amount of
the  Underlying  Securities as of the Closing Date [and (b)at the option of the
Depositor at [SPECIFY WHEN AND ON WHAT TERMS ANY SUCH OPTION MAY BE  EXERCISED];
provided,  however,  that the right to exercise any such option is contingent on
such exercise being consistent with the continued  satisfaction by the Depositor
and the Trust of the applicable requirements for exemption under Rule 3a-7 under
the Investment  Company Act of 1940 and all applicable  rules,  regulations  and
interpretations  thereunder.  In the  event  the  Depositor  exercises  any such
option, the portion of the purchase price allocable to the Trust Certificates of
each  Class  will be, to the  extent of  available  funds,  [100% of their  then
aggregate  outstanding  Certificate  Principal  Balance or Notional  Amount,  as
applicable,  plus with respect to the [ ] Class  Certificates  [SPECIFY  PERIOD]
interest  thereon at the Fixed  Trust  Certificate  Rate or the then  applicable
Variable Trust  Certificate Rate, as the case may be, plus, with respect to each
Class  of  Trust  Certificates,  any  previously  accrued  but  unpaid  interest
thereon.] [SPECIFY ALTERNATIVE ALLOCATIONS METHOD IF DIFFERENT FROM ABOVE.]

                        LEGAL ASPECTS OF THE TRUST ASSETS

     [DESCRIBE  ANY  APPLICABLE  LEGAL ASPECTS OF THE  UNDERLYING  SECURITIES OR
OTHER TRUST ASSETS OR RELATING TO THE  ENFORCEABILITY BY THE  CERTIFICATEHOLDERS
OF THE SECURITY INTEREST,  IF ANY, SECURING SUCH UNDERLYING  SECURITIES OR TRUST
ASSETS.]

                                  THE DEPOSITOR


     The Depositor was incorporated in the State of Delaware on May 30, 1995, as
a wholly-owned,  limited-purpose subsidiary of Prudential Securities Group, Inc.
The  Depositor  will not engage in any business or other  activities  other than
issuing and selling securities from time to time and acquiring,  owning, holding
and transferring assets (including the Underlying Securities, other Trust Assets
and Credit  Support) in  connection  therewith or with the creation of the Trust
and in  activities  related or incidental  thereto.  The Depositor is a separate
legal  entity the  assets of which are not  available  to satisfy  the claims of
creditors  of  Prudential   Securities  Group,   Inc.,   Prudential   Securities
Incorporated or any other affiliate.


     The Depositor's  only  obligations  with respect to the Trust  Certificates
will be,  pursuant to certain  representations  and  warranties  concerning  the
Underlying Securities [and Credit Support], to assign and deliver the Underlying
Securities [and Credit  Support] and certain  related  documents to the Trustee.
The Depositor has not guaranteed and is not otherwise  obligated with respect to
the Trust Certificates.


     The principal  executive office of the Depositor is located at One New York
Plaza,  14th Floor, New York, New York 10292-2014  (Telephone:  (212) 809-6631).
See "The Depositor" in the prospectus.


                                    YEAR 2000

     Certain  information  technology ("IT") and non-IT systems (i.e.,  embedded
technology such as  microcontrollers)  may utilize older computer  programs that
were written  using two digits rather than four to define the  applicable  year.
Consequently, such computer programs may recognize a date using "00" as the Year
1900  rather than the Year 2000.  These  computer  programs  may fail to operate
properly  in the Year 2000 and after if they are not  modified  or  replaced  to
comply with Year 2000 requirements.

     Various Underlying  Securities Issuers may not timely conduct or complete a
Year 2000  assessment and there can be no assurance that any Term Assets Issuers
will make any  necessary


                                      S-23
<PAGE>

modifications  or replacements of their IT or non-IT systems in time, if at all.
Failure  to  do so  could  result  in a  disruption  of  operations  of  various
Underlying  Securities  Issuers,  including,  among  other  things,  a temporary
inability to process funds or engage in similar normal business practices.  As a
result, payments to Certificateholders may be interrupted or impaired.

     [SUMMARIZE YEAR 2000 DISCLOSURE FROM UNDERLYING  SECURITIES  PROSPECTUS(ES)
CONCERNING   READINESS,   COSTS,   MATERIAL  RISKS  AND  CONTINGENCY  PLANS,  AS
APPLICABLE]

         [INCLUDE YEAR 2000 DISCLOSURE FROM THE TRUSTEE, AS APPROPRIATE]


     DTC. DTC has provided the following  information regarding Year 2000 issues
for  inclusion  in  this  prospectus  supplement.  None  of the  Depositor,  the
Underwriter[s]  or the Trustee  assumes any  responsibility  for the accuracy or
completeness thereof:


          DTC management is aware that some computer  applications,  systems and
     the like for  processing  data  ("Systems")  that are dependent on calendar
     dates,  including dates before, on and after January 1, 2000, may encounter
     "Year 2000 problems." DTC has informed its  Participants  and other members
     of the financial  community (the  "Industry")  that it has developed and is
     implementing  a program so that its  Systems,  as the same relate to timely
     payment of  distributions  (including  principal  and income  payments)  to
     securityholders,  book-entry  deliveries,  and settlements of trades within
     DTC ("DTC  services"),  continue to function  appropriately.  This  program
     includes a technical  assessment and a remediation  plan,  each of which is
     complete.  Additionally,  DTC's  plan  includes a testing  phase,  which is
     expected to be completed within appropriate time frames.

          However,  DTC's  ability  to perform  properly  its  services  is also
     dependent  upon other  parties,  including  but not  limited to issuers and
     their  agents,  as well as third  party  vendors  from  whom  DTC  licenses
     software  and  hardware,  and third  party  vendors  on whom DTC relies for
     information or the provisions of services,  including telecommunication and
     electrical  utility service  providers,  among others. DTC has informed the
     Industry that it is contacting  (and will continue to contact)  third party
     vendors  from whom DTC  acquires  services  to: (i)  impress  upon them the
     importance of such services being Year 2000  compliant;  and (ii) determine
     the extent of their efforts for Year 2000 remediation (and, as appropriate,
     testing)  of  their  services.  In  addition,  DTC  is in  the  process  of
     developing such contingency plans as it deems appropriate.

          According to DTC, the  foregoing  information  with respect to DTC has
     been  provided to the Industry for  informational  purposes only and is not
     intended to serve as a representation, warranty or contract modification of
     any kind.

                         FEDERAL INCOME TAX CONSEQUENCES


     Orrick,  Herrington & Sutcliffe LLP, Special Tax Counsel,  has delivered an
opinion  that the Trust will be a grantor  trust or a  partnership  for  federal
income tax purposes and not an association taxable as a corporation (or publicly
traded  partnership  treated as a  corporation).  Although such treatment is not
certain,  the Trustee intends for tax reporting purposes to treat the Trust as a
grantor trust and the balance of this discussion  assumes that the Trust will be
so classified. For a discussion of the consequences of recharacterization of the
Trust  as  a  partnership  for  federal  income  tax  purposes,  see  "-Possible
Recharacterization  of the  Trust  as a  Partnership"  in  "Federal  Income  Tax
Consequences" in the prospectus.


                                      S-24
<PAGE>

     [INSERT  A  DISCUSSION  OF  THE  TAX  CHARACTERIZATION  OF  THE  UNDERLYING
SECURITIES AS APPROPRIATE]

     In general,  each Trust  Certificate  will be treated as a  synthetic  debt
instrument  issued  on the  date it is  acquired  by the  holder  thereof.  Each
Certificateholder  will be subject to the original issue discount  ("OID") rules
of the Internal Revenue Code of 1986 (the "Code") and Treasury  Regulations with
respect to such Trust  Certificates.  Under those rules,  the  Certificateholder
(whether  on the cash or  accrual  method of  accounting)  will be  required  to
include  in income  the OID on its Trust  Certificate  as it  accrues on a daily
basis, on a constant yield method regardless of when cash payments are received.
The amount of OID on the Trust Certificate generally will be equal to the excess
of all amounts payable on the Trust  Certificate over the amount paid to acquire
the Trust Certificate and the constant yield used in accruing OID generally will
be the yield to maturity of the Trust  Certificate  as determined by such holder
based on that holder's purchase price for the Trust  Certificate.  The amount of
OID that is reported in income in any particular year will not necessarily  bear
any  relationship  to the amount of  distributions,  if any, paid to a holder in
that year.

     Payments made on a Trust  Certificate to a person that is not a U.S. Person
and has no  connection  with the  United  States  other than  holding  its Trust
Certificate  generally  will be made free of United States  federal  withholding
tax,  provided that (i) the holder is not related  (directly or  indirectly)  to
certain  other  specified  persons  and (ii) the holder  complies  with  certain
identification and certification requirements imposed by the IRS.


     See "Federal Income Tax Consequences" in the prospectus.


                              ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and Section  4975 of the Code  impose  certain  requirements  on (a) an employee
benefit  plan (as defined in Section  3(3) of ERISA),  (b) a plan  described  in
Section  4975(e)(1)  of the Code,  including an  individual  retirement  account
("IRA") or Keogh plan, or (c) any entity whose  underlying  assets  include plan
assets by reason of a plan's investment in the entity (each, a "Plan").

     ERISA and Section 4975 of the Code prohibit certain transactions  involving
the assets of a Plan and persons who have specified  relationships  to the Plan,
i.e.,  "parties  in  interest"  within  the  meaning  of ERISA or  "disqualified
persons" within the meaning of the Code  (collectively,  "Parties in Interest").
Thus, a Plan fiduciary  considering an investment in Trust  Certificates  should
consider  whether  such  an  investment  might  constitute  or  give  rise  to a
prohibited  transaction  under ERISA or Section 4975 of the Code. The Underlying
Securities  Issuer,  the  Underwriter[s],   the  Trustee  and  their  respective
affiliates may be Parties in Interest with respect to any Plans.

     If an  investment  in Trust  Certificates  by a Plan  were to result in the
assets of the Trust  being  deemed to  constitute  "plan  assets"  of such Plan,
certain  aspects of such  investment,  including the operations of the Trust and
the deemed extension of credit between the Underlying  Securities Issuer and the
holder of a Trust  Certificate (as a result of the Underlying  Securities  being
deemed to be plan  assets),  as well as  subsequent  transactions  involving the
Trust or its assets, might constitute or result in prohibited transactions under
Section 406 of ERISA and Section 4975 of the Code unless  exemptive  relief were
available under an applicable  exemption issued by the United States  Department
of Labor (the "DOL"). Neither ERISA nor the Code defines the term "plan assets."
Under Section  2510.3-101 of the DOL regulations  (the  "Regulation"),  a Plan's
assets  may  include  the  assets of an entity if the Plan  acquires  an "equity
interest" in such entity unless an exception applies under the Regulation. Thus,
if a Plan acquires a Trust  Certificate,  for certain  purposes  (including  the
prohibited  transaction  provisions  of Section 406 of ERISA and Section 4975 of
the Code),  the Plan would be  considered  to own an  undivided  interest in the

                                      S-25
<PAGE>

underlying   assets  of  the  Trust   unless   such  Trust   Certificate   is  a
"publicly-offered security" or another exception applies under the Regulation.

     [The Underwriter[s]  expect[s] that the Trust Certificates will satisfy the
criteria for treatment as  publicly-offered  securities under the Regulation.] A
publicly-offered  security is a security that is (i) freely  transferable,  (ii)
part of a class of securities that is owned by 100 or more investors independent
of the issuer and of one another at the conclusion of the initial offering,  and
(iii) either is (A) part of a class of securities registered under Section 12(b)
or 12(g) of the Exchange  Act, or (B) sold to the Plan as part of an offering of
securities to the public pursuant to an effective  registration  statement under
the Securities Act of 1933, as amended (the "Securities  Act"), and the class of
securities of which such security is a part is registered under the Exchange Act
within 120 days (or such later time as may be allowed by the  Commission)  after
the end of the  fiscal  year of the issuer  during  which the  offering  of such
securities to the public occurred.

     [The  Underwriter[s]  will verify that there will be at least 100  separate
purchasers  (whom the  Underwriter[s]  ha[s][ve]  no reason to  believe  are not
independent of the Depositor or of one another) at the conclusion of the initial
offering.] There is no assurance that the 100 independent  investor  requirement
of the "public-offered security" exception will, in fact, be satisfied.

     NOTHING HEREIN SHALL BE CONSTRUED AS A REPRESENTATION THAT AN INVESTMENT IN
THE TRUST  CERTIFICATES WOULD MEET ANY OR ALL OF THE RELEVANT LEGAL REQUIREMENTS
WITH RESPECT TO INVESTMENTS  BY, OR IS APPROPRIATE  FOR, PLANS  GENERALLY OR ANY
PARTICULAR  PLAN. ANY PLAN OR ANY OTHER ENTITY THE ASSETS OF WHICH ARE DEEMED TO
BE "PLAN ASSETS," SUCH AS AN INSURANCE  COMPANY  INVESTING ASSETS OF ITS GENERAL
ACCOUNT,  PROPOSING  TO  ACQUIRE  TRUST  CERTIFICATES  SHOULD  CONSULT  WITH ITS
COUNSEL.

                             METHOD OF DISTRIBUTION

     [MODIFY,  AS APPROPRIATE FOR A BEST EFFORTS  OFFERING] Subject to the terms
and conditions  set forth in the  Underwriting  Agreement,  dated as of [ ], [ ]
(the "Underwriting Agreement"), the Depositor has agreed to sell and [Prudential
Securities   Incorporated  (an  affiliate  of  the  Depositor)]   (each  of  the
Underwriters  named below,  including  Prudential  Securities  Incorporated  (an
affiliate of the Depositor)] (the "Underwriter[s]")[,] has [severally] agreed to
purchase  the  [Trust  Certificates]  [principal  amount of each  Class of Trust
Certificates set forth below opposite its name].

                             [  ] CLASS    [  ] CLASS      [  ] CLASS
                            CERTIFICATES   CERTIFICATE     CERTIFICATES

      Prudential            $              $               $
      Securities
      Incorporated.....

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

            Total......

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

     The  Depositor  has been  advised by the  Underwriter[s]  that [it]  [they]
propose[s]  to offer the  Trust  Certificates  from  time to time in  negotiated
transactions  or otherwise  at varying  prices to be  determined  at the time of
sale.  The   Underwriter[s]  may  effect  such  transactions  by  selling  Trust
Certificates to or through dealers and such dealers may receive  compensation in
the  form  of  underwriting  discounts,

                                      S-26
<PAGE>

concessions or commissions from the  Underwriter[s]  and any purchasers of Trust
Certificates for whom they may act as agents. The Underwriter[s] and any dealers
that  participate  with  the   Underwriter[s]   in  the  distribution  of  Trust
Certificates may be deemed to be  underwriters,  and any profit on the resale of
Trust  Certificates  by them  may be  deemed  to be  underwriting  discounts  or
commissions under the Securities Act.

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

     [Prudential Securities  Incorporated (the  "Representative"),  on behalf of
the  Underwriter[s],  may engage in  over-allotment,  stabilizing  transactions,
syndicate covering transactions and penalty bids in accordance with Regulation M
under the Exchange Act. Over-allotment involves syndicate sales in excess of the
offering  size,   which  creates  a  syndicate   short   position.   Stabilizing
transactions  permit bids to  purchase  the  underlying  security so long as the
stabilizing  bids  do  not  exceed  a  specified  maximum.   Syndicate  covering
transactions  involve purchases of the Trust Certificates  offered hereby in the
open  market  after  the  distribution  has  been  completed  in  order to cover
syndicate short positions.  Penalty bids permit the  Representative to reclaim a
selling concession from a syndicate member when the Trust  Certificates  offered
hereby  originally  sold by such  syndicate  member are purchased in a syndicate
covering  transaction  to cover  syndicate  short  positions.  Such  stabilizing
transactions,  syndicate  covering  transactions  and penalty bids may cause the
price of the  Trust  Certificates  offered  hereby  to be  higher  than it would
otherwise be in the absence of such transactions.]

     Prudential  Securities  Incorporated is an affiliate of the Depositor,  and
the participation by Prudential  Securities  Incorporated is the offering of the
Trust Certificates  complies with Rule 2720 of the Conduct Rules of the National
Association of Securities Dealers, Inc. regarding underwriting  securities of an
affiliate.

                                 LEGAL OPINIONS

     The  validity  of the Trust  Certificates  and certain  federal  income tax
matters will be passed upon for the Depositor and the  Underwriter[s] by Orrick,
Herrington & Sutcliffe LLP, New York, New York.

                                     RATINGS

     It is a condition to the issuance of the Trust  Certificates that the Trust
Certificates  have  ratings  assigned  by  [Moody's  Investors   Service,   Inc.
("Moody's"), Standard & Poor's Ratings Group ("S&P"), Fitch IBCA, Inc. ("Fitch")
and Duff & Phelps Credit Rating  Company ("Duff & Phelps")] of [ ], [ ], [ ] and
[ ], respectively.

     The  rating[s]   address[es]   the  likelihood  of  the  receipt  by  Trust
Certificateholders of payments required under the Trust Agreement,  and [is/are]
based  primarily on the credit  quality of the  Underlying  Securities  [and the
Credit Support].  The rating[s] on the Trust  Certificates  do[es] not, however,
constitute a statement  regarding the  occurrence or frequency of redemptions or
prepayments on, or extensions of the maturity of, the Underlying Securities, and
the corresponding effect on yield to investors.


     A security rating is not a  recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
agency.  Each  security  rating  should be  evaluated  independently  of similar
ratings on different securities. The revision or withdrawal of a rating may have
an adverse effect on the market price or liquidity of the Trust Certificates.


                                      S-27
<PAGE>

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

                                      S-28
<PAGE>

                          INDEX OF TERMS

[ ] Class Allocation........ S-20
Advance......................S-18
Allocation Ratio.............S-20
Allowable Expense Amount.....S-17
Available Funds..............S-17
Base Trust Agreement.........S-10
Beneficial Owner.............S-15
Call Premium Percentage......S-17
Cede.........................S-15
Clearing Agency..............S-15
Closing Date.................S-10
Code.........................S-25
Collection Period............S-16
Concentrated Underlying
Securities...................S-31
Credit Support...............S-13
Credit Support Payments......S-16
Credit Support Providers.....S-16
Definitive Classes...........S-15
Distribution Date............S-15
DOL..........................S-25
DTC..........................S-15
DTC Participants.............S-15
DTC services.................S-24
Duff & Phelps................S-27
Eligible Investments.........S-17
ERISA........................S-25
Exchange Act.................S-11
Exchange Date................S-18
Exchange Right...............S-18
Extraordinary Trust Expense..S-18
Final Scheduled
Distribution Date............S-15
Fitch........................S-27
Industry.....................S-24
IRA..........................S-25
IT...........................S-23
Letter of Credit.............S-13
Letter of Credit Bank........S-13
Liquidation Proceeds.........S-18
Moody's......................S-27
Notice of Exchange...........S-18
OID..........................S-25
Parties in Interest..........S-25
Plan.........................S-25
plan assets..................S-25
publicly-offered security....S-26
Regulation...................S-25
Representative...............S-27
Required Interest............S-17
Required Percentage-Remedies.S-21
Required Premium.............S-17
Required Principal...........S-17
Reserve Account..............S-13
S&P..........................S-27
SEC..........................S-11
Securities Act...............S-26
Series Supplement............S-10
Specified Currency...........S-14
Allocation of Losses.........S-16
Surety.......................S-14
Surety Bond..................S-14
Systems......................S-24
Trust Agreement..............S-10
Trust Assets.................S-13
Trust Certificates...........S-10
Underlying Securities........S-10
Underlying Securities
Issuer[s]....................S-10
Underlying Securities
Prospectus[es]...............S-11
Underwriter[s]...............S-26
Underwriting Agreement.......S-26
Voting Rights................S-15


                                      S-29
<PAGE>

                                     ANNEX A

                       TERMS OF THE UNDERLYING SECURITIES

     The  Underlying  Securities  will  consist  of a pool  of  publicly  issued
[specify,  as applicable] [(1) debt securities or asset backed securities issued
by one or  more  corporations,  banking  institutions,  insurance  companies  or
special  purpose  vehicles  (including  trusts,   limited  liability  companies,
partnerships or other special purpose entities)  organized under the laws of the
United  States  of  America  or any  state,  the  District  of  Columbia  or the
Commonwealth of Puerto Rico, which are subject to the informational requirements
of the Exchange Act and file reports and other information with the SEC, or (for
certain banking institutions) with the Comptroller of the Currency, the Board of
Governors  of  the  Federal  Reserve  System,   the  Federal  Deposit  Insurance
Corporation or the Office of Thrift Supervision, as applicable, (2) fixed income
debt  securities  issued by one or more foreign  private  issuers (as defined in
Rule 405 under the Securities Act) and subject to the reporting  requirements of
the Exchange Act and file reports and other  information with the SEC, (3) fixed
income debt  securities  which  represent  obligations  of the United  States of
America,  any agency  thereof for the payment of which the full faith and credit
of the  United  States of  America  is  pledged  or a United  States  government
sponsored  enterprise  created  pursuant to federal law or (4) fixed income debt
securities issued by a foreign  government,  political  subdivision or agency or
instrumentality thereof.]

     The composition of the pool of Underlying  Securities and the  distribution
by ratings,  remaining  term to maturity  and  interest  rate of the  Underlying
Securities  as of [ ], [ ], as derived from the relevant  Underlying  Securities
Prospectuses, is set forth below:

                  Composition of the Underlying Securities Pool
                                 as of [ ], [ ]

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


                             Distribution by Rating
                of the Underlying Securities Pool as of [ ], [ ]

- ---------------------------------------------------------------------
     Rating            Number         Aggregate      Percentage of
                                      Principal        Aggregate
                                       Balance         Principal
                                                        Balance
- ---------------------------------------------------------------------


      Total
- ---------------------------------------------------------------------


            Distribution by Remaining Term to Maturity
  of the Underlying Securities Pool as of [  ], [   ]

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



      Total
- ---------------------------------------------------------------------


                   Distribution by Interest Rate
  of the Underlying Securities Pool as of [       ], [     ]

- ---------------------------------------------------------------------
  Interest Rate        Number         Aggregate      Percentage of
                                      Principal        Aggregate
                                       Balance         Principal
                                                        Balance
- ---------------------------------------------------------------------



      Total
- ---------------------------------------------------------------------


     Certain  information  concerning  each of the  Underlying  Securities  that
comprise more than ten percent of aggregate  principal  amount of the Underlying
Securities  pool  ("Concentrated  Underlying  Securities"),  as derived from the
applicable Underlying Securities Prospectus[es], is set forth below:

     [Duplicate  the following  presentation  for each  Concentrated  Underlying
Security]

                     [Name of Underlying Securities Issuer]
                        [Title of Underlying Securities]
                 Principal Amount Deposited into Trust: [$] [ ]

      Dated Date:              [      ],
                               [      ]
      Issue Date:              [      ],
                               [      ]
      Stated Interest Rate:    [      ]%
      Stated Maturity          [      ],
      Date/Scheduled Final     [      ]
      Distribution Date:

Interest Payments

     The Underlying  Securities  Prospectus states as follows:  [Insert interest
payment section from the Underlying Securities Prospectus].

Principal Payments

     The Underlying Securities  Prospectus states as follows:  [Insert principal
payment section from the Underlying Securities Prospectus].

[Redemption or Conversion Features]

     The Underlying Securities Prospectus states as follows:  [Insert redemption
or conversion feature section from the Underlying Securities Prospectus].

[Security for Underlying Securities]

     The Underlying  Securities  Prospectus states as follows:  [Insert security
section from the Underlying Securities Prospectus].

[Allocation of Collections or Revenues]

     The Underlying Securities Prospectus states as follows:  [Insert allocation
of collections or revenues section from the Underlying Securities Prospectus].

[Underlying Securities Events of Default][Early Amortization
Events]

     The Underlying Securities  Prospectus states as follows:  [Insert events of
default/early   amortization  events  section  from  the  Underlying  Securities
Prospectus].

<PAGE>

                 RECEIPTS ON CORPORATE SECURITIES TRUST [ ]-[ ]

                                      $[ ]
                RECEIPTS ON CORPORATE SECURITIES, SERIES [ ]-[ ]

                           $[ ] [ ] CLASS CERTIFICATES

                          $[ ] [ ] CLASS CERTIFICATES

                             PROSPECTUS SUPPLEMENT
                                -----------------
                                 Underwriter[s]

                      [PRUDENTIAL SECURITIES INCORPORATED]

You should rely only on the  information  contained or incorporated by reference
in this prospectus  supplement or in the  accompanying  prospectus.  We have not
authorized anyone to provide you with different information.

We are not offering the trust  certificates  in any state where the offer is not
permitted.


The delivery of this prospectus  supplement and the  accompanying  prospectus at
any time does not imply that the information in this  prospectus  supplement and
the  accompanying  prospectus is correct as of any date after the dates on their
covers.  We not  that  if any  material  change  occurs  while  this  prospectus
supplement and the accompanying  prospectus are required by law to be delivered,
we will update the relevant  information in this  prospectus  supplement and the
accompanying prospectus to incorporate the material change.


Dealers will be required to deliver a prospectus  supplement and prospectus when
acting as  underwriters  of the trust  certificates  and with  respect  to their
unsold allotments or subscriptions.  In addition,  all dealers selling the trust
certificates  may be required to deliver a prospectus  supplement and prospectus
until [ ], [ ] (90 days after the date of this prospectus supplement).


<PAGE>
PROSPECTUS

- --------------------------------------------------------------------------------
                               TRUST CERTIFICATES

                              (ISSUABLE IN SERIES)

                  PRUDENTIAL SECURITIES STRUCTURED ASSETS, INC.

                                    Depositor

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


The trust certificates offered by this prospectus will be issued in series. Each
series of trust certificates will represent  beneficial  interests in a separate
trust  established  by  Prudential   Securities   Structured  Assets,  Inc.,  as
depositor.


     You should  carefully  consider  the risk  factors  described  on pages [ ]
through [ ] of this prospectus.

     The trust  certificates will represent  interests in the trust and will not
represent an obligation of the depositor or any of its affiliates.


     The trust certificates will not represent a direct obligation of any of the
issuers of the trust assets.

     This prospectus may be used to offer and sell trust certificates only if it
is accompanied by the prospectus supplement for such trust certificates.

     You should  carefully  consider the risk  factors  described on pages [  ]
through [  ] of this prospectus.

     The trust  certificates will represent  interests in the trust and will not
represent an obligation of the depositor or any of its affiliates.


     The trust certificates will not represent a direct obligation of any of the
issuers of the trust assets.

     This prospectus may be used to offer and sell trust certificates only if it
is accompanied by the prospectus supplement for such trust certificates.

EACH TRUST WILL CONSIST OF:

One or more debt securities or asset backed securities issued by:

     - Domestic  corporations,  banking  institutions,  insurance  companies  or
special purpose asset backed securities issuers;

     - Foreign, non-governmental issuers;

     - The United  States of America,  certain  federal  agencies or  government
sponsored enterprises created under federal law; or

     - Foreign    governments,    political    subdivisions,    agencies    or
instrumentalities.

     - Any other assets described in the prospectus supplement


EACH SERIES OF TRUST CERTIFICATES:

     Will be payable only from the assets of the trust created for that series;

     Will be rated in one of the four highest rating  categories of a nationally
recognized rating agency; and

     May include multiple classes of trust certificates and credit enhancement.



Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or disapproved of the trust  certificates  or determined
that this prospectus is accurate or complete. Any representation to the contrary
is a criminal offense.

The date of this prospectus is
[      ], [         ].


<PAGE>

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

     We provide  information to you about the trust certificates in two separate
documents that progressively provide more detail:


     - this prospectus,  which provides general  information,  some of which may
     not apply to your trust certificates, and

     - the prospectus  supplement,  which describes specific terms of your trust
     certificates.


     We  include   cross-references   in  this  prospectus  and  the  prospectus
supplement to captioned  sections of these  documents where you may find further
related  discussions.  The following table of contents and the table of contents
included in the prospectus supplement provide the pages on which these captioned
sections are located.




     You should rely only on the information provided in this prospectus and the
prospectus supplement,  including any information incorporated by reference. You
may  request  information  incorporated  by  reference  from  the  depositor  at
(212)809-6631 or at the following  address:  Prudential  Securities  Structured
Assets, Inc., One New York Plaza, 14th Floor, New York, New York 10292-2014.  We
have not authorized anyone to provide you with different information. We are not
offering the trust certificates in any state where the offer is not permitted.


<PAGE>

                                TABLE OF CONTENTS

                                                               Page

RISK FACTORS......................................................2

PROSPECTUS SUPPLEMENT.............................................5

AVAILABLE INFORMATION.............................................6

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE...................6

REPORTS TO TRUST CERTIFICATEHOLDERS...............................6

THE DEPOSITOR.................................................... 7

USE OF PROCEEDS...................................................7

FORMATION OF THE TRUST........................................... 8

MATURITY AND YIELD CONSIDERATIONS.................................8

DESCRIPTION OF THE TRUST CERTIFICATES.............................9

      General....................................................10

      Distributions..............................................10

      Certificate Principal Balance and Notional Amount of
           the Trust Certificates................................11

      Interest on the Trust Certificates.........................11

      Optional Exchange..........................................13

      Default and Remedies.......................................14

      Call Rights................................................15

      Put Rights.................................................15

      Global Securities..........................................15

DESCRIPTION OF THE TRUST ASSETS..................................17


      General....................................................17

      Principal Economic Terms of Underlying Securities..........19

      Publicly Available Information.............................19

      Other Trust Assets.........................................20

      Credit Support.............................................20

      Collections................................................22

DESCRIPTION OF THE TRUST AGREEMENT...............................22

      Assignment of Trust Assets.................................23

      Collection and Other Administrative Procedures.............23

      Retained Interest..........................................24

      Trustee Compensation and Payment of Expenses...............24

      Limitations on Rights of Trust Certificateholders..........25

                                      (i)
 <PAGE>

      Modification and Waiver....................................25

      Replacement Trust Certificates.............................26

      Termination................................................26

      Duties of the Trustee......................................26

      The Trustee................................................27

LIMITATIONS ON ISSUANCE OF BEARER CERTIFICATES...................27

CURRENCY RISKS...................................................28

FEDERAL INCOME TAX CONSEQUENCES..................................28

      Tax Status of the Trust....................................29

      Income of Certificateholders...............................30

      Possible Recharacterization of the Trust as a
           Partnership...........................................31

      Withholding Taxes..........................................31

      Possible Characterization of the Underlying Securities
           as Equity Securities..................................31

      State and Other Tax Consequences...........................32

PLAN OF DISTRIBUTION.............................................32

LEGAL MATTERS....................................................33

INDEX OF DEFINED TERMS...........................................34

                                      (ii)
<PAGE>

                                  RISK FACTORS

     You should  consider  the  following  material  risk factors (and any other
material risk factors  identified in the  applicable  prospectus  supplement) in
deciding whether to purchase trust certificates.


- -----------------------------------------------------------------------
Your Trust             Your trust certificates will represent an
Certificates Are       interest in the assets of the applicable trust
Secured by the Trust   only and will not represent an obligation of
Assets Only; the       the depositor, the trustee, the underwriters,
Performance of the     the issuer[s] of the trust assets or any of
Underlying Securities  their affiliates.  The assets of the trust
Will Affect the Value  will include certain securities (the
of Your Investment     underlying securities) and other assets
and You May            described in the prospectus supplement for
Experience a Loss if   your trust certificates.  See "Description of
the Trust Assets are   the Trust Assets" in this prospectus and
Insufficient to Pay    "Description of the Underlying Securities" in
Your Trust             the applicable prospectus supplement.  Your
Certificates           trust certificates will not be insured or
                       guaranteed by the depositor, the trustee, the
                       underwriters or any of their affiliates.  If
                       the trust assets are insufficient to make
                       payments on your trust certificates, you will
                       experience a loss of some or all of your
                       investment.

Your Ability to Make   In deciding whether to invest in or sell trust
an Informed            certificates, you should obtain and evaluate
Investment Decision    information concerning each issuer of the
May Be Impeded if an   underlying securities as if you were investing
Underlying Securities  directly in that issuer and its securities.
Issuer Ceases to Make  The information that each underlying
Information Publicly   securities issuer makes available to the
Available              public is important in considering whether to
                       invest in or sell trust certificates.  See
                       "Description of the Underlying Securities -
                       Publicly Available Information" in the
                       applicable prospectus supplement.

                       Accordingly, to the extent that an underlying
                       securities issuer ceases to make information
                       about itself and the underlying securities
                       publicly available, your ability to make an
                       informed decision to purchase or sell trust
                       certificates could be impeded.  the depositor,
                       the trustee, the underwriters and their
                       affiliates (1) have not verified, and have not
                       undertaken to verify, the accuracy,
                       completeness or continued availability of any
                       such information by an underlying securities
                       issuer (whether or not filed with the SEC),
                       (2) have made no investigation of the
                       financial condition or creditworthiness of any
                       underlying securities issuer, and (3) assume
                       no responsibility for any information
                       considered by any purchaser or potential
                       purchaser of the trust certificates that is
                       not expressly contained in this prospectus or
                       the applicable prospectus supplement.

                       You should not construe the issuance of the
                       trust certificates as an endorsement by the
                       depositor, the trustee, the underwriters or
                       any of their affiliates of the financial
                       condition or business prospects of any
                       underlying securities issuer.


Remedies Under the     The trust agreement authorizing the issuance
Trust Agreement Are    of your trust certificates will govern the
Limited; The Trust     actions of the trustee on your behalf.  The
Will Not Actively      remedies available to the trustee are
Manage the Underlying  predetermined and limited.  Therefore, by
Securities to Avoid    virtue of the trust, you will have less
Losses                 discretion over the exercise of remedies under
                       the underlying securities than if you had
                       invested directly in the underlying securities
                       themselves.

                                       2
<PAGE>

                       Each trust will generally hold the related
                       trust assets to the final scheduled
                       distribution date for the trust certificates.
                       Even if adverse financial or other events or
                       conditions occur, the trust will not dispose
                       of the underlying securities or other trust
                       assets prior to the final scheduled
                       distribution date, except in certain limited
                       circumstances.  The applicable prospectus
                       supplement will describe the particular
                       circumstances, if any, under which a trust
                       asset may be disposed of prior to maturity.


Trust Certificates     If your trust certificates are denominated
Denominated in         and/or payable in a currency other than U.S.
Foreign Currency       dollars (i.e., a foreign or composite
Involve Special        currency), your investment entails significant
Currency-Related Risks currency-related risks.  Such risks include
                       the possibility of:

                    -  Significant  changes in exchange  rates  between the U.S.
                       dollar and the foreign currency, and

                    -  the  imposition  or  modification  of  foreign   exchange
                       controls.


                       These risks generally depend on economic,
                       social and political events and the supply of
                       and demand for the relevant currencies.  In
                       recent years, rates of exchange between the
                       U.S. dollar and certain foreign currencies
                       have been highly volatile.  You should be
                       aware, however, that past fluctuations in any
                       particular exchange rate do not necessarily
                       indicate fluctuations in the rate that may
                       occur during the term of your trust
                       certificates.  If the currency in which your
                       trust certificate is denominated and/or
                       payable depreciates in value against the U.S.
                       dollar, the effective yield of your trust
                       certificate (on a dollar-equivalent basis)
                       would decrease and you may experience a loss
                       on your investment, which may be substantial.


                       Governments may from time to time impose
                       exchange controls that could affect exchange
                       rates and the availability of foreign
                       currency.  These exchange controls could
                       restrict or prohibit distributions of amounts
                       due on your trust certificates. Even if there
                       are no actual exchange controls in place, it
                       is possible that sufficient amounts of foreign
                       currency may not be available to make
                       distributions of principal, interest or
                       premium on your trust certificates.  See
                       "Currency Risks" in this prospectus.


                       YOU ARE STRONGLY ENCOURAGED TO  CONSULT YOUR
                       OWN FINANCIAL, TAX AND LEGAL ADVISORS AS TO
                       THE RISKS ENTAILED BY AN INVESTMENT IN TRUST
                       CERTIFICATES WHICH ARE ISSUED BY A FOREIGN
                       GOVERNMENT OR COMPANY AND/OR DENOMINATED
                       AND/OR PAYABLE IN A FOREIGN OR COMPOSITE
                       CURRENCY.  SUCH TRUST CERTIFICATES ARE NOT AN
                       APPROPRIATE INVESTMENT IF YOU ARE
                       UNSOPHISTICATED WITH RESPECT TO FOREIGN OR
                       COMPOSITE CURRENCY TRANSACTIONS.


                                       3
<PAGE>


Issuance of the Trust  If your trust certificates are issued as
Certificates as        global securities and deposited with, or on
Global Securities May  behalf of, a securities depositary, you will
Limit Your Ability to  not be recognized as a trust certificateholder
Exercise Rights Under  under the applicable trust agreement.  In such
or Pledge Your Trust   event, you will only be able to exercise the
Certificates           rights of trust certificateholders indirectly
                       through the securities depositary and its
                       participants (e.g., banks and
                       broker-dealers).  As a result, your ability to
                       pledge your trust certificates to persons or
                       entities that do not participate in the
                       depositary's system, or to otherwise to act
                       with respect to such trust certificates, may
                       be limited.  See "Description of the Trust
                       Certificates-Global Securities" in this
                       prospectus and any further description
                       contained in the applicable prospectus
                       supplement.

The Trust Agreement    The trust agreement that governs the terms of
May Be Amended         your trust certificates may be amended or
Without Your Consent   otherwise modified without your consent upon
                       compliance with certain conditions specified
                       in the trust agreement.  See "Description of
                       the Trust Agreement - Modification and Waiver"
                       in this prospectus.  Any amendment or other
                       modification of the applicable trust agreement
                       could have a material adverse effect on your
                       trust certificates.

No Rulings Will Be     Orrick, Herrington & Sutcliffe LLP, special
Obtained From the      tax counsel, has delivered an opinion that the
Internal Revenue       trust will not be characterized as an
Service Concerning     association taxable as a corporation (or
the Trust              publicly traded partnership treated as an
Certificates And The   association) for federal income tax
Internal Revenue       purposes.   Special tax counsel has not
Service May Disagree   delivered (and unless otherwise indicated in
With Special Tax       the applicable prospectus supplement does not
Counsel                intend to deliver) any other opinions
                       regarding the trust or your trust certificates.

                       You should be aware that no rulings have been,
                       or will be, sought from the Internal Revenue
                       Service, and that legal opinions are not
                       binding on the IRS or the courts.
                       Accordingly, there can be no assurance that
                       the IRS or the courts will agree with special
                       tax counsel's opinions.  If, contrary to
                       special tax counsel's opinion, the trust is
                       characterized or treated as a corporation for
                       federal income tax purposes, among other
                       consequences, the trust would be subject to
                       federal income tax (and similar state income
                       or franchise taxes) on its income and
                       distributions on your trust certificates would
                       be impaired.  See "Federal Income Tax
                       Consequences" in this prospectus and in the
                       applicable prospectus supplement.


No Certainty of        Except as discussed under "- Federal Income
Characterization for   Tax Consequences," the discussion under
Tax Purposes of the    "Federal Income Tax Consequences" in this
Underlying Securities  prospectus assumes that the Underlying
                       Securities will be characterized as
                       indebtedness for federal income tax purposes.
                       If the assumption were not correct and the
                       Underlying Securities are treated as equity
                       securities for federal income tax purposes,
                       the timing and character of income on the
                       Certificates may differ from that otherwise
                       discussed under "Federal Income Tax
                       Consequences" and, with respect to any
                       particular investor, might be adverse.  See
                       "Federal Income Tax Consequences - Federal
                       Income Tax Consequences" in this prospectus.


     The  prospectus  supplement  for your  trust  certificates  will set  forth
information regarding additional material risk factors, if any.

                                       4
<PAGE>


     The  Receipts on  Corporate  Securities  (the "Trust  Certificates")  to be
issued by separate  trusts (each,  a "Trust")  established  by the depositor and
offered by this  prospectus and by supplements  hereto will be offered from time
to time in one or  more  Series  and in one or more  Classes  within  each  such
Series.



                              PROSPECTUS SUPPLEMENT


     The prospectus  supplement relating to a Series of Trust Certificates to be
offered hereby will set forth with respect to such Series:

     (a) the specific  designation  and  Certificate  Principal  Balance  and/or
Notional Amount of such Series;

     (b) the Specified  Currency or Currencies in which the principal,  premium,
if any, and any interest on such Series is distributable;


     (c) the  number of  Classes  and,  with  respect  to each such  Class,  its
designation and Certificate Principal Balance or Notional Amount and the minimum
denominations of the Trust Certificates;


     (d) whether  the Trust  Certificates  of such Series and each Class  within
such Series will be issued as Bearer Certificates or Registered Certificates;


     (e) a description of the assets deposited in the Trust for such Series (the
"Trust Assets"),  including the debt securities or asset backed  securities (the
"Underlying Securities"),  derivative instruments, and letters of credit, surety
bonds,  reserve accounts or other credit support, if any (the "Credit Support"),
deposited therein;

     (f) the  identity of each issuer of the  Underlying  Securities  (each,  an
"Underlying  Securities  Issuer")  and each  obligor  with respect to any of the
other Trust Assets;

     (g) the relative rights and priorities of each Series or Class;


     (h) the name of the Trustee for such Series and the  Administrative  Agent,
if any;

     (i) the Trust  Certificate Rate for each Class or the applicable  method of
calculation  thereof  and the  basis on which  such  Trust  Certificate  Rate is
computed;

     (j)  the  Distribution  Date  of any  interest,  premium  (if  any)  and/or
principal for each Class within such Series;

     (k) the Original  Issue Date(s) on which,  or periods  during  which,  such
Series of Trust Certificates may be issued;

     (l) the Final Scheduled  Distribution  Date, if applicable,  for each Class
within such Series;


     (m) the remedies upon the occurrence of a payment default on the Underlying
Securities;

     (n) the applicable Required Percentages and Voting Rights (each, as defined
herein)  with regard to certain  actions by the  Depositor  or the Trustee  with
respect to the applicable Trust; and

     (o) any other material  terms of the Trust  Certificates  (including  terms
relating  to the  rights of the Trust or any third  party to redeem or  purchase
such Trust Certificates prior to the Final Scheduled Distribution Date).

                                       5
<PAGE>


                              AVAILABLE INFORMATION


     The Depositor has filed with the  Securities and Exchange  Commission  (the
"SEC") a  registration  statement on Form S-3 (together  with all amendments and
exhibits,  the  "Registration  Statement")  under the Securities Act of 1933, as
amended  (the  "Securities  Act"),  relating  to the  Trust  Certificates.  This
prospectus does not contain all the  information  set forth in the  Registration
Statement,  certain parts of which are omitted in accordance  with the rules and
regulations of the SEC. For further information, reference is hereby made to the
Registration Statement. The Depositor, on behalf of the Trust, is subject to the
periodic  reporting  requirements  of the  Securities  Exchange Act of 1934,  as
amended (the "Exchange Act"), and in accordance  therewith will file reports and
other  information with the SEC. Such reports and other  information  concerning
the  Trust  may be  inspected  and  copied at the  public  reference  facilities
maintained by the SEC at its Public  Reference  Room,  450 Fifth  Street,  N.W.,
Washington,  D.C. 20549. Information regarding the operation of the SEC's Public
Reference  Room is available by  telephone at  (800) 732-0330.  Such reports and
information  concerning  the  Trust  are  also  available  at the  SEC's  public
reference  facilities  located at the following Regional Offices of the SEC: New
York Regional Office,  Room 1100, 7 World Trade Center, New York, New York 10048
and Chicago Regional Office,  Suite 1400,  Northwestern  Atrium Center, 500 West
Madison Street,  Suite 1400, Chicago,  Illinois  60661-2511,  and copies of such
material  can be  obtained  from  the  Public  Reference  Section  of  the  SEC,
Washington,  D.C. 20549, at prescribed rates. Such material may also be accessed
electronically   by  means  of  the  SEC's   home  page  on  the   Internet   at
http://www.sec.gov.



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE


     All  documents  filed by the  Depositor on behalf of the Trust  pursuant to
Section 13(a),  13(c), 14 or 15(d) of the Exchange Act subsequent to the date of
this  prospectus  and  prior to the  termination  of the  offering  of the Trust
Certificates shall be deemed to be incorporated by reference in this prospectus.
Such documents may include, without limitation,  Annual Reports on Form 10-K and
Current  Reports on Form 8-K. Any  statement  contained  herein or in a document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or  superseded  to the extent that a statement  in any  subsequently
filed  document  modifies or supersedes  such  statement.  Any such statement so
modified or superseded shall not be deemed, except as so modified or superseded,
to  constitute a part of this  prospectus.  The Depositor  will provide  without
charge to each person to whom a copy of this  prospectus  is  delivered,  on the
written  or  oral  request  of any  such  person,  a  copy  of any or all of the
documents  incorporated  herein  by  reference,  except  the  exhibits  to  such
documents  (unless such exhibits are  specifically  incorporated by reference in
such  documents).  Written  requests  for such  copies  should  be  directed  to
Prudential  Securities  Structured Assets, Inc., One New York Plaza, 14th Floor,
New York,  New York  10292-2014.  Telephone  requests for such copies  should be
directed to the Depositor at (212) 809-6631.



                       REPORTS TO TRUST CERTIFICATEHOLDERS

     Unless and until  Definitive  Certificates  (as defined herein) are issued,
unaudited reports  containing  information  concerning the related Trust will be
prepared annually by the related Trustee and sent on behalf of the related Trust
only to Cede & Co. ("Cede"), as nominee of The Depository Trust Company ("DTC"),
or its  successor,  as securities  depository  for the Trust  Certificates  (the
"Depositary")  and  registered  holders  (the  "Trust   Certificateholders"   or
"Holders") of the Trust  Certificates.  If Definitive  Certificates  are issued,
such reports  will be prepared by the related  Trustee and sent on behalf of the
related Trust directly to the Trust  Certificateholders  in accordance  with the
Trust Agreement. See "Description of the Trust  Certificates-Global  Securities"
and  "Description of the Trust  Agreement-Reports  to Trust  Certificateholders;
Notices".  Such reports will not  constitute  financial  statements  prepared in
accordance with generally  accepted  accounting  principles.  The Depositor,  on
behalf of each Trust,  will cause to be filed with the SEC such periodic reports
as are required  under the Exchange Act. The  Depositor  does not intend to send
any financial reports to Trust Certificateholders.

                                       6
<PAGE>

     References  herein to "U.S.  dollars",  "US$",  "dollar"  or "$" are to the
lawful currency of the United States.

     For  definitions  of certain terms used herein,  refer to "Index of Defined
Terms", beginning on page [ ].

                                  THE DEPOSITOR


     The Depositor was incorporated in the State of Delaware on May 30, 1995, as
a  wholly-owned,  limited-purpose  direct  subsidiary of  Prudential  Securities
Group,  Inc. The Depositor  will not engage in any business or other  activities
other than  issuing  and  selling  securities  from time to time and  acquiring,
owning,  holding and transferring  assets (including the Underlying  Securities,
other Trust  Assets and Credit  Support)  in  connection  therewith  or with the
creation  of  Trusts  and in  activities  related  or  incidental  thereto.  The
Depositor  does  not  have,  nor  is  it  expected  to  have,  any   significant
unencumbered  assets.  The  Depositor  is a separate  legal entity the assets of
which are not  available  to  satisfy  the  claims of  creditors  of  Prudential
Securities  Group,  Inc.,  Prudential  Securities   Incorporated  or  any  other
affiliate.


     The Depositor's only obligations with respect to the Trust  Certificates of
any  Series  will  be,  pursuant  to  certain   representations  and  warranties
concerning the Underlying  Securities and the Credit  Support,  if any, for such
Series,  to assign the  Underlying  Securities,  any such Credit Support and any
related documents to the Trustee.  The Depositor will not guarantee or otherwise
be obligated with respect to the Trust Certificates.

     The principal  executive office of the Depositor is located at One New York
Plaza, 14th Floor, New York, New York 10292-2014 (Telephone: (212) 809-6631).

                                 USE OF PROCEEDS


     If the related Trust Assets are to be purchased by the  Depositor,  the net
proceeds  to be  received  from the sale of each  Series  of Trust  Certificates
(whether or not offered  hereby) will be  transferred  to the Depositor for such
purchase.  In  addition,  the  Depositor  may use such net  proceeds  to arrange
certain  Credit  Support,  if any,  including,  if specified  in the  applicable
prospectus  supplement,  required  deposits  into  any  Reserve  Account  or the
applicable Trust Certificate  Account (as defined herein) for the benefit of the
Trust Certificateholders of such Series or Class. The remaining net proceeds, if
any, will be used by the Depositor for purposes  related to the deposit of Trust
Assets into one or more Trusts and the  preparation,  distribution and filing by
the  Depositor of periodic  reports and other  information,  including,  but not
limited to, the fees and expenses of the Depositor  incurred in connection  with
the ongoing activities of the Trust(s).


                                       7
<PAGE>


                             FORMATION OF THE TRUST


     Each  Series (or, if more than one Class  exists,  the Classes  within such
Series) of Trust  Certificates will be issued pursuant to a base trust agreement
and a supplement thereto (together, the "Trust Agreement") between the Depositor
and the Trustee named in the applicable prospectus  supplement;  a form of which
Trust  Agreement is attached as an exhibit to the  Registration  Statement.  The
Depositor  will  assign and  deliver  the Trust  Assets for each Series of Trust
Certificates to the Trustee named in the applicable  prospectus  supplement,  in
its  capacity as Trustee,  for the  benefit of the Holders of such  Series.  See
"Description  of the  Trust  Agreement-Assignment  of  Trust  Assets".  The
Trustee will  administer  the Trust Assets  pursuant to the Trust  Agreement and
will receive a fee for such  services (the "Trustee  Fee").  Any  administrative
agent named in the applicable prospectus supplement (the "Administrative Agent")
will perform such tasks as are specified  therein and in the Trust Agreement and
will receive a fee (the "Administration  Fee") for its services.  The Trustee or
an Administrative Agent, if applicable,  will either cause the assignment of the
Trust  Assets to be  recorded  on the books and records of DTC or will obtain an
opinion of counsel that no  recordation  is required to obtain a first  priority
perfected security interest in such Trust Assets.


     The  Depositor's  assignment  of the Trust  Assets to the  Trustee  will be
without recourse to the Depositor (except as to certain limited  representations
and warranties, if any).


     The applicable  prospectus  supplement  will set forth the  jurisdiction in
which  the Trust was  established  and the  property  of each  Trust,  which may
consist of (i) the Trust Assets, or interests therein, exclusive of any interest
in such assets (the "Retained  Interest") retained or acquired by the Depositor,
or any previous  owner  thereof or any other  person or entity,  as from time to
time are specified in the Trust Agreement; (ii) such assets as from time to time
are  identified as deposited in the related  Trust  Certificate  Account;  (iii)
rights under the agreement or agreements  pursuant to which the Depositor or the
Trustee has acquired such Trust Assets;  (iv) those elements of Credit  Support,
if any,  provided  with respect to any Series (or Class within such Series) that
are  specified as being part of the related Trust in the  applicable  prospectus
supplement,   as  described   therein  and  under   "Description  of  the  Trust
Assets-Credit  Support" herein; and (v) any cash or other property received
upon  the  sale,  exchange,  collection  or  other  disposition  of  any  of the
foregoing.  Each Trust will be formed under the laws of, and have its  principal
place of business in, the United States, any of its States or Territories or the
District of Columbia.


                        MATURITY AND YIELD CONSIDERATIONS


     Each  prospectus  supplement  will,  to  the  extent  applicable,   contain
information  with respect to the types and maturities of the related  Underlying
Securities and the terms, if any, upon which such  Underlying  Securities may be
subject to early  redemption or repayment.  Provisions for optional or mandatory
redemption or repayment prior to stated maturity, if exercised,  will reduce the
weighted average life of Underlying  Securities and the related Series (or Class
within  such  Series)  of Trust  Certificates.  A  variety  of tax,  accounting,
economic and other  factors will  influence  whether the  applicable  Underlying
Securities   Issuer  exercises  any  right  of  redemption  in  respect  of  its
securities. All else remaining equal, if prevailing interest rates are below the
interest  rates  on  the  related  Underlying  Securities,   the  likelihood  of
redemption  would be expected to increase.  There can be no  assurance  that any
Underlying Security redeemable at the option of an Underlying  Securities Issuer
will remain outstanding until its stated maturity.


     In addition,  the effective  yield to holders of the Trust  Certificates of
any Series (and Class  within such  Series) may be affected by certain  terms of
the Trust Assets or the manner and priorities of allocations of collections with
respect to such Trust Assets between Classes of a given Series.

                                       8
<PAGE>


     As  specified  in  the  applicable  prospectus  supplement,   each  of  the
Underlying  Securities  may be subject to  acceleration  upon the  occurrence of
certain  events of default  under the terms of the  Underlying  Securities.  The
maturity  and  yield on the Trust  Certificates  will be  affected  by any early
repayment of the Underlying  Securities as a result of the  acceleration  of the
Underlying  Securities by or on behalf of the holders thereof.  See "Description
of Trust  Assets-Underlying  Securities Indenture".  If an Underlying Securities
Issuer  becomes  subject to a  bankruptcy  proceeding,  the timing and amount of
payments  with  respect to the  principal  of, the premium  on, if any,  and the
interest  to be  distributed  in  respect  of  the  Trust  Certificates  may  be
materially and adversely affected.  Several factors influence the performance of
issuers that are  corporations  or other  business  entities;  these factors may
affect an  Underlying  Securities  Issuer's  ability to satisfy its  obligations
under the Underlying Securities, including the company's operating and financial
condition, leverage, and economic, geographic, legal and social factors.


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

     To the extent that the Trust  Certificate Rate, if any, for such Series (or
Class) is based on variable or adjustable  interest rates, the yield to maturity
of any  Series  (or  Class)  of Trust  Certificates  will  also be  affected  by
variations in the interest rates applicable to, and the  corresponding  payments
in respect  of,  such Trust  Certificates.  With  respect to any Series of Trust
Certificates  representing  an  interest  in a pool of debt  or  other  eligible
securities,   disproportionate   principal   payments  (whether  resulting  from
differences in  amortization  schedules,  payments due on scheduled  maturity or
upon early  redemption) on the related  Underlying  Securities  having  interest
rates higher or lower than the then applicable Trust Certificate  Rates, if any,
applicable to such Certificates may affect the yield thereon.


     The prospectus  supplement for each Series of Trust  Certificates  will set
forth  additional  information  regarding  yield  and  maturity   considerations
applicable  to such Series (and each Class  within such  Series) and the related
Trust Assets, including the applicable Underlying Securities.



                      DESCRIPTION OF THE TRUST CERTIFICATES


     The  provisions of the Trust  Agreement for a Series of Trust  Certificates
may vary  depending upon the terms of both the Trust  Certificates  to be issued
thereunder  and the Trust Assets,  as well as any Credit Support with respect to
the Trust. The following summaries describe the material provisions of the Trust
Agreement  which may be  applicable  to each Series of Trust  Certificates.  The
applicable  prospectus  supplement  for a  Series  of  Trust  Certificates  will
describe any material provision of the Trust Agreement or the Trust Certificates
that is not  described  herein.  The  following  summaries  do not purport to be
complete  and are  subject  to the  detailed  provisions  of the  form of  Trust
Agreement  to which  reference  is hereby  made for a full  description  of such
provisions,  including  the  definition  of certain  terms  used,  and for other
information regarding the Trust Certificates.  Wherever particular defined terms
of the Trust  Agreement  are referred to, such  defined  terms are  incorporated
herein  by  reference  as part of the  statement  made,  and  the  statement  is
qualified in its entirety by such reference.  As used herein with respect to any
Series,  the term "Trust  Certificate"  refers to all the Trust  Certificates of
that Series (and each Class within such Series),  whether or not offered  hereby
and by the  applicable  prospectus  supplement,  unless  the  context  otherwise
requires.


     A copy of the supplement to the Trust Agreement  relating to each Series of
Trust Certificates issued from time to time will be filed by the Depositor as an
exhibit  to a  Current  Report  on Form 8-K,  which  will be filed  with the SEC
following the issuance of such Series.

                                       9
<PAGE>

General


     The Series (or Classes  within  such  Series) of Trust  Certificates  to be
issued under a Trust  Agreement will represent the entire  beneficial  ownership
interest in the Trust for such Series created  pursuant to such Trust Agreement.
Each such  Class  will be  allocated  certain  relative  priorities  to  receive
specified  collections from, and a certain percentage  ownership interest of the
assets  deposited  in,  such  Trust,  all as  identified  and  described  in the
applicable    prospectus    supplement.    See   "Description   of   the   Trust
Assets-Collections"  herein. Reference is made to the applicable prospectus
supplement for a description of additional material terms of the Series of Trust
Certificates in respect of which this prospectus and such prospectus  supplement
are being delivered. See "Prospectus Supplement" herein.

     The United States federal income tax  consequences  and ERISA  consequences
relating to any Series or any Class  within  such  Series of Trust  Certificates
will be described in this prospectus and the applicable  prospectus  supplement.
In  addition,  any special  considerations  with  respect to the issuance of any
Series or Class within such Series of Trust  Certificates on which the principal
of and any premium and interest are distributable in a Specified  Currency other
than U.S. dollars will be described in the applicable prospectus supplement.


     Transfers of  beneficial  ownership  interests  in any Global  Security (as
defined herein) will be effected in accordance with the normal procedures of DTC
or any other specified Depositary.  If Definitive Certificates are issued in the
limited circumstances described herein, they may be transferred or exchanged for
like Trust  Certificates  of the same Series at the  corporate  trust  office or
agency  of the  applicable  Trustee  in The  City of New  York,  subject  to the
limitations set forth in the Trust Agreement, without the payment of any service
charge,  other  than  any  tax or  governmental  charge  payable  in  connection
therewith.

Distributions


     Distributions allocable to principal,  premium (if any) and interest on the
Trust  Certificates  of each Series (and each Class  within such Series) will be
made by or on behalf of the Trustee on each  Distribution  Date as  specified in
the applicable prospectus  supplement,  and the amount of each distribution will
be  determined  as of the  close  of  business  on  the  date  specified  in the
applicable prospectus supplement (the "Record Date").

     Except as provided in the succeeding paragraph,  distributions with respect
to Trust  Certificates  will be made at the corporate  trust office or agency of
the Trustee specified in the applicable prospectus supplement in The City of New
York;  provided  that any such  amounts  distributable  on the  Final  Scheduled
Distribution Date of a Trust Certificate will be distributed only upon surrender
of such Trust Certificate at the applicable location set forth above.


     Distributions on Trust Certificates will be made, except as provided below,
by check mailed to the Trust  Certificateholders  listed on the relevant  Record
Date in the  ownership  register  maintained  for that  purpose  under the Trust
Agreement  (which,  in the case of Global  Securities,  will be a nominee of the
Depositary).  A Trust  Certificateholder  of  $10,000,000  or more in  aggregate
principal  amount of Trust  Certificates of a given Series,  and any holder of a
Global  Security,  shall be  entitled  to  receive  such  distributions  by wire
transfer of immediately  available  funds, but only if appropriate wire transfer
instructions  have been  received  in writing by the Trustee for such Series not
later than 10 calendar days prior to the applicable Distribution Date.

                                       10
<PAGE>

     "Business Day" with respect to any Trust Certificate means any day (i)which
is not a  Saturday,  a  Sunday  or a legal  holiday  or a day on  which  banking
institutions  or trust  companies  in The City of New  York  are  authorized  or
obligated by law, regulation or executive order to close and (ii) is a "business
day," as such term is used in the  indenture,  trust  agreement,  fiscal  agency
agreement or other authorizing document for the Underlying  Securities (each, an
"Underlying Securities Agreement").

Certificate  Principal  Balance  and  Notional  Amount of the Trust
Certificates


     Each Trust Certificate will have either a Certificate  Principal Balance or
a Notional Amount. The Certificate Principal Balance of a Trust Certificate,  at
any time, will equal the maximum amount that the holder thereof will be entitled
to  receive in respect  of  principal  out of the future  cash flow on the Trust
Assets and Credit Support and other assets  included in the related  Trust.  The
Notional Amount of a Trust  Certificate  represents the principal  amount of the
Trust  Assets and Credit  Support in the related  Trust in respect of which such
Trust  Certificate  is entitled to receive the payments of interest made on such
principal amount, to the extent specified in the related prospectus  supplement.
The outstanding  Certificate  Principal  Balance of a Trust  Certificate will be
reduced to the extent of  distributions  thereon in respect of  principal on the
underlying Trust Assets and Credit Support,  and, if applicable  pursuant to the
terms of the  related  Series,  by the amount of any net losses  realized on any
Trust Asset ("Realized  Losses")  allocated  thereto.  The outstanding  Notional
Amount of a Trust  Certificate  may also be subject to reduction,  if and to the
extent described in the applicable prospectus supplement.  The initial aggregate
Certificate  Principal Balance and initial aggregate Notional Amount of a Series
and each Class thereof will be specified in the related  prospectus  supplement.
Distributions of principal of any Class of Trust  Certificates will be made on a
pro-rata  basis  among  all  the  Trust   Certificates  of  such  Class.   Trust
Certificates   with  no   Certificate   Principal   Balance   will  not  receive
distributions of principal.


Interest on the Trust Certificates


     Each Class of Trust  Certificates  of a given  Series may have a  different
Trust Certificate Rate, which may be a fixed rate or floating rate, as described
below. In the case of Strip Trust  Certificates with a nominal or no Certificate
Principal  Balance,  such distributions of interest will be made as described in
the applicable prospectus supplement.

     Fixed Rate Trust  Certificates.  Each Series of Trust  Certificates  with a
fixed Certificate Rate ("Fixed Rate Trust Certificates") will bear interest,  on
the outstanding Trust  Certificate  Principal  Balance,  from its Original Issue
Date,  or from the last  date to which  interest  has been  paid,  at the  fixed
Certificate  Rate stated on the face  thereof and in the  applicable  prospectus
supplement  until the principal  amount thereof is distributed or made available
for repayment (or, in the case of Fixed Rate Trust  Certificates  with a nominal
or no principal  amount,  until the Notional Amount thereof is reduced to zero),
except that, if so specified in the applicable prospectus supplement,  the Trust
Certificate  Rate for such Series or any such Class or Classes may be subject to
adjustment  from time to time in  response to  designated  changes in the rating
assigned  to  such  Trust  Certificates  by  one or  more  Rating  Agencies,  in
accordance  with a schedule or  otherwise,  all as described in such  prospectus
supplement.  Interest on each  Series or Class of Fixed Rate Trust  Certificates
will be  distributable  in arrears on each  Distribution  Date specified in such
prospectus supplement. Each such distribution of interest shall include interest
accrued  through the day  specified  in the  applicable  prospectus  supplement.
Interest  on  Fixed  Rate  Trust  Certificates  will be  computed  on the  basis
specified in the applicable prospectus supplement.




                                       11
<PAGE>


     Floating Rate Trust Certificates.  Each Series of Trust Certificates with a
variable  Certificate  Rate  ("Floating  Rate  Trust  Certificates")  will  bear
interest,  on the outstanding  Certificate  Principal Balance, from its Original
Issue Date to but excluding the first  Interest  Reset Date (as defined  herein)
for such  Series at the  initial  Trust  Certificate  Rate set forth on the face
thereof  and in the  applicable  prospectus  supplement.  Thereafter,  the Trust
Certificate Rate on such Series (the "Floating Trust Certificate Rate") for each
Interest Reset Period (as defined  herein) will be determined by reference to an
interest  rate  basis (the "Base  Rate"),  plus or minus the Spread (as  defined
herein),  if any, or multiplied by the Spread Multiplier (as defined herein), if
any. The Base Rate for any Series of Trust  Certificates  will be a  fluctuating
rate of interest that is publicly  available and is  established by reference to
quotations  provided  by third  parties of the  interest  rate from time to time
prevailing on loans or other  extensions of credit in a specified credit market.
The  "Spread"  is the  number  of basis  points  (one  basis  point  equals  one
one-hundredth  of a percentage  point) that may be  specified in the  applicable
prospectus  supplement  as being  applicable  to such  Series,  and the  "Spread
Multiplier" is the percentage that may be specified in the applicable prospectus
supplement as being  applicable  to such Series,  except that if so specified in
the applicable  prospectus  supplement,  the Spread or Spread Multiplier on such
Series of Floating Rate Trust  Certificates  may be subject to  adjustment  from
time to time in response to  designated  changes in the rating  assigned to such
Trust Certificates by one or more Rating Agencies, in accordance with a schedule
or otherwise,  all as described in such  prospectus  supplement.  The applicable
prospectus supplement will designate the Base Rate applicable to a Floating Rate
Trust  Certificate.  Interest  will be payable  only from cash  received  by the
Trustee from the  Underlying  Securities or other assets  deposited in the Trust
and available for  application to such payment,  notwithstanding  the accrual of
interest on the Certificate Principal Balance at a higher rate.

     As specified in the applicable prospectus  supplement,  Floating Rate Trust
Certificates of a given Series may also have either or both of the following (in
each case  expressed  as a rate per  annum on a simple  interest  basis):  (i) a
maximum limitation,  or ceiling, on the rate at which interest may accrue during
any interest  accrual period specified in the applicable  prospectus  supplement
("Maximum Trust Certificate Rate") and (ii) a minimum  limitation,  or floor, on
the rate at which  interest may accrue during any such interest  accrual  period
("Minimum Trust Certificate Rate"). In addition to any Maximum Trust Certificate
Rate that may be applicable  to any Series of Floating Rate Trust  Certificates,
the Trust  Certificate  Rate  applicable  to any Series of  Floating  Rate Trust
Certificates  will in no event be higher  than the  maximum  rate  permitted  by
applicable New York and United States federal law.

     The Depositor will appoint, and enter into agreements with, agents (each, a
"Calculation  Agent") to  calculate  Floating  Trust  Certificate  Rates on each
Series of Floating Rate Trust Certificates. The applicable prospectus supplement
will set forth the identity of the Calculation Agent for each Series of Floating
Rate Trust Certificates. All determinations of interest by the Calculation Agent
shall,  if  made on a  commercially  reasonable  basis  and in  good  faith,  be
conclusive  for all purposes  and binding on the holders of Floating  Rate Trust
Certificates of a given Series.

     The Floating Trust Certificate Rate will be reset daily,  weekly,  monthly,
quarterly,  semiannually  or annually  (such  period being the  "Interest  Reset
Period",  and the first day of each  Interest  Reset  Period  being an "Interest
Reset Date"),  as specified in the applicable  prospectus  supplement.  Interest
Reset  Dates with  respect to each Series will be  specified  in the  applicable
prospectus supplement. If an Interest Reset Date for any Series of Floating Rate
Trust  Certificates  would  otherwise be a day that is not a Business  Day, such
Interest  Reset Date will occur on the next  Business  Day,  except that, in the
case of a LIBOR Trust  Certificate,  if such Business Day would fall in the next
calendar  month,  such  Interest  Reset Date will be the  immediately  preceding
Business Day.


     Interest  payable in respect of Floating Rate Trust  Certificates  shall be
the accrued  interest from and including the Original  Issue Date of such Series
or the  last  Interest  Reset  Date to  which  interest  has  accrued  and  been
distributed,  as the case may be, to but  excluding  the  immediately  following
Distribution  Date. With respect to a Floating Rate Trust  Certificate,  accrued
interest shall be calculated by multiplying  the Certificate  Principal  Balance
Trust of such Trust  Certificate  by an accrued  interest  factor.  Such accrued
interest factor will be computed by adding the interest  factors  calculated for
each day in the period  for which  accrued  interest  is being  calculated.  The
interest  factor  (expressed as a decimal  calculated  to seven  decimal  places

                                       12
<PAGE>

without rounding) for each such day is computed by dividing the Certificate Rate
in  effect  on  such  day by  360,  in the  case of  LIBOR  Trust  Certificates,
Commercial Paper Rate Trust Certificates, Federal Funds Rate Trust Certificates,
Prime Rate Trust  Certificates  and CD Rate Trust  Certificates or by the actual
number of days in the year, in the case of Treasury Rate Trust Certificates. For
purposes of making the foregoing  calculation,  the variable Certificate Rate in
effect on any Interest Reset Date will be the  applicable  rate as reset on such
date.

     All  percentages  resulting from any  calculation of the Trust  Certificate
Rate on a Floating Rate Trust Certificate will be rounded, if necessary,  to the
nearest  1/100,000 of 1% (.0000001),  with five  one-millionths  of a percentage
point rounded  upward,  and all currency  amounts used in or resulting from such
calculation on Floating Rate Trust  Certificates  will be rounded to the nearest
one-hundredth of a unit (with .005 of a unit being rounded upward).


     Interest  on any  Series  of  Floating  Rate  Trust  Certificates  will  be
distributable on the Distribution  Dates and for the interest accrual periods as
and to the extent set forth in the applicable prospectus supplement.


     The "Calculation Date", where applicable,  pertaining to a Record Date will
be the earlier of (i) the tenth  calendar  day after such Record Date or, if any
such day is not a Business  Day,  the next  succeeding  Business Day or (ii) the
Business Day preceding the applicable Distribution Date.

     Upon the request of the holder of any Floating Rate Trust  Certificate of a
given Series, the Calculation Agent for such Series will provide the Certificate
Rate then in effect and, if determined,  the  Certificate  Rate that will become
effective on the next  Interest  Reset Date with respect to such  Floating  Rate
Trust Certificate.

Optional Exchange


     The Trust Agreement for any given Series of Trust  Certificates may provide
that the Holder of any Trust  Certificate  of such Series (or Class  within such
Series) may exchange its Trust  Certificate  for a pro rata portion of the Trust
Assets for such Series (an "Optional  Exchange").  If the Trust  Agreement  does
provide for an Optional  Exchange right,  the applicable  prospectus  supplement
will designate such Series as an "Exchangeable  Series".  The terms upon which a
Trust  Certificateholder  may exchange Trust  Certificates  of any  Exchangeable
Series for a pro rata portion of the Trust  Assets of the related  Trust will be
specified  in the  related  prospectus  supplement;  provided  that any right of
Optional Exchange shall be exercisable only to the extent that (i) such Optional
Exchange would not be inconsistent with continued  satisfaction by the Trust and
the Depositor of the applicable requirements for exemption under Rule 3a-7 under
the  Investment  Company Act of 1940 and (ii) such Optional  Exchange  would not
materially and adversely  affect the  characterization  of the Trust for federal
income  tax  purposes.   Unless  explicitly   provided  for  in  the  prospectus
supplement,  an opinion of counsel  addressing  clauses (i) and (ii) will not be
required  to be  delivered  in  connection  with the  exercise  of the  Optional
Exchange. Such terms may include, but are not limited to, the following:


     (a) a requirement that the exchanging Trust Certificateholder tender to the
Trustee Certificates of each Class within such Exchangeable Series;

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

                                       13
<PAGE>


     (c) a  requirement  that the  Certificate  Principal  Balance  or  Notional
Amount, as applicable,  of each Certificate tendered for exchange be an integral
multiple of an amount specified in the prospectus supplement;


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

     (e) limitations on the right of an exchanging  Trust  Certificateholder  to
receive any benefit upon exchange from any Credit Support or other assets (other
than the Underlying Securities) deposited in the applicable Trust; and

     (f) adjustments to the value of the proceeds of any exchange based upon the
required  prepayment of future expense  allocations and the  establishment  of a
reserve for any anticipated Extraordinary Trust Expenses.


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


Default and Remedies


     If  there  is a  payment  default  on or  acceleration  of  the  Underlying
Securities,  then the Trustee of the  relevant  Trust will  exercise  one of the
following  remedies:  (i) sell all of such Underlying  Securities and distribute
the proceeds from such sale to the Trust  Certificateholders  in accordance with
the Allocation  Ratio (as defined herein) (any such sale may result in a loss to
the Trust  Certificateholders  of the relevant  Series if the sale price is less
than the purchase price for such  Underlying  Securities),  (ii) distribute such
Underlying Securities in kind to the Trust Certificateholders in accordance with
the Allocation Ratio, or (iii) elect either (i) or (ii) based upon a majority of
votes cast by the affected Trust Certificateholders. The choice of remedies will
be set forth for a given Series in the prospectus  supplement,  and the Trustee,
the Depositor and the Trust  Certificateholders  will have no discretion in this
respect.

     The "Allocation  Ratio" is the allocation between Classes of a given Series
of the total  expected  cash flows  from the Trust  Assets of that  Series.  The
prospectus supplement for any Series with more than one Class will set forth the
Allocation  Ratio for that Series.  In addition to  distributions as a result of
default on or of the acceleration on Underlying Securities, the Allocation Ratio
relates to voting  rights held by owners of Underlying  Securities  because such
rights will be allocated among the Trust Certificateholders of different Classes
of a given Series in accordance with their economic interests.




                                       14
<PAGE>

Call Rights


     Prudential Securities  Incorporated or the Depositor or, if so specified in
the  relevant  prospectus  supplement,  a  transferee  as a result  of a private
placement to eligible  investors,  may hold the right to purchase all or some of
the Trust Certificates of a given Series or Class from the holders thereof prior
to maturity (a "Call  Right").  If one or more  specified  persons  holds a Call
Right,  the  applicable  prospectus  supplement  will designate such Series as a
"Callable Series".  The terms upon which any such specified person or entity may
exercise a Call Right will be specified in the applicable prospectus supplement.
Such terms may relate to, but are not limited to, the following:

           (a)  a requirement that the Certificate Principal
                Balance of each Trust Certificate being purchased
                be an integral multiple of an amount specified in
                the prospectus supplement;


           (b)  specified dates during which a Call Right may be
                exercised, which may include any and all times
                that the Trust Certificates remain outstanding; and

           (c)  the price or prices at which a Call Right may be
                exercised, which may include fixed dollar amounts
                or be calculated as a percentage of the principal
                amount of the Trust Certificates outstanding
                (each, a "Call Price").

     After  receiving  notice of the exercise of a Call Right,  the Trustee will
provide  notice  thereof  as  specified  in  the  Trust   Agreement.   Upon  the
satisfaction of any applicable  conditions to the exercise of a Call Right, each
Trust  Certificateholder  will be entitled to receive (in the case of a purchase
of less than all of the Trust  Certificates)  payment of a pro rata share of the
Call Price paid in connection with such exercise.

Put Rights

     Trust Certificates may be issued with Underlying Securities that permit the
holder  thereof to require the  Underlying  Securities  Issuer to  repurchase or
otherwise  repay (in each  case,  a "Put  Option")  such  Underlying  Securities
("Puttable Underlying  Securities") on or after a fixed date. In such cases, the
Trustee for such Series of Trust  Certificates  will be required to exercise the
Put Option on the first date such option is available to be exercised  (the "Put
Date") and the Put Date will also be the Final Scheduled  Distribution Date with
respect to such  Series;  provided,  however,  if the holder of a Call Right has
exercised that right prior to the Final  Scheduled  Distribution  Date, then the
Trust Certificates of the Callable Series will be repurchased as described above
under in "Description of the Trust Certificates-Call  Right". The Depositor will
not issue a Series of Trust Certificates with Puttable Underlying  Securities if
it would  either  (i)  cause  the  Trust or  Depositor  to fail to  satisfy  the
applicable  requirements  for  exemption  under Rule 3a-7  under the  Investment
Company Act of 1940 or (ii) materially and adversely affect the characterization
of the applicable Trust for federal income tax purposes.

Global Securities


     Unless issued in  definitive or bearer form as specified in the  applicable
prospectus  supplement,  all Trust  Certificates  of a given Series  will,  upon
issuance,  be  represented  by one or more  global  securities  (each a  "Global
Security")  that will be deposited  with, or on behalf of, the  Depositary,  and
registered  in the name of a nominee of the  Depositary.  Unless and until it is
exchanged in whole or in part for the individual Trust Certificates  represented
thereby  (each,  a  "Definitive  Certificate"),  a  Global  Security  may not be
transferred  except as a whole by the Depositary  for such Global  Security to a
nominee of such Depositary or by a nominee of such Depositary to such Depositary
or another  nominee of such Depositary or by such Depositary or any such nominee
to a successor of such Depositary or a nominee of such successor.


                                       15
<PAGE>

     The  Depository  Trust  Company has advised the  Depositor as follows:  The
Depository Trust Company is a limited-purpose  trust company organized under the
laws of the  State of New  York,  a member  of the  Federal  Reserve  System,  a
"clearing  corporation"  within the meaning of the New York  Uniform  Commercial
Code, and a "Clearing Agency"  registered  pursuant to the provisions of Section
17A of the  Exchange  Act.  The  Depository  Trust  Company  was created to hold
securities of its Participants and to facilitate the clearance and settlement of
securities  transactions  among the  institutions  that have  accounts with such
Depositary  ("Participants")  in such securities through  electronic  book-entry
changes  in  accounts  of the  Participants,  thereby  eliminating  the need for
physical movement of securities  certificates.  Such  Depositary's  Participants
include  securities  brokers  and  dealers  (including   Prudential   Securities
Incorporated),  banks  (including The Chase Manhattan  Bank),  trust  companies,
clearing  corporations  and certain other  organizations,  some of which (and/or
their  representatives)  own  such  Depositary.   Access  to  such  Depositary's
book-entry system is also available to others, such as banks,  brokers,  dealers
and trust companies that clear through or maintain a custodial relationship with
a Participant, either directly or indirectly.

     Upon the  issuance of a Global  Security,  the  Depositary  for such Global
Security will credit,  on its book-entry  registration and transfer system,  the
respective principal amounts of the individual Trust Certificates represented by
such Global  Security to the  accounts of its  Participants.  The accounts to be
accredited shall be designated by the  underwriters of such Trust  Certificates,
or, if such Trust Certificates are offered and sold directly through one or more
agents,  by the  Depositor  or such agent or  agents.  Ownership  of  beneficial
interests in a Global  Security  will be limited to  Participants  or persons or
entities that may hold beneficial interests through  Participants.  Ownership of
beneficial  interests in a Global Security will be shown on, and the transfer of
that  ownership  will  be  effected  only  through,  records  maintained  by the
Depositary for such Global  Security or by  Participants  or persons or entities
that hold  through  Participants.  The laws of some states  require that certain
purchasers of securities take physical delivery of such securities.  Prospective
investors  in the Trust  Certificates  are  advised to  consult  their own legal
advisors   concerning  the   applicability  of  any  such   restrictions.   Such
requirements and similar laws may limit the market for beneficial interests in a
Global Security.

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

     Distributions  of  principal of (and  premium,  if any) and any interest on
individual Trust  Certificates  represented by a Global Security will be made to
the   Depositary   or  its   nominee,   as  the  case  may  be,   as  the  Trust
Certificateholder  of such Global Security.  None of the Depositor,  the Trustee
for such Trust Certificates, any Paying Agent or the Trust Certificate Registrar
for such Trust Certificates will have responsibility or liability for any aspect
of the records  relating to or payments made on account of beneficial  interests
in such Global Security or for maintaining, supervising or reviewing any records
relating to such beneficial interests.

     The Depositor expects that the Depositary for Trust Certificates of a given
Series,  upon receipt of any  distribution of principal,  premium or interest in
respect  of  a  definitive  Global  Security  representing  any  of  such  Trust
Certificates,  will immediately credit  Participants'  accounts with payments in
amounts  proportionate to their respective beneficial interests in the principal
amount of such Global Security as shown on the records of such  Depositary.  The
Depositary  also expects that payments by  Participants  to owners of beneficial
interests  in such  Global  Security  held  through  such  Participants  will be
registered in "street name" and will be the responsibility of such Participants.

                                       16
<PAGE>

     If the Depositary for Trust  Certificates  of a given Series is at any time
unwilling or unable to continue as depository and a successor  depository is not
appointed by the Depositor  within 90 days, the Depositor will issue  individual
Definitive  Certificates  in  exchange  for the Global  Security  or  Securities
representing such Trust Certificates. In addition, the Depositor may at any time
and in its sole  discretion  determine not to have any Trust  Certificates  of a
given Series  represented by one or more Global  Securities  and, in such event,
will issue  Definitive  Certificates  of such Series in exchange  for the Global
Security or Securities  representing such Trust  Certificates.  Further,  if the
Depositor so specifies with respect to the Trust Certificates of a given Series,
an owner  of a  beneficial  interest  in a Global  Security  representing  Trust
Certificates  of such Series may, on terms  acceptable  to the Depositor and the
Depositary for such Global Security,  receive individual Definitive Certificates
in exchange for such beneficial  interest.  In any such instance,  an owner of a
beneficial  interest in a Global Security will be entitled to physical  delivery
of individual  Definitive  Certificates of the Series represented by such Global
Security equal in principal amount to such beneficial  interest and to have such
Definitive Certificates registered in its name.


     The applicable  prospectus  supplement will set forth any specific terms of
the  depository  arrangement  with  respect to any Series of Trust  Certificates
being  offered  thereby  to the  extent  not set  forth  or  different  from the
description set forth above.



                         DESCRIPTION OF THE TRUST ASSETS

General

     Each Trust  Certificate  of each Series (or if more than one Class  exists,
each  Class  (whether  or not each such  Class is offered  hereby)  within  such
Series)  will  represent  an ownership  interest  specified  for such Series (or
Class)  of Trust  Certificates  in one or more of the  following  categories  of
Underlying Securities:

     (i) a publicly  issued debt  security or asset  backed  security or pool of
such  debt  securities  or  asset  backed  securities  issued  by  one  or  more
corporations,  banking  organizations,  insurance  companies or special  purpose
vehicles (including trusts,  limited liability companies,  partnerships or other
special purpose  entities)  organized under the laws of the United States or any
state,  the District of Columbia or the  Commonwealth of Puerto Rico,  which are
subject to the  informational  requirements  of the Exchange  Act and which,  in
accordance  therewith,  file reports and other  information with the SEC or (for
certain banking institutions) with the Comptroller of the Currency, the Board of
Governors  of  the  Federal  Reserve  System,   the  Federal  Deposit  Insurance
Corporation or the Office of Thrift Supervision, as applicable.

     (ii) a publicly issued direct  obligation or pool of publicly issued direct
obligations of one or more foreign  private  issuers (as such term is defined in
Rule 405 under the Securities Act) subject to the informational  requirements of
the  Exchange  Act and which in  accordance  therewith  files  reports and other
information with the SEC.


     (iii) a publicly issued  obligation or pool of publicly issued  obligations
issued or guaranteed  by (i) the United States of America or any agency  thereof
for the  payment  of which the full  faith and  credit of the  United  States of
America  is  pledged  or (ii) a U.S.  government  sponsored  enterprise  created
pursuant to federal statute (a "GSE"). As specified in the applicable prospectus
supplement, the obligations of one or more of the following GSEs may be included
in a Trust:  Federal National Mortgage  Association ("Fannie Mae"), Federal Home


                                       17
<PAGE>


Loan Mortgage Association  ("Freddie Mac"),  Student Loan Marketing  Association
("Sallie Mae"),  Resolution Funding Corporation  ("REFCORP"),  Federal Home Loan
Banks ("FHLB") (to the extent such  obligations  represent the joint and several
obligation of the twelve Federal Home Loan Banks),  Tennessee  Valley  Authority
("TVA")  and  Federal  Farm  Credit  Banks  ("FFCB").  A Trust may also  include
securities guaranteed by the United States Agency for International  Development
("AID")  and  government  trust  certificates  ("GTC").  GTCs  are  certificates
evidencing  undivided  fractional  interests  in a trust,  the  assets  of which
consist of promissory  notes (the "GTC Notes"),  payable in U.S.  Dollars,  of a
certain foreign government, backed by a full faith and credit guaranty issued by
the United States of America,  acting  through the Defense  Security  Assistance
Agency of the Department of Defense,  of the due and punctual  payment of 90% of
all  payments  of  principal  and  interest  due on the GTC Notes and a security
interest  in  collateral,   consisting  of  non-callable  securities  issued  or
guaranteed by the United States  government or agencies  thereof,  sufficient to
pay the  remaining  10% of all payments of principal and interest due on the GTC
Notes.  Debt  securities  of GSEs may be exempted  from  registration  under the
Securities Act by Section 3(a)(2) of the Securities Act (or deemed by statute to
be so exempt) and are not required to be registered  under the Exchange Act. The
securities  of any such GSE will be  included  in a Trust only to the extent (A)
its  obligations  are  supported  by the full  faith and  credit of the  federal
government or (B) such organization  makes publicly  available its annual report
which shall include financial  statements or similar financial  information with
respect to such organization (any such GSE, a "GSE Issuer").

     (iv) a publicly issued  obligation or pool of publicly  issued  obligations
issued  or  guaranteed  as  to  timely payment by the full faith and credit of a
foreign  government,  political  subdivision or  agencies  or  instrumentalities
thereof  (a  "Foreign  Government  Issuer"  or  "Foreign  Government Guarantor,"
as   applicable).    Any   such   publicly   issued   foreign  government   debt
securities  may  include  both  registered  and  unregistered offerings.  To the
extent  any  such  Underlying   Security   is   unregistered,   the   applicable
Prospectus   Supplement   will   describe  the  applicable  exemption  from  the
registration  requirements  of the Securities Act. To the extent such Underlying
Security is  registered,  the  Underlying  Security will represent an obligation
issued or guaranteed by a foreign government,  one of its political subdivisions
or an agency or  instrumentality  of which has offered  debt  securities  in the
United States pursuant to a registration statement filed with the SEC containing
information  required by Schedule B of the Securities Act ("Schedule  B"), which
qualifies as a "seasoned"  issuer under federal  securities law practice  (which
requires that the issuer  qualifies to register  securities on From F-3 and that
its securities are of sufficient  volume to be followed by market  analysts) and
which issuer or guarantor the Depositor  reasonably  believes (based on publicly
available  information) is eligible to use Schedule B as of the time of offering
of the applicable Trust Certificates hereunder.

     With respect to any Concentrated  Underlying Securities (as defined below),
the applicable  prospectus  supplement will set forth (i) information  regarding
the public  availability  of information  concerning  the applicable  Underlying
Securities Issuer(s), and (ii) the material terms of the Concentrated Underlying
Securities,  in each  case as  derived  from  (a) the  offering  documents  (the
"Underlying  Securities  Prospectuses")  utilized by such Underlying  Securities
Issuer(s) in connection with the initial offering of such Underlying  Securities
and (b) other publicly available information.  The term "Concentrated Underlying
Securities" refers to any Underlying Security, or group of Underlying Securities
with a common obligor,  which constitutes more than ten percent of the aggregate
principal  amount  of  the  Underlying   Securities  for  any  Series  of  Trust
Certificates as of the date of the applicable prospectus supplement.

     The  following  is a  general  description  of the Trust  Assets  which the
Depositor  is  permitted  to  include  in a Trust and does not  purport  to be a
complete  description of any such Trust Asset.  This description is qualified in
its entirety by reference to the applicable prospectus supplement.


                                       18
<PAGE>

Principal Economic Terms of Underlying Securities


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

     With respect to a Trust comprised of a pool of Underlying  Securities,  the
related  prospectus  supplement  will,  to the extent  applicable,  describe the
composition  of the  Underlying  Securities  pool,  certain  material  events of
default or restrictive covenants common to the Underlying Securities, and, on an
aggregate,   percentage  or  weighted   average  basis,   as   applicable,   the
characteristics of the pool with respect to certain terms set forth above in the
preceding  paragraph  and  any  other  material  terms  regarding  such  pool of
securities.


Publicly Available Information


     In addition to the foregoing,  the applicable  prospectus  supplement  will
describe,  with respect to each  Underlying  Securities  Issuer of  Concentrated
Underlying  Securities,  the existence and type of certain  information  that is
made  publicly  available by such  Underlying  Securities  Issuer  regarding the
Underlying Securities and will disclose where and how prospective  purchasers of
the Trust  Certificates  may obtain such  publicly  available  information  with
respect  to each  such  Underlying  Securities  Issuer.  Such  information  will
typically consist of such Underlying  Securities  Issuer's annual report,  which
contains  financial  statements  or similar  financial  information,  and can be
obtained from the SEC, if so specified in the applicable prospectus  supplement,
or from the  office  of such  Underlying  Securities  Issuer  identified  in the
related  prospectus  supplement.  However,  the precise  nature of such publicly
available  information  and where and how it may be obtained with respect to any
given Underlying  Securities  Issuer will vary, and, as described above, will be
set forth in the applicable prospectus supplement.


                                       19
<PAGE>

Other Trust Assets


     In addition to the  Underlying  Securities,  the Depositor may also deposit
into a given Trust, or the Trustee on behalf of the Trust  Certificateholders of
a Trust may enter into an agreement  constituting  or providing for the purchase
of (to the extent  described  in the  related  prospectus  supplement),  certain
assets related or incidental to one or more of such Underlying  Securities or to
some other asset deposited in the Trust,  including  hedging contracts and other
similar arrangements (such as puts, calls,  interest rate swaps, currency swaps,
floors,  caps and  collars),  cash and assets  ancillary  or  incidental  to the
foregoing or to the Underlying  Securities  (including  assets obtained  through
foreclosure  or in settlement  of claims with respect  thereto) (all such assets
for any given  Series,  together  with the related  Underlying  Securities,  the
"Trust  Assets").  The  applicable  prospectus  supplement  will  to the  extent
appropriate contain analogous disclosure with respect to the foregoing assets as
referred to above with respect to the Underlying Securities.

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


Credit Support


     As specified in the applicable  prospectus supplement for a given Series of
Trust Certificates,  the Trust for any Series of Trust Certificates may include,
or the Trust Certificateholders of such Series (or any Class or group of Classes
within such  Series) may have the benefit of,  Credit  Support.  Credit  Support
directly    benefits   the   relevant   Trust   and   thereby   benefits   Trust
Certificateholders.  Such Credit  Support may be provided by any  combination of
the  following  means  described  below  or any  other  means  described  in the
applicable prospectus supplement.  The applicable prospectus supplement will set
forth whether the Trust for any Class or Classes of Trust Certificates contains,
or the Trust  Certificateholders of such Trust Certificates have the benefit of,
Credit  Support and, if so, the amount,  type and other  relevant  terms of each
element of Credit  Support with respect to any such Class or Classes and certain
information with respect to the obligors of each such element. In addition,  the
applicable prospectus  supplement will include (or incorporate by reference,  as
applicable)  audited  financial  statements  for any  obligor  providing  Credit
Support for 20% or more of the cash flow of the relevant  Series and  summarized
financial  information for any obligor  providing  Credit Support for between 10
and 20% of the cash flow of such Series.

     Subordination.  As discussed below under "-Collections",  the rights of the
Trust   Certificateholders   of  any  given  Class  within  a  Series  of  Trust
Certificates  to  receive  collections  from the Trust for such  Series  and any
Credit Support may be subordinated to the rights of the Trust Certificateholders
of one or more other  Classes  of such  Series to the  extent  described  in the
applicable prospectus supplement.  Such subordination  accordingly provides some
additional  Credit  Support to those  Trust  Certificateholders  of those  other
Classes.  For example, if losses are realized during a given period on the Trust
Assets  relating  to a Series of Trust  Certificates  such that the  collections
received  thereon  are  insufficient  to make  all  distributions  on the  Trust
Certificates  of such Series,  those  Realized  Losses would be allocated to the
Trust Certificateholders of any Class of any such Series that is subordinated to
another  Class,  to the  extent  and in the manner  provided  in the  applicable



                                       20
<PAGE>


prospectus supplement.  In addition, if so provided in the applicable prospectus
supplement, certain amounts otherwise payable to Trust Certificateholders of any
Class that is subordinated to another Class may be required to be deposited into
a Reserve Account.

     If so provided in the applicable prospectus supplement,  the Credit Support
for any  Series or Class of Trust  Certificates  may  include,  in  addition  to
subordination,  other forms of Credit Support  described  below.  Any such other
forms of Credit Support that are solely for the benefit of a given Class will be
limited to the extent  necessary  to make  required  distributions  to the Trust
Certificateholders  of such Class or as otherwise  specified  in the  applicable
prospectus supplement.  In addition, if so provided in the applicable prospectus
supplement,  the obligor of any other forms of Credit  Support may be reimbursed
for  amounts  paid  pursuant to such  Credit  Support  out of amounts  otherwise
payable to one or more of the Classes of the Trust  Certificates of such Series.
Further,  payments to be made in respect of any forms of Credit Support arranged
for on behalf of the Trust  Certificateholders  may be required to be paid prior
to any distributions that must be made to Trust Certificateholders.

     Letter of Credit;  Surety Bond. The Trust  Certificateholders of any Series
(or Class or group of Classes of Trust Certificates  within such Series) may, if
specified in the applicable prospectus supplement,  have the benefit of a letter
or  letters  of credit (a  "Letter  of  Credit")  issued by a bank (a "Letter of
Credit  Bank") or a surety  bond or bonds (a "Surety  Bond")  issued by a surety
company (a "Surety").  In either case, the Trustee,  the Depositor or such other
person specified in the applicable prospectus supplement will use its reasonable
efforts to cause the Letter of Credit or the Surety Bond, as the case may be, to
be obtained, to be kept in full force and effect (unless coverage thereunder has
been exhausted through payment of claims) and to pay timely the fees or premiums
therefor unless, as described in the applicable prospectus supplement, provision
has otherwise  been made for the payment of such fees or premiums.  The Trustee,
the  Depositor  or such other  person  specified  in the  applicable  prospectus
supplement will make or cause to be made draws under the Letter of Credit or the
Surety  Bond,  as the case may be,  under  the  circumstances  and to cover  the
amounts specified in the applicable prospectus supplement. Any amounts otherwise
available  under the Letter of Credit or the Surety  Bond will be reduced to the
extent of any prior  unreimbursed  draws thereunder.  The applicable  prospectus
supplement  will  provide the manner,  priority and source of funds by which any
such draws are to be repaid.

     If so provided in the applicable  prospectus  supplement,  if the Letter of
Credit Bank or the Surety, as applicable, ceases to satisfy any credit rating or
other  applicable  requirements  specified  in the  prospectus  supplement,  the
Trustee,  the  Depositor  or  such  other  person  specified  in the  prospectus
supplement  will use its reasonable  efforts to obtain or cause to be obtained a
substitute  Letter of Credit or Surety  Bond,  as  applicable,  or other form of
credit enhancement  providing similar  protection,  that meets such requirements
and provides the same coverage to the extent  available for the same cost. There
can be no assurance that any Letter of Credit Bank or any Surety, as applicable,
will continue to satisfy such requirements or that any such substitute Letter of
Credit,  Surety Bond or similar credit  enhancement will be available  providing
equivalent  coverage  for the same cost.  To the extent  not so  available,  the
Credit Support otherwise provided by the Letter of Credit or the Surety Bond (or
similar credit  enhancement) may be reduced to the level otherwise available for
the same cost as the original Letter of Credit or Surety Bond.

     Reserve Accounts. If so provided in the applicable  prospectus  supplement,
the Trustee or such other person  specified in the  prospectus  supplement  will
deposit or cause to be  deposited  into an account  maintained  with an eligible
institution  (which may be the Trustee) (a "Reserve Account") any combination of
cash or permitted  investments in specified  amounts,  which will be applied and
maintained in the manner and under the conditions  specified in such  prospectus
supplement. In the alternative or in addition to such deposit, a Reserve Account
may be funded through  application  of a portion of collections  received on the
Trust  Assets  for a given  Series  of Trust  Certificates,  in the  manner  and
priority  specified  in the  applicable  prospectus  supplement.  Amounts may be
distributed to Trust Certificateholders of such Class or group of Classes within
such Series, or may be used for other purposes,  in the manner and to the extent
provided in the  applicable  prospectus  supplement.  Amounts  deposited  in any
Reserve Account will be invested in certain permitted  investments by, or at the
direction  of,  the  Trustee,  the  Depositor  or such  other  person  as may be
specified in the applicable prospectus supplement.


                                       21
<PAGE>


     Other Credit Support. If so provided in the related prospectus  supplement,
the Trust may  include,  or the Trust  Certificateholders  of any Series (or any
Class or group of Classes  within  such  Series) may have the benefit of, one or
more interest  rate,  currency,  securities,  commodity or credit  swaps,  caps,
floors,  collars  or  options.  The  prospectus  supplement  will  identify  the
counterparty  to any such  instrument  and will  provide  a  description  of the
material terms thereof.


Collections


     The Trust  Agreement  will establish  procedures by which the Trustee,  the
Administrative  Agent,  if any, or such other  person as may be specified in the
prospectus   supplement   is   obligated,   for  the   benefit   of  the   Trust
Certificateholders  of each  Series of Trust  Certificates,  to  administer  the
related Trust Assets, including making collections of all payments made thereon,
depositing  from time to time  prior to any  applicable  Distribution  Date such
collections  into a segregated  trust  account  maintained  or controlled by the
applicable  Trustee for the benefit of such  Series  (each a "Trust  Certificate
Account").  An  Administrative  Agent,  if any is  appointed,  will  direct  the
Trustee,  and  otherwise  the Trustee  will make all  determinations,  as to the
appropriate  application  of such  collections  and other amounts  available for
distribution to the payment of any  administrative or collection  expenses (such
as the administrative fee) and certain Credit Support-related ongoing fees (such
as insurance  premiums,  letter of credit fees or any required account deposits)
and to the payment of amounts  then due and owing on the Trust  Certificates  of
such Series (and Classes  within such Series),  all in the manner and priorities
described in the applicable  prospectus  supplement.  The applicable  prospectus
supplement will specify the collection periods, if applicable,  and Distribution
Dates for a given Series of Trust  Certificates and the particular  requirements
relating to the segregation and investment of collections  received on the Trust
Assets during a given  collection  period or on or by certain  specified  dates.
There can be no assurance  that amounts  received  from the Trust Assets and any
Credit  Support  obtained  for the  benefit  of Trust  Certificateholders  for a
particular Series or Class of Trust Certificates over a specified period will be
sufficient, after payment of all prior expenses and fees for such period, to pay
amounts then due and owing to holders of such Trust Certificates. The applicable
prospectus  supplement  will also set forth the manner and priority by which any
Realized  Loss  will be  allocated  among  the  Classes  of any  Series of Trust
Certificates, if applicable.

     The relative  priorities of distributions  with respect to collections from
the  assets  of the  Trust  assigned  to  Classes  of a given  Series  of  Trust
Certificates may permanently or temporarily change over time upon the occurrence
of certain  circumstances  specified in the  applicable  prospectus  supplement.
Moreover,  the applicable  prospectus supplement may specify that the Allocation
Ratio in respect of each Class of a given  Series for  purposes  of  payments of
certain amounts,  such as principal,  may be different from the Allocation Ratio
assigned to each such Class for payments of other  amounts,  such as interest or
premium.


                       DESCRIPTION OF THE TRUST AGREEMENT


     The  following   summaries  describe  material   provisions  of  the  Trust
Agreement.   The  applicable   prospectus  supplement  for  a  Series  of  Trust
Certificates will describe any material provision of the Trust Agreement that is
not described herein. The following summaries do not purport to be complete, and
such  summaries  are  qualified  in their  entirety by reference to the detailed
provisions of the form of Trust  Agreement to which reference is hereby made for
a full description of such provisions, including the definition of certain terms
used,  and for other  information  regarding  the Trust  Certificates.  Wherever
particular  defined  terms of the Trust  Agreement are referred to, such defined
terms are  incorporated  herein by reference as part of the statement  made, and
the statement is qualified in its entirety by such reference. For information on
how to obtain a copy of the Trust Agreement, see "Available Information" herein.


                                       22
<PAGE>

Assignment of Trust Assets


     At the time any Series of Trust  Certificates is issued, the Depositor will
cause the Underlying Securities and the Trust Assets specified in the prospectus
supplement,  if any, to be assigned and delivered to the Trustee to be deposited
in the related Trust, together with all principal, premium (if any) and interest
received by or on behalf of the Depositor on or with respect to such  Underlying
Securities  and other Trust  Assets  after the  cut-off  date  specified  in the
prospectus  supplement (the "Cut-off Date"),  other than principal,  premium (if
any) and  interest due on or before the Cut-off Date and other than any Retained
Interest. Concurrently with such assignment, the Depositor will execute, and the
Trustee will authenticate and deliver,  the Trust  Certificates to the Depositor
in exchange for the Underlying  Securities and other Trust Assets,  if any. Each
Trust  Asset will be  identified  in a  schedule  to the Trust  Agreement.  Such
schedule will include certain summary  identifying  information  with respect to
each Underlying Security and each other Trust Asset as of the Cut-off Date. Such
schedule  will  include,  to the extent  applicable,  information  regarding the
payment terms of any Concentrated Underlying Security, the Retained Interest, if
any, with respect thereto,  the maturity or terms thereof,  the rating,  if any,
thereof and any other material information with respect thereto.


     In addition,  the Depositor will, with respect to each Trust Asset, deliver
or  cause  to be  delivered  to the  Trustee  (or to the  custodian  hereinafter
referred to) all documents  necessary to transfer  ownership of such Trust Asset
to the  Trustee.  The Trustee (or such  custodian)  will hold such  documents in
trust for the benefit of the Trust Certificateholders.

     The Depositor will make certain  representations  and warranties  regarding
its authority to enter into, and its ability to perform its  obligations  under,
the Trust Agreement.  Upon a breach of any such  representation of the Depositor
which   materially   and   adversely   affects  the   interests   of  the  Trust
Certificateholders,  the  Depositor  will be obligated to cure the breach in all
material respects.

Collection and Other Administrative Procedures


     General.  With respect to any Series of Trust Certificates,  the Trustee or
such other person  specified in the prospectus  supplement,  directly or through
administrative  agents,  will  establish and maintain  certain  accounts for the
benefit of the holders of the relevant  Trust  Certificates  and will deposit in
such  accounts all amounts  received by it in respect of the Trust  Assets.  The
Trustee on behalf of the Trust may direct any depository institution maintaining
such  accounts  to invest  the funds in such  accounts  in one or more  Eligible
Investments (as defined in the Trust  Agreement)  bearing  interest or sold at a
discount. Any earnings with respect to such investments will be paid to, and any
losses with respect to such  investments  will be solely for the account of, the
Trust  Certificateholders  (and,  if  applicable,  the  holder  of the  Retained
Interest) in accordance with the Allocation Ratio.  Further, the Trustee or such
other person specified in the prospectus supplement will make reasonable efforts
to collect  all  scheduled  payments  under the Trust  Assets and will follow or
cause to be followed such collection procedures, if any, as it would follow with
respect  to  comparable  financial  assets  that  it held  for its own  account,
provided that such  procedures are consistent  with the Trust  Agreement and any
related  instrument  governing  any Credit  Support and provided  further  that,
except as otherwise expressly set forth in the applicable prospectus supplement,
it shall not be  required  to expend  or risk its own funds or  otherwise  incur
personal financial liability.


                                       23
<PAGE>

     Realization  upon Defaulted  Trust Assets.  The Trustee will present claims
under each  applicable  Credit Support  instrument and will take such reasonable
steps as are necessary to receive payment or to permit recovery  thereunder with
respect to defaulted Trust Assets.  As set forth above, all collections by or on
behalf of the Trustee under any Credit Support instrument are to be deposited in
the Trust  Certificate  Account for the related Trust,  subject to withdrawal as
described above.


     The Trustee will be obligated to follow or cause to be followed such normal
practices and procedures as it deems  necessary or advisable to realize upon any
defaulted Trust Asset; provided that, the Trustee will not be required to expend
or risk its own funds or otherwise incur financial  liability in taking any such
action. If the proceeds of any liquidation of the defaulted Trust Asset are less
than the sum of (i) the  outstanding  principal  balance of the defaulted  Trust
Asset, (ii) interest accrued but unpaid thereon at the applicable  interest rate
and (iii) the aggregate amount of expenses incurred by the Trustee in connection
with such  proceedings to the extent  reimbursable  from the assets of the Trust
under the Trust  Agreement,  the Trust for the applicable  Series will realize a
loss in the amount of such difference.  To the extent provided in the applicable
prospectus  supplement,  the Trustee will be entitled to withdraw or cause to be
withdrawn  from the related  Trust  Certificate  Account out of the net proceeds
recovered  on any  defaulted  Trust  Asset,  prior to the  distribution  of such
proceeds  to  Trust   Certificateholders,   amounts   representing   its  normal
administrative  compensation  on the Trust  Asset,  unreimbursed  administrative
expenses incurred with respect to the Trust Asset and any unreimbursed  advances
of delinquent payments made with respect to the Trust Asset.


Retained Interest


     The prospectus  supplement for a Series of Trust  Certificates will specify
whether there will be any Retained Interest in the Trust Assets, and, if so, the
owner thereof.  If so provided,  the Retained Interest will be established on an
asset-by-asset basis and will be specified in an exhibit to the applicable Trust
Agreement. A Retained Interest in a Trust Asset represents a specified ownership
interest therein and a right to a portion of the payments  thereon.  Payments in
respect of the Retained  Interest  will be deducted  from  payments on the Trust
Assets as received  and, in general,  will not be  deposited  in the  applicable
Trust  Certificate  Account  or become a part of the  related  Trust.  After the
Trustee  deducts all  applicable  fees (as provided for in the Trust  Agreement)
from any partial recovery on an Underlying  Security,  the Trustee will allocate
any such partial recovery  between the holder of the Retained  Interest (if any)
and the Trust Certificateholders of the applicable Series.


Trustee Compensation and Payment of Expenses

     The Trustee will be entitled to receive from the  Depositor or an affiliate
of the Depositor as compensation for the Trustee's services hereunder, trustee's
fees pursuant to a separate agreement between the Trustee and the Depositor, and
will be  reimbursed  for all  reasonable  expenses,  disbursements  and advances
incurred  or  made  by  the  Trustee  (including  the  reasonable  compensation,
disbursements and expenses of its counsel and other persons not regularly in its
employ). The Depositor will agree to indemnify and hold harmless the Trustee and
its successors, assigns, agents and servants against any and all loss, liability
or reasonable expense  (including  attorney's fees) incurred by it in connection
with  the  administration  of the  trust  and  the  performance  of  its  duties
thereunder;  the  disclosure  by the  Depositor  with respect to the  Underlying
Securities except where such information is based on erroneous  information from
the Trustee; any registration  statement of the Certificates of any Series under
the  Securities  Act;  registration  of the  arrangement  created  by the  Trust
Agreement under the Investment Company Act; any failure by the Depositor to file
Exchange  Reports on behalf of the Trust as may be  required;  and any defect in
the rights of the Trust to the Underlying  Securities  arising under a breach of
warranty by the Depositor made pursuant to the Trust Agreement.

                                       24
<PAGE>

Limitations on Rights of Trust Certificateholders

     No Trust  Certificateholder of a given Series will have the right under the
Trust Agreement to institute any proceeding with respect thereto unless (i) such
Trust Certificateholder  previously has given to the Trustee written notice of a
continuing breach,  (ii) Trust  Certificateholders  evidencing not less than the
Required  Percentage-Remedies  of the aggregate  Voting Rights have made written
request  upon  the  Trustee  to  institute  such  proceeding  in its own name as
Trustee,  (iii) such Trust  Certificateholder or Trust  Certificateholders  have
offered  the  Trustee  reasonable  indemnity,  (iv) the  Trustee for 30 days has
failed to institute any such proceeding and (v) no direction  inconsistent  with
such written  request has been given to the Trustee during such 30 day period by
Trust    Certificateholders    evidencing    not   less   than   the    Required
Percentage-Remedies  of the aggregate Voting Rights. The Trustee,  however,
is under no  obligation  to exercise any of the trusts or powers vested in it by
the Trust  Agreement  or to make any  investigation  into the  facts of  matters
arising under the Trust Agreement or stated in any document believed by it to be
genuine, unless requested in writing to do so by Trust Certificateholders of the
Required   Percentage-Direction   of  Trustee  (as  defined  in  the  Trust
Agreement) or to institute,  conduct or defend any  litigation  thereunder or in
relation  thereto at the  request,  order or  direction of any of the holders of
Trust   Certificates   covered  by  the  Trust  Agreement,   unless  such  Trust
Certificateholders  have offered to the Trustee reasonable security or indemnity
against the costs,  expenses and  liabilities  which may be incurred  therein or
thereby.

Modification and Waiver

     The Trust  Agreement  may be amended from time to time by the Depositor and
the Trustee  without  notice to or the consent of any of the  Certificateholders
for any of the  following  purposes:  (i) to cure any ambiguity or to correct or
supplement any provision therein which may be defective or inconsistent with any
other  provision  therein;  (ii) to add or supplement any Credit Support for the
benefit of any Certificateholders;  (iii) to add to the covenants,  restrictions
or  obligations  of  the  Depositor  or  the  Trustee  for  the  benefit  of the
Certificateholders;  (iv) to add, change or eliminate any other  provisions with
respect to matters or questions arising under the Trust Agreement; (v) to comply
with any requirements  imposed by the Code; (vi) to evidence and provide for the
acceptance  of  appointment  hereunder  of a Trustee  other than the party named
presently as Trustee for a Series of  Certificates,  and to add to or change any
of the provisions of the Trust Agreement as shall be necessary to provide for or
facilitate the  administration of the separate Trusts hereunder by more than one
Trustee;  (vii) to  evidence  and  provide  for the  acceptance  of  appointment
hereunder by a successor Trustee with respect to the Certificates of one or more
Series or to add or change any of the provisions of the Trust Agreement as shall
be  necessary  to provide for or  facilitate  the  administration  of the trusts
hereunder; or (viii) to provide for the issuance of new Certificates; so long as
(x) any such amendment  described in (i) through (viii), but not (vi), will not,
as  evidenced  by an  Opinion  of  Counsel,  cause the Trust  (unless  otherwise
specified  in a related  Series  Supplement)  to fail to be  characterized  as a
grantor trust for federal income tax purposes or result in a sale or exchange of
any Certificate for federal income tax purposes and (y) the Trustee has received
an Officer's  Certificate from the Depositor that such amendment will not have a
material adverse effect on any Class of Certificateholders.

     Without  limiting  the  generality  of the  foregoing,  with respect to any
Series, the Trust Agreement may also be modified or amended from time to time by
the  Depositor  and the Trustee with the consent of the Holders of  Certificates
representing the Required  Percentage--Amendment  of the aggregate Voting Rights
of  each  Class  voting  as  a  Class,  of  those  Certificates  to  which  such
modification or amendment relates for the purpose of adding any provisions to or
changing  in any  manner  or  eliminating  any of the  provisions  of the  Trust
Agreement  or  of  modifying  in  any  manner  the  rights  of  the  Holders  of
Certificates;  provided, however, that no such amendment shall (i) reduce in any


                                       25
<PAGE>

manner the amount of, or alter the timing of,  payments  received on  Underlying
Securities  which are required to be distributed on any Certificate  without the
unanimous consent of the Holders of such Certificates,  (ii) adversely affect in
any material respect the interests of the Holders of any Series (or Class within
such Series) of Certificates in a manner other than as described in (i), without
the consent of the Holders of  Certificates  of such Series or Class  evidencing
not less than the Required  Percentage--Amendment of the aggregate Voting Rights
of such  Series or Class or (iii)  reduce the  percentage  of  aggregate  Voting
Rights  required  by (ii),  as  described  in (ii),  without  the consent of the
Holders  of all  Certificates  of such  Series or Class  then  Outstanding;  and
provided  further that the Depositor  shall furnish to the Trustee an Opinion of
Counsel  (unless  otherwise  indicated in a related Series  Supplement)  stating
that, in the opinion of such  counsel,  any such  amendment  would not cause the
Trust to fail to be  characterized  as a grantor  trust for  federal  income tax
purposes or result in a sale or exchange of any  Certificate  for federal income
tax purposes.

Replacement Trust Certificates

     If a mutilated  Trust  Certificate is  surrendered  at the corporate  trust
office  or  agency of the  Trustee  or the  Depositor  and the  Trustee  receive
satisfactory  evidence that such Trust  Certificate has been lost,  destroyed or
stolen it may be replaced  upon payment by the holder of such expenses as may be
incurred by the  Trustee in  connection  therewith  and the  furnishing  of such
security and indemnity as the Trustee and the Depositor may require to hold each
of them and any paying agent  harmless;  provided that neither the Depositor nor
the Trustee has received  notice that such Trust  Certificate  was acquired by a
bona fide purchaser. Mutilated Trust Certificates must be surrendered before new
Trust Certificates will be issued.

Termination

     The respective  obligations and responsibilities  under the Trust Agreement
of the Depositor and the Trustee  (other than the  obligations of the Trustee to
make  distributions  to Holders of the  Certificates  of any given  Series) will
terminate  (subject to surviving  rights of indemnity) upon the  distribution to
such  Holders  of all  amounts  held in all the  Accounts  for such  Series  and
required  to be paid to such  Holders  pursuant  to the Trust  Agreement  on the
Distribution  Date  coinciding  with or following the earlier to occur of (i) if
and as provided in the Series  Supplement for such Series,  the purchase by, and
at the sole option of the  Depositor,  as provided in the Series  Supplement for
such Series, of all remaining Underlying Securities for such Series in the Trust
for such  Series on any  Distribution  Date,  provided  that such  option may be
exercised only if the aggregate  principal amount of such Underlying  Securities
at the time of any such  purchase is less than 10% (or such other  percentage as
may be specified in such Series Supplement) of the aggregate principal amount of
all Underlying  Securities  deposited in such Trust as of the applicable Cut-off
Date and (ii) the final  payment  on or other  liquidation  (which  may  include
redemption  or other  purchase  thereof by the  applicable  Underlying  Security
Issuer) of the last Underlying  Security  remaining in the Trust for such Series
or the disposition of all property  acquired upon  foreclosure or liquidation of
any such  Underlying  Security;  provided,  however,  that in no event shall the
trust continue to exist if its continued  existence  would result in a violation
of any applicable common-law or statutory Rule Against Perpetuities.

Duties of the Trustee

     The Trustee makes no  representations  as to the validity or sufficiency of
the Trust Agreement,  the recitals contained therein,  the Trust Certificates of
any Series or any Trust Asset or related document and is not accountable for the
use or  application  by the  Depositor of any of the Trust  Certificates  or the
Trust Assets, or the proceeds  thereof.  The Trustee is required to perform only
those duties  specifically  required  under the Trust  Agreement with respect to
such Series. However, upon receipt of the various certificates, reports or other
instruments  required to be  furnished to it, the Trustee is required to examine
such  documents  and  to  determine  whether  they  conform  to  the  applicable
requirements of the Trust Agreement.

                                       26
<PAGE>

The Trustee


     The  Trustee  for any given  Series of Trust  Certificates  under the Trust
Agreement will be named in the applicable prospectus supplement.  The commercial
bank,  national banking  association or trust company serving as Trustee will be
unaffiliated with, but may have banking  relationships with or provide financial
services to, the Depositor, any Administrative Agent and their affiliates.



                 LIMITATIONS ON ISSUANCE OF BEARER CERTIFICATES

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

     Bearer Certificates will bear a legend to the following effect: "Any United
States Person who holds this obligation will be subject to limitations under the
United States income tax laws,  including the  limitations  provided in Sections
1650(j) and 1287(a) of the Internal Revenue Code".  The sections  referred to in
the legend provide that, with certain  exceptions,  a United States taxpayer who
holds  Bearer  Certificates  will not be allowed to deduct any loss with respect
to, and will not be eligible for capital gain treatment with respect to any gain
realized on a sale,  exchange,  redemption or other  disposition of, such Bearer
Certificates.

     As used herein,  "United States" means the United States of America and its
possessions, and "U.S. Person" means a citizen or resident of the United States,
a corporation,  partnership or other entity created or organized in or under the
laws of the United States,  or an estate or trust the income of which is subject
to United States federal income taxation regardless of its source.


     Pending the  availability  of a definitive  Global  Security or  individual
Bearer Certificates, as the case may be, Trust Certificates that are issuable as
Bearer  Certificates  may initially be represented by a single  temporary Global
Security,  without interest coupons, to be deposited with a common depositary in
London for  Morgan  Guaranty  Trust  Company of New York,  Brussels  Office,  as
operator of the  Euroclear  System  ("Euroclear"),  and Centrale de Livraison de
Valeurs Mobilieres S.A. ("CEDEL") for credit to the accounts designated by or on
behalf of the  purchases  thereof.  Following the  availability  of a definitive
Global Security in bearer form,  without coupons attached,  or individual Bearer
Certificates and subject to any further limitations  described in the applicable
prospectus  supplement,  the temporary  Global Security will be exchangeable for
interests  in such  definitive  Global  Security or for such  individual  Bearer
Certificates,  respectively,  only upon  receipt of a  Certificate  of  Non-U.S.
Beneficial  Ownership.  A "Certificate  of Non-U.S.  Beneficial  Ownership" is a
certificate  to the effect that a  beneficial  interest  in a  temporary  Global
Security  is  owned  by a  person  that is not a U.S.  Person  or is owned by or
through a financial  institution in compliance  with  applicable  U.S.  Treasury
regulations. No Bearer Certificate will be delivered in or to the United States.
If so specified in the applicable prospectus supplement, interest on a temporary
Global  Security will be distributed to each of Euroclear and CEDEL with respect
to that portion of such temporary Global Security held for its account, but only
upon receipt as of the relevant  Distribution  Date of a Certificate of Non-U.S.
Beneficial Ownership.


                                       27
<PAGE>


                                 CURRENCY RISKS

     An investment in a Trust Certificate having a Specified Currency other than
U.S.  dollars entails  significant  risks that are not associated with a similar
investment in a U.S.  dollar-denominated  security. Such risks include,  without
limitation,  the possibility of significant changes in rates of exchange between
the  U.S.  dollar  and  such  Specified  Currency  and  the  possibility  of the
imposition or  modification  of foreign  exchange  controls with respect to such
Specified  Currency.  Such  risks  generally  depend on  factors  over which the
Depositor has no control,  such as economic and political  events and the supply
of and demand for the relevant  currencies.  In recent years,  rates of exchange
between the U.S. dollar and certain  currencies have been highly  volatile,  and
such  volatility  may  be  expected  in the  future.  Past  fluctuations  in any
particular exchange rate do not necessarily indicate,  however,  fluctuations in
the rate that may occur during the term of any Trust  Certificate.  Depreciation
of the Specified Currency for a Trust Certificate  against the U.S. dollar would
decrease  the  effective  yield  of  such  Trust  Certificate  below  its  Trust
Certificate  Rate and, in certain  circumstances,  could result in a loss to the
investor on a U.S. dollar basis.

     Governments  have from time to time imposed,  and may in the future impose,
exchange  controls that could affect  exchange rates and the  availability  of a
Specified  Currency for making  distributions  in respect of Trust  Certificates
denominated  in such  currency.  At present,  the Depositor has  identified  the
following  currencies in which distributions of principal,  premium and interest
on Trust Certificates may be made: Australian dollars,  Canadian dollars, Danish
kroner,  Italian lire, Japanese yen, New Zealand dollars,  U.S. dollars and ECU.
However,  Trust Certificates  distributable in another Specified Currency may be
issued  at  any  time,  based  upon  investor  demand  for  Trust   Certificates
denominated in such currencies. There can be no assurance that exchange controls
will not restrict or prohibit distributions of principal, premium or interest in
any Specified  Currency.  Even if there are no actual exchange  controls,  it is
possible  that,  on a  Distribution  Date with respect to any  particular  Trust
Certificate, the currency in which amounts then due to be distributed in respect
of such Trust Certificate would not be available.

     IT IS STRONGLY  RECOMMENDED THAT PROSPECTIVE  PURCHASERS  CONSULT THEIR OWN
FINANCIAL AND LEGAL  ADVISORS AS TO THE RISKS ENTAILED BY AN INVESTMENT IN TRUST
CERTIFICATES  DENOMINATED  IN A  CURRENCY  OTHER THAN U.S.  DOLLARS.  SUCH TRUST
CERTIFICATES   ARE  NOT  AN   APPROPRIATE   INVESTMENT   FOR   PERSONS  WHO  ARE
UNSOPHISTICATED WITH RESPECT TO FOREIGN OR COMPOSITE CURRENCY TRANSACTIONS.


     Any prospectus supplement relating to Trust Certificates having a Specified
Currency other than U.S. dollars will contain historical exchange rates for such
currency against the U.S.  dollar, a description of such currency,  any exchange
controls affecting such currency and any other required  information  concerning
such  currency.  Such  prospectus  supplement  will also  discuss  risk  factors
relating to any such Specified Currency.



                         FEDERAL INCOME TAX CONSEQUENCES

     The following is a summary of the material United States federal income tax
consequences  of the ownership of the Trust  Certificates as of the date hereof.
(Certain minor and incidental  consequences  are discussed as well.) It is based
on the advice of  Orrick,  Herrington  &  Sutcliffe  LLP,  Special  Tax  Counsel
("Special Tax  Counsel"),  which has delivered an opinion to the Depositor  that
the  discussion  below,  to the  extent it  constitutes  matters of law or legal
conclusions thereto, is true and correct in all material respects.

                                       28
<PAGE>


     Special Tax Counsel has also  delivered  an opinion that the Trust will not
be characterized as an association  taxable as a corporation (or publicly traded
partnership treated as an association) for federal income tax purposes.  Special
Tax Counsel has not delivered (and unless otherwise  indicated in the prospectus
supplement does not intend to deliver) any other opinions regarding the Trust or
the Trust  Certificates.  Prospective  investors should be aware that no rulings
have been, or will be, sought from the Internal Revenue Service (the "IRS"), and
that legal opinions are not binding on the IRS or the courts. Accordingly, there
can be no  assurance  that the IRS or the courts  will agree  with  Special  Tax
Counsel's opinions.  If, contrary to Special Tax Counsel's opinion, the Trust is
characterized or treated as a corporation for federal income tax purposes, among
other  consequences,  the Trust  would be  subject  to  federal  income tax (and
similar  state income or  franchise  taxes) on its income and  distributions  to
Certificateholders would be impaired. In light of Special Tax Counsel's opinion,
however,  the  balance  of this  discussion  assumes  that the Trust will not be
characterized or treated as a corporation.


     This summary is based on the Internal  Revenue Code of 1986 (the "Code") as
well as  Treasury  regulations  and  administrative  and  judicial  rulings  and
practice.  Legislative,  judicial and administrative changes may occur, possibly
with retroactive  effect,  that could alter or modify the continued  validity of
the statements and conclusions set forth herein.  This summary is intended as an
explanatory  discussion of the  consequences  of holding the Trust  Certificates
generally and does not purport to furnish  information in the level of detail or
with the  investor's  specific  tax  circumstances  that would be provided by an
investor's own tax advisor.  Accordingly,  it is strongly  recommended that each
prospective  investor consult with its own tax advisor regarding the application
of United States federal income tax laws, as well as any state,  local,  foreign
or other tax laws, to their particular situations.

     Except with  respect to certain  withholding  tax matters  discussed  below
under  "Withholding  Taxes",  the discussion is limited to  consequences to U.S.
Persons.  For purposes of this  discussion,  a U.S.  Person is: (i) a citizen or
resident of the United States, (ii) a corporation or partnership organized in or
under the laws of the  United  States,  any state  thereof  or the  District  of
Columbia,  or (iii) an estate or trust that is a United States Person within the
meaning of Section  7701(a)(30)  of the Code.  References  herein to a holder or
Certificateholder are references to the beneficial owner of a Certificate.


     Except  as  discussed  below  under  "Possible   Characterization   of  the
Underlying   Securities  as  Equity   Securities,"  for  the  purposes  of  this
discussion, the Depositor and Special Tax Counsel have assumed, without inquiry,
that the Underlying Securities will be characterized as indebtedness for federal
income  tax  purposes.   The  prospectus   supplement  may  contain   additional
information  about the federal  income tax  characterization  of the  Underlying
Securities.


Tax Status of the Trust


     The  Trustee  intends  for tax  reporting  purposes to treat the Trust as a
grantor trust.  Prospective  investors should be aware, however, that certain of
the terms of Trust Certificates (for example,  the allocation of the proceeds of
a  disposition  of the  Underlying  Securities)  may  be  viewed  by the  IRS as
inconsistent  with the grantor trust rules and,  accordingly,  unless  otherwise
indicated  in the  prospectus  supplement,  Special  Tax  Counsel is not able to
deliver  an  opinion  that  the  Trust  will  be  treated  as a  grantor  trust.
Nonetheless,  because  treating  the  Trust  as a  grantor  trust  is  the  more
appropriate  approach for tax reporting purposes,  the Trustee currently intends
to treat the trust as a grantor  trust  and,  except as  specifically  indicated
otherwise  under  "Possible  Recharacterization  of the Trust as a  Partnership"
below,  the  balance  of this  discussion  assumes  that  the  Trust  will be so
classified.  (The Trust Agreement  prohibits the Trust from electing to be taxed
as a corporation.)


                                       29
<PAGE>

     Each  Certificateholder  will be treated,  for federal income tax purposes,
(i) as if it had  purchased  its pro rata  interest  of the  Trust's  underlying
assets and (ii) as if it were the obligor on its pro rata portion of the Trust's
obligations.  Thus, for example,  if the Trust Certificates are subject to early
redemption  on account of the Trust  being the  obligor  under any call  options
("Call Warrants"), each Certificateholder will be treated as if it had sold Call
Warrants with respect to the Underlying Securities in an amount representing its
pro rata  interest  in the  Trust.  Further,  if the income of the Trust is used
(directly  or  indirectly)  to pay  expenses of the Trust,  the holders  will be
treated as if each had first  earned its pro rata share of that  income and then
paid its  share of the  expense.  Prospective  investors  should  be aware  that
expenses of the Trust may be subject to limitations on deductibility,  which may
depend on each particular  investor's  circumstances,  but would include, in the
case of an individual  (or entity  treated as an  individual)  Section 67 of the
Code that allows  miscellaneous  itemized  deductions only to the extent that in
the aggregate they exceed 2 percent of adjusted gross income.

     The Trust has identified the Underlying Securities and any Call Warrants as
part of an  integrated  transaction  within the meaning of  Treasury  Regulation
Section  1.1275-6.  Among  other  consequences  of  such  identification  is the
treatment  generally of each Trust  Certificate as a synthetic  debt  instrument
issued on the date it is acquired by the holder thereof.  Similar treatment will
also  generally  apply to Trust  Certificates  representing  "stripped  coupons"
and/or   "stripped   bonds,"  which  generally  will  be  the  case  when  Trust
Certificates are issued in multiple classes and the different  classes represent
the  ownership  of  differing  percentage  ownership  interests  of the right to
interest and principal on the  Underlying  Securities.  It is also possible that
each Trust  Certificate  will be treated as an actual debt instrument  issued on
the  Closing  Date.  In that case,  the Trust  Certificates  would be taxed like
conventional   debt   instruments   and  the   discussion   under   "Income   of
Certificateholders"  would not apply. If a Series of Trust Certificates has more
than  one  Class  and  some but not all  classes  are  treated  as  actual  debt
instruments issued on the Closing Date, income on the Classes not so treated may
be treated as unrelated business taxable income (and thus subject to tax) in the
hands of pension  plans,  individual  retirement  accounts and other  tax-exempt
investors.

Income of Certificateholders

     Original  Issue  Discount.  Each  Certificateholder  will be subject to the
original issue discount ("OID") rules of the Code and Treasury  Regulations with
respect to such Trust  Certificates.  Under those rules,  the  Certificateholder
(whether  on the cash or  accrual  method of  accounting)  will be  required  to
include  in income  the OID on the Trust  Certificates  as it accrues on a daily
basis, on a constant yield method regardless of when cash payments are received.
The amount of OID on a Trust  Certificate  generally will be equal to the excess
of all amounts payable on the Trust  Certificate over the amount paid to acquire
the Trust Certificate and the constant yield used in accruing OID generally will
be the yield to maturity of a Trust  Certificate  as  determined  by each holder
based on that holder's purchase price for the Trust  Certificate.  It is unclear
whether the holder of a Trust  Certificate  should,  in calculating  OID, assume
that the Underlying Securities will, or will not, be called pursuant to any Call
Warrant.  It is unclear how actual and expected future  prepayments or losses on
the Underlying Securities are to be taken into account.

     The Trustee intends for information  reporting purposes to account for OID,
if any,  reportable by  Certificateholders  by reference to the price paid for a
Trust  Certificate by an initial  purchaser at an assumed issue price,  although
the  amount of OID will  differ for other  purchasers.  Such  purchasers  should
consult their tax advisors regarding the proper calculation of OID.

     The amount of OID that is  reported in income in any  particular  year will
not necessarily  bear any relationship to the amount of  distributions,  if any,
paid to a holder  in that  year.

                                       30
<PAGE>


     Purchase and Sale of a Trust Certificate.  A Certificateholder's  tax basis
in a Trust Certificate  generally will equal the cost of the Trust  Certificates
increased  by any  amounts  includable  in income  as OID,  and  reduced  by any
payments  made on the  Trust  Certificates.  If a Trust  Certificate  is sold or
redeemed,  capital  gain or loss  will be  recognized  equal  to the  difference
between the proceeds of sale and the  Certificateholder's  adjusted basis in the
Trust Certificates.


Possible Recharacterization of the Trust as a Partnership

     As indicated above, it is possible that the IRS will seek to recharacterize
the Trust as a partnership.  If the IRS were to successfully  recharacterize the
Trust as a  partnership,  the Trust would not be subject to federal  income tax.
Under  Treasury  Regulation  1.761-2,  certain  partnerships  may "elect out" of
subchapter  K of the Code  (partnership  tax  accounting).  Although  subject to
uncertainty, the Trust is likely to be eligible for this election. Assuming that
it is so  eligible,  each  Certificateholder  will be  required  to  report  its
respective  share  of the  items  of  income,  deductions,  and  credits  of the
organization on their respective returns (making such elections as to individual
items as may be  appropriate)  in a manner  consistent with the exclusion of the
Trust from  partnership tax accounting.  Such reporting  should be substantially
similar to the income tax  reporting  that would be  required  under the grantor
trust  rules.  In  mutual  consideration  for each  holder's  purchase  of Trust
Certificate,  each such holder is deemed to consent to the  Trust's  making of a
protective election out of subchapter K of the Code.

     If  the  election  to be  excluded  from  the  partnership  tax  accounting
provisions of the Code is not effective, among other consequences, (i) the Trust
would be required to account  for its income and  deductions  at the Trust level
(not  necessarily  taking into account any  particular  holder's  circumstances,
including any difference  between the holder's  basis in its Trust  Certificates
and the Trust's basis in its assets) and to utilize a taxable year for reporting
purposes and (ii) each holder would be required to separately  take into account
such holder's distributive share of income and deductions of the Trust. A holder
would take into account its  distributive  share of Trust income and  deductions
for each taxable year of the Trust in the holder's  taxable year which ends with
or within the Trust's  taxable year. A holder's share of the income of the Trust
computed at the Trust level would not  necessarily be the same if computed under
the OID rule  described  above  under  "Income of  Certificateholders"  and,  in
particular,  may  not  take  account  of  any  difference  in the  yield  on the
Certificate  to the holder based on the  Certificateholder's  purchase price and
the yield on the Underlying Securities determined at the Trust level.

Withholding Taxes

     Payments made on a Trust  Certificate to a person that is not a U.S. Person
and has no connection with the United States other than holding its certificates
generally will be made free of United States federal  withholding tax,  provided
that (i) the holder is not related  (directly  or  indirectly)  to the  obligor,
guarantor, if any, or sponsor of the Underlying Securities,  the Depositor,  the
holder of any other class of Trust  Certificates  (if such Series  provides  for
multiple classes of Trust  Certificates),  the holder of any Call Warrant or the
counterparty on any notional principal contract or other derivative  contract of
which  the  Trust  is  a  party  and  (ii)  the  holder  complies  with  certain
identification and certification requirements imposed by the IRS.


Possible Characterization of the Underlying Securities as Equity Securities

     As noted above, for the purposes of the forgoing discussion,  the Depositor
and Special Tax Counsel  have  assumed,  without  inquiry,  that the  Underlying
Securities  will  be  characterized  as  indebtedness  for  federal  income  tax
consequences.  If the assumption were not correct and the Underlying  Securities
are treated as equity securities for federal income tax purposes, the timing and
character of income on the  Certificates  may differ from that  discussed  above
and, with respect to any particular investor, might be adverse.


                                       31
<PAGE>


     If the offering materials relating to the Underlying  Securities  indicated
that  counsel to the issuer of the  Underlying  Securities  provided  an opinion
regarding the tax  characterization of those securities in connection with their
original issue the prospectus supplement will so indicate. Neither the Depositor
nor Special Tax Counsel  will  investigate  the  circumstances  surrounding  the
issuance  of the  opinion and  neither  will make any  representation  as to its
accuracy or continuing applicability.

     If an Underlying  Security  were treated as an equity  security for federal
income tax purposes,  depending on, among other things, the nature of the issuer
of the Underlying  Security as a partnership  or corporation  for federal income
tax purposes,  among other potential  consequences:  (i) income paid to non-U.S.
investors  may be  subject  to a 30%  withholding  tax,  unless  that  tax  were
eliminated under a treaty between the United States and the country of residence
of the  investor  (ii) the  integration  rules of  Treasury  Regulation  Section
1.1275-6  (discussed  above)  might  not  apply,  (iii)  gain on the sale of the
Certificates   that  would   otherwise  be  long-term   capital  gain  might  be
characterized as short-term capital gain or ordinary income,  (iv) the OID rules
(discussed above) may not apply,  however, the rules of section 305(c) or 305(e)
relating to stock issued with redemption premium or stripped preferred stock may
apply,  and (v) the rules described under  "Possible  Recharacterization  of the
Trust as a Partnership" would more likely apply.

     Prospective  investors should consult with their own tax advisors regarding
the likelihood  that the Underlying  Securities of any particular  series may be
recharacterized  and the effect, if any, such a  characterization  would have on
them.


State and Other Tax Consequences

     In  addition  to the  federal  income  tax  consequences  described  above,
potential   investors   should  consider  the  state,   local  and  foreign  tax
consequences  of  the  acquisition,  ownership  and  disposition  of  the  Trust
Certificates.  State,  local and foreign tax law may differ  substantially  from
federal tax law, and this  discussion does not purport to describe any aspect of
the tax law of a state or other  jurisdiction  (including  whether the Trust, if
treated as a partnership for federal income tax purposes,  would be treated as a
partnership under any state or local  jurisdiction).  Therefore,  it is strongly
recommended  that  prospective  purchasers  consult  their own tax advisors with
respect to such matters.

                              PLAN OF DISTRIBUTION


     Trust  Certificates  may be  offered  in any of  three  ways:  (i)  through
underwriters  or  dealers;  (ii)  directly to one or more  purchasers;  or (iii)
through agents. The applicable prospectus supplement will set forth the terms of
the offering of any Series of  Certificates,  which may include the names of any
underwriters,   or  initial  purchasers,   the  purchase  price  of  such  Trust
Certificates  and the proceeds to the Depositor from such sale, any underwriting
discounts and other items constituting underwriters'  compensation,  any initial
public offering price, any discounts or concessions allowed or reallowed or paid
to dealers,  any securities  exchanges on which such Trust  Certificates  may be
listed,  any  restrictions  on the sale and  delivery of Trust  Certificates  in
bearer form and the place and time of delivery of the Trust  Certificates  to be
offered thereby.


                                       32
<PAGE>

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


     Trust  Certificates  may  also be sold  through  agents  designated  by the
Depositor  from time to time.  Any agent  involved in the offer or sale of Trust
Certificates will be named, and any commissions payable by the Depositor to such
agent  will  be set  forth,  in the  applicable  prospectus  supplement.  Unless
otherwise indicated in the applicable prospectus supplement, any such agent will
act on a best efforts basis for the period of its appointment.

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


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

     Prudential Securities  Incorporated is an affiliate of the Depositor and is
a wholly  owned  subsidiary  of  Prudential  Securities  Group Inc.,  the parent
corporation  of  the  Depositor.  The  participation  of  Prudential  Securities
Incorporated  in the  offer  and sale of Trust  Certificates  complies  with the
requirements  of Rule 2720 of the Conduct Rules of the National  Association  of
Securities Dealers, Inc. regarding underwriting securities of an affiliate.

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


     Affiliates  of the  Underwriters  may  act as  agents  or  underwriters  in
connection  with  the  sale of the  Trust  Certificates.  Any  affiliate  of the
Underwriters so acting will be named,  and its affiliation with the Underwriters
described,  in  the  related  prospectus  supplement.  Also,  affiliates  of the
Underwriters  may act as principals or agents in connection  with  market-making
transactions relating to the Trust Certificates. A prospectus supplement will be
prepared with respect to the Trust  Certificates  for use by such  affiliates in
connection  with offers and sales related to  market-making  transactions in the
Trust Certificates.



                                  LEGAL MATTERS


     The  validity  of the Trust  Certificates  and certain  federal  income tax
matters will be passed upon for the  Depositor and the  Underwriters  by Orrick,
Herrington & Sutcliffe  LLP, New York,  New York or other counsel  identified in
the applicable prospectus supplement.




                                       33
<PAGE>

                             INDEX OF DEFINED TERMS


Administration Fee.............. 8
Administrative Agent............ 8
AID.............................18
Allocation Ratio................14
Base Rate.......................12
Business Day....................11
Calculation Agent...............12
Calculation Date................13
Call Price......................15
Call Right......................15
Callable Series.................15
Call Warrants...................30
Cede.............................6
CEDEL...........................27
Certificate of Non-U.S.
Beneficial Ownership............27
Clearing Agency.................16
Code............................29
Credit Support...................5
Cut-off Date....................23
Definitive Certificate..........15
Depositary.......................6
dollar...........................7
DTC..............................6
Euroclear.......................27
Exchange Act.....................6
Exchangeable Series.............13
Fannie Mae......................17
FFCB............................18
FHLB............................18
Fixed Rate Trust Certificates...11
Floating Rate Trust Certificates12
Floating Trust Certificate Rate 12
Foreign Government Guarantor....18
Foreign Government Issuer.......18
Freddie Mac.....................18
Global Security.................15
GSE.............................17
GSE Issuer......................18
GTC.............................18
GTC Notes.......................18
Holders..........................6
Interest Reset Date.............12
Interest Reset Period...........12
IRS.............................29
Letter of Credit................21
Letter of Credit Bank...........21


                                       34
<PAGE>

Maximum Trust Certificate Rate..12
Minimum Trust Certificate Rate..12
OID.............................30
Optional Exchange...............13
Optional Exchange Date..........14
Participants....................16
Put Date........................15
Put Option......................15
Puttable Underlying Securities..15
Realized Losses.................11
Record Date.....................10
REFCORP.........................18
Registration Statement...........6
Reserve Account.................21
Retained Interest................8
Sallie Mae......................18
Schedule B......................18
SEC..............................6
Securities Act...................6
Special Tax Counsel.............28
Spread..........................12
Spread Multiplier...............12
Surety..........................21
Surety Bond.....................21
Trust............................5
Trust Agreement..................8
Trust Assets.................5, 20
Trust Certificate................5
Trust Certificate Account.......22
Trust Certificateholders.........6
Trust Certificates...............5
Trustee Fee......................8
TVA.............................18
U.S. dollars.....................7
U.S. Person.....................27
Underlying Securities............5
Underlying Securities Agreement 11
Underlying Securities Currency..19
Underlying Securities Interest
 Accrual Periods  ..............19
Underlying Securities Issuer.....5
Underlying Securities Payment
Dates ..........................19
Underlying Securities
Prospectuses....................18
Underlying Securities Rate......19
United States...................27
US$..............................7



                                       35
<PAGE>
          [ALTERNATE COVER FOR MARKET MAKING PROSPECTUS SUPPLEMENT]

Prospectus Supplement
(To Prospectus dated [        ], [    ])
                                     [$][ ]
                RECEIPTS ON CORPORATE SECURITIES, SERIES [ ]-[ ]

                                    Issued By

                 RECEIPTS ON CORPORATE SECURITIES TRUST [ ]-[ ]

                                   Evidencing

    FRACTIONAL INTERESTS IN [[TITLE(S) OF UNDERLYING SECURITIES] DUE [ ],[ ]]

                     [POOL OF [SPECIFY TYPE OF SECURITIES]]

                 PRUDENTIAL SECURITIES STRUCTURED ASSETS, INC.,

                                    Depositor

                 PRUDENTIAL SECURITIES STRUCTURED ASSETS, INC.,

                                    Depositor

- ----------------------------------------------
The Trust will  [IDENTIFY       [IDENTIFY
issue:          CLASS OF TRUST  CLASS OF
                CERTIFICATES]   TRUST
                                CERTIFICATES]
- -----------------------------------------------
Initial
certificate
principal
balance/
notional amount
- -----------------------------------------------
Trust
certificate
rate
- -----------------------------------------------
Distribution
dates
- -----------------------------------------------
Final
scheduled
distribution date
- -----------------------------------------------

YOU SHOULD CAREFULLY  CONSIDER THE RISK FACTORS DESCRIBED ON PAGES S-[ ] THROUGH
S-[ ] IN  THIS  PROSPECTUS  SUPPLEMENT  AND  ON  PAGES  [ ]  THROUGH  [ ] IN THE
PROSPECTUS.

The  trust  certificates  represent  interests  in  the  trust  only  and do not
represent an  obligation of the  depositor or any of its  affiliates.  The trust
certificates  do not  represent a direct  obligation  of [the  issuer[s]  of the
underlying securities] or any of [its] [their] affiliates. [The issuer[s] of the
underlying  securities  [is]  [are]  not [an]  affiliate[s]  of the trust or the
depositor  and  will  not  receive  any  proceeds  from  the  sale of the  trust
certificates.]

This prospectus supplement may not be used to offer trust certificates unless it
is accompanied by the related prospectus.


The trust certificates offered by this prospectus supplement will be rated [ ]
by [SPECIFY RATING AGENCY].

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

This  Prospectus  Supplement is to be used by the Underwriter in connection with
offers and sales related to market making  transactions  in the  Certificates in
which the Underwriter  acts as principal.  The Underwriter may also act as agent
in such transactions.  Sales will be made at prices related to prevailing prices
as the time of sale.

                      [PRUDENTIAL SECURITIES INCORPORATED]

               The date of this prospectus supplement is [ ], [ ].

<PAGE>

                              PLAN OF DISTRIBUTION

      This  Prospectus  Supplement  is  to  be  used  by  Prudential  Securities
Incorporated (the  "Underwriter") in connection with offers and sales related to
market making  transactions  in the Trust  Certificates in which the Underwriter
acts as principal.  The Underwriter may also act as agent in such  transactions.
Sales will be made at prices related to prevailing  market prices at the time of
sale.

<PAGE>

                                     PART II

Item 14.   OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

      The following is an itemized list of the estimated expenses to be incurred
in connection with the offering of the securities being offered  hereunder other
than underwriting discounts and commissions.


           Registration Fee........................... $      278.00
           Printing and Engraving Expenses............     50,000.00
           Trustee's Fees.............................    300,000.00
           Legal Fees and Expenses....................    400,000.00
           Securities Exchange Listing Fees, Blue Sky      10,000.00
           Fees and Expenses..........................
           Accountants' Fees and Expenses.............     75,000.00
           Rating Agency Fees.........................    200,000.00
           Miscellaneous..............................     25,000.00
                                                       -------------

              Total................................... $1,060,278.00

Item 15....INDEMNIFICATION OF DIRECTORS AND OFFICERS

      The Depositor's  Bylaws provide that the Depositor shall indemnify each of
its  directors  and officers who was or is a party or is threatened to be made a
party to any  threatened,  pending or contemplated  action,  suit or proceeding,
whether civil,  criminal,  administrative or investigative by reason of the fact
that he is or was a director or officer of the Depositor other than an action by
or in the right of the Depositor  (for which the  Depositor  may indemnify  such
persons under certain circumstances).

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

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

                                      II-1
<PAGE>

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

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

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

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

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

      (g) A corporation  shall have power to purchase and maintain  insurance on
behalf of any person who is or was a director, officer, employee or agent of the
corporation,  or is or was


                                      II-2
<PAGE>

serving at the request of the  corporation as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise against any liability asserted against him and incurred by him in any
such  capacity,  or  arising  out of his  status  as  such,  whether  or not the
corporation  would have the power to indemnify him against such liability  under
this section.

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

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

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

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

      The Amended and  Restated  Certificate  of  Incorporation  also limits the
personal  liability of  directors  to the  Depositor  and its  stockholders  for
monetary  damages  resulting from certain  breaches of the directors'  fiduciary
duties.  The Amended and Restated  Certificate of Incorporation of the Depositor
provides as follows:

      "No  director  of  the  Corporation  shall  be  personally  liable  to the
Corporation  or its  stockholders  for monetary  damages for breach of fiduciary
duty as a director;  provided that the provisions of this Article Eleventh shall
not  eliminate  or limit the  liability  of a director (a) for any breach of the
Director's duty of loyalty to the Corporation and to its  stockholders,  (b) for
acts


                                      II-3
<PAGE>

or omissions  not in good faith or which  involve  intentional  misconduct  or a
knowing violation of law, (iii) under Section 174 of the General Corporation Law
of the State of Delaware or (iv) for any  transaction  from which such  director
derived any improper personal benefit. If the GCL is amended after the filing of
this  Amended and  Restated  Certificate  of  Incorporation  so as to  authorize
corporate  action  further  eliminating  or limiting the  personal  liability of
directors,  then the  liability  of each  director of the  Corporation  shall be
eliminated or limited to the fullest extent permitted by the law of the State of
Delaware  as the same exists from time to time.  Any repeal or  modification  of
this Article Eleventh by the stockholders of the Corporation shall not adversely
affect any  elimination  or limitation  on the personal  liability of a director
existing at the time of such repeal or modification."

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

Item 16....EXHIBITS

     1.1 Form of proposed Underwriting Agreement for Trust Certificates.*

     4.1 Form of  Trust  Agreement,  with  form of  Trust  Certificate  attached
thereto.*

     5.1 Opinion of Orrick, Herrington & Sutcliffe LLP with respect to legality.

     8.1  Opinion of Orrick,  Herrington  &  Sutcliffe  LLP with  respect to tax
matters.

     23.1  Consents of Orrick,  Herrington  &  Sutcliffe  LLP  (included  in its
opinions filed as Exhibits 5.1 and 8.1).

    25.1 Statement of eligibility of Trustee (The Chase Manhattan Bank).*


_________________
     *Incorporated  by reference from  Registration  Statement on Form S-3 (File
No. 333-70233 filed on January 7, 1999.

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

Item 17.   UNDERTAKINGS
           ------------

           The undersigned registrant hereby undertakes:

           (a) To file,  during  any  period in which  offers or sales are being
made of the securities  registered  hereby, a  post-effective  amendment to this
registration  statement:  (i) to  include  any  prospectus  required  by Section
10(a)(3) of the  Securities  Act; (ii) to reflect in the prospectus any facts or
events arising after the effective date of this  registration  statement (or the
most recent  post-effective  amendment  hereof)  which,  individually  or in the
aggregate,  represent a fundamental  change in the information set forth in this
registration statement.  Notwithstanding the foregoing, any increase or decrease
in volume of securities offered (if the total dollar value of securities offered
would not exceed that which was  registered)  and any deviation  from the low or
high and of the estimated maximum offering range may be reflected in the form of
Prospectus  filed  with  the  Commission  pursuant  to Rule  424(b)  if,  in the
aggregate,  the  changes in volume and price  represent  no more than 20 percent
change in the maximum aggregate  offering price set forth in the "Calculation of
Registration Fee" table in the effective  registration  statement;  and (iii) to
include any material  information  with respect to the plan of distribution  not
previously  disclosed in this  registration  statement or any material change to
such information in this


                                      II-4
<PAGE>

registration  statement;  PROVIDED,  HOWEVER, that the undertakings set forth in
clauses  (i) and (ii)  above  do not  apply if the  information  required  to be
included in a post-effective amendment by those clauses is contained in periodic
reports filed by the  registrant  pursuant to Section 13 or Section 15(d) of the
Securities  Exchange Act of 1934,  as amended  (the  "Exchange  Act"),  that are
incorporated by reference in this registration statement.

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

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

           (d)  That,  for  purposes  of  determining  any  liability  under the
Securities  Act,  each  filing of the  registrant's  annual  report  pursuant to
Section  13(a) or Section  15(d) of the  Exchange  Act that is  incorporated  by
reference  in  this  registration   statement  shall  be  deemed  to  be  a  new
registration  statement  relating  to the  securities  offered  herein,  and the
offering of such  securities at that time shall be deemed to be the initial BONA
FIDE offering thereof.

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

           (f)  That,  for  purposes  of  determining  any  liability  under the
Securities  Act, the  information  omitted from the form of prospectus  filed as
part of this registration  statement in reliance upon Rule 430A and contained in
the form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4)
or  497(h)  under  the  Securities  Act  shall  be  deemed  to be  part  of  the
registration statement as of the time it was declared effective.

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


                                      II-5
<PAGE>


                                   SIGNATURES

           Pursuant  to the  requirements  of the  Securities  Act of 1933,  the
registrant certifies that it has reasonable grounds to believe that it meets all
the requirements for filing on Form S-3,  reasonably  believes that the security
rating requirement contained in Transaction Requirement B.5. of Form S-3 will be
met by the time of the sale of the securities  registered hereunder and has duly
caused  this  registration   statement  to  be  signed  on  its  behalf  by  the
undersigned,  thereunto duly  authorized,  in the City of New York, State of New
York, on this 9th day of June, 1999.

                               PRUDENTIAL SECURITIES STRUCTURED
                               ASSETS, INC.

                               By:         *
                                    ------------------------

                                  Name:  Jeffrey J. Theodorou
                                  Title:  President

           Pursuant to the  requirements  of the  Securities  Act of 1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

June 9, 1999               By:            *
- --------------------              ---------------------------
Date                              Name:  Howard Whitman
                                  Title:  Chairman of the Board
                                  and Director

June 9, 1999               By:            *
- --------------------              --------------------------
Date                              Name:  Jeffrey J. Theodorou
                                  Title:  President
                                  (Principal Executive Officer)

June 9, 1999               By:            *
- --------------------              ---------------------------
Date                              Name:  William J. Horan
                                  Title:  Chief Financial Officer
                                  (Principal Financial and
                                  Accounting Officer)

June 9, 1999               By:            *
- --------------------              ---------------------------
Date                              Name: Elizabeth W. Castagna
                                  Title: Treasurer

June 9, 1999               By:            *
- --------------------              ---------------------------
Date                              Name:  Ruth Lavelle
                                  Title:  Director

*The undersigned, by signing his name hereto does hereby sign this Amendment
No. 1 on behalf of each of the persons  indicated  above  pursuant to a power of
attorney  filed with  Registration  Statement  on Form S-3 (File No.  333-70233)
filed on January 7, 1999.

                             By:   /s/ Lawrence S. Motz
                                  ---------------------------
                                  Name:  Lawrence S. Motz
                                  Title: Attorney-in-Fact



                                      II-6
<PAGE>

                                  EXHIBIT INDEX

                             Description of Exhibit
  Exhibit
    No.

     1.1 Form of proposed Underwriting Agreement for Trust Certificates.*

     4.1 Form of Trust  Agreement,  with  form of  Trust  Certificates  attached
thereto.*

     5.1 Opinion of Orrick, Herrington & Sutcliffe LLP with respect to legality.

     8.1  Opinion of Orrick,  Herrington  &  Sutcliffe  LLP with  respect to tax
matters.

     23.1  Consents of Orrick,  Herrington  &  Sutcliffe  LLP  (included  in its
opinions filed as Exhibits 5.1 and 8.1).

     25.1 Statement of eligibility of Trustee (The Chase Manhattan Bank).*


_________________
     *Incorporated  by reference from  Registration  Statement on Form S-3 (File
No. 333-70233 filed on January 7, 1999.

                                      II-7



                                                           EXHIBIT 5.1

                                 June 9, 1999

Prudential Securities Structured Assets, Inc.
One New York Plaza, 14th Floor

New York, New York  10292

      Re:  PRUDENTIAL SECURITIES STRUCTURED ASSETS, INC.
           REGISTRATION STATEMENT ON FORM S-3
           ---------------------------------------------

Ladies and Gentlemen:

      At your request,  we have examined the Registration  Statement on Form S-3
filed by Prudential  Securities  Structured Assets, Inc., a Delaware corporation
(the  "Registrant"),  with the  Securities  and Exchange  Commission on the date
hereof (the "Registration Statement"), in connection with the registration under
the  Securities  Act  of  1933,  as  amended  (the  "Act"),   of  certain  trust
certificates  (the  "Certificates").  The  Certificates  are  issuable in series
(each, a "Series").  Each Series of Certificates will be issued under a separate
Series  Supplement to that certain Base Trust  Agreement  (together,  the "Trust
Agreement")  by  and  between  the  Registrant  and  a  trustee  named  therein,
establishing an individual trust for such Series (each, a "Trust").  Each Series
of Certificates is to be sold as set forth in the  Registration  Statement,  any
amendments  thereto,  and the prospectus and prospectus  supplement  relating to
such Series.

      We have  examined  such  instruments,  documents  and records as we deemed
relevant and necessary as a basis of our opinion hereinafter expressed.  In such
examination,  we have assumed the following:  (a) the  authenticity  of original
documents  and the  genuineness  of all  signatures;  (b) the  conformity to the
originals  of all  documents  submitted  to us as  copies;  and (c)  the  truth,
accuracy and  completeness of the  information,  representations  and warranties
contained  in the  records,  documents,  instruments  and  certificates  we have
reviewed.

      Based  on  such  examination,   we  are  of  the  opinion  that  when  the
Certificates of each Series have been duly executed, authenticated and delivered
in accordance with the Trust  Agreement and sold in the manner  described in the
Registration Statement,  any amendment thereto and the prospectus and prospectus
supplement  relating  thereto,  the  Certificates of such Series will be legally
issued, fully paid, binding and non-assessable  obligations of the Trust created
by the Trust Agreement,  and the holders of the Certificates of such Series will
be entitled to the benefits of the Trust Agreement except as enforcement thereof
may  be   limited  by   applicable   bankruptcy,   insolvency,   reorganization,
arrangement,  fraudulent  conveyance,  moratorium,  or other laws relating to or
affecting the rights of creditors generally and general


<PAGE>

principles of equity,  including  without  limitation  concepts of  materiality,
reasonableness,  good faith and fair dealing, and the possible unavailability of
specific   performance  or  injunctive   relief,   regardless  of  whether  such
enforceability is considered in a proceeding in equity or at law.

      We hereby  consent  to the  filing of this  opinion  as an  exhibit to the
Registration  Statement  and to the use of our name  wherever  appearing  in the
Registration  Statement and each prospectus  contained  therein.  In giving such
consent,  we do not consider  that we are  "experts,"  within the meaning of the
term as used in the Act or the  rules  and  regulations  of the  Securities  and
Exchange  Commission  issued  thereunder,  with  respect  to  any  part  of  the
Registration Statement, including this opinion as an exhibit or otherwise.

                               Very truly yours,


                               /s/ Orrick, Herrington & Sutcliffe LLP
                               --------------------------------------
                               ORRICK, HERRINGTON & SUTCLIFFE LLP







                                                                    EXHIBIT 8.1

                                 June 9, 1999

Prudential Securities Structured Assets, Inc.
One New York Plaza, 14th Floor

New York, New York  10292

      Re:  PRUDENTIAL SECURITIES STRUCTURED ASSETS, INC.
           REGISTRATION STATEMENT ON FORM S-3
           ---------------------------------------------

Ladies and Gentlemen:

      We have advised Prudential  Securities Structured Assets, Inc., a Delaware
corporation  (the   "Registrant"),   in  connection  with  the  above  captioned
registration  statement on Form S-3 (the "Registration  Statement") with respect
to certain federal income tax aspects of the issuance of trust certificates (the
"Certificates").  As described in the Registration  Statement,  the Certificates
will be issued from time to time in series (each, a "Series"),  with each Series
being issued by an individual trust to be formed by the Registrant pursuant to a
separate Series Supplement to that certain Base Trust Agreement  (together,  the
"Trust  Agreement")  between the  Registrant  and a trustee  named  therein (the
"Trustee").  Capitalized  terms not otherwise defined herein are used as defined
in the Registration Statement.

      In  that  connection,  we are  generally  familiar  with  the  proceedings
required to be taken in connection with the proposed authorization, issuance and
sale  of any  Series  of  Certificates  and we  have  examined  copies  of  such
documents,  corporate  records and other instruments as we have deemed necessary
or  appropriate  for the purposes of this opinion,  including  the  Registration
Statement and the exhibits to the Registration  Statement.  We have assumed that
each Series of Certificates  is executed and delivered and has terms  consistent
with those contemplated by the Registration Statement.

      Based on the foregoing and assuming that the Trust  Agreement with respect
to each Series of  Certificates is executed and delivered in  substantially  the
form we have examined and that the transactions  contemplated to occur under the
Registration  Statement and the Trust Agreement in fact occur in accordance with
the terms thereof,  we hereby confirm that we are of the opinion that: (i) while
the   description  of  federal  income  tax   consequences  to  holders  of  the
Certificates that appears under the heading "Federal Income Tax Consequences" in
the prospectus supplement (the "Prospectus  Supplement") and the prospectus (the
"Prospectus")  does not purport to discuss all possible income tax ramifications
of the proposed issuance, with


<PAGE>

respect  to those tax  consequences  which are  discussed,  the  description  is
accurate in all material respects and (ii) each Trust will be a grantor trust or
partnership for federal income tax purposes and not an association  taxable as a
corporation (or publicly traded partnership treated as an association).

      This  opinion  is based on the  facts and  circumstances  set forth in the
Prospectus  Supplement and the Prospectus and in the other documents reviewed by
us. Our opinion as to the matters set forth  herein could change with respect to
a  particular  Series  of  Certificates  as a result  of  changes  in facts  and
circumstances,  changes in the terms of documents  reviewed by us, or changes in
the  law  subsequent  to  the  date  hereof.   As  the  Registration   Statement
contemplates Series of Certificates with numerous different characteristics, the
particular  characteristics of each Series of Certificates must be considered in
determining  the  applicability  of  this  opinion  to a  particular  Series  of
Certificates.

      We hereby  consent  to the  filing of this  opinion  as an  exhibit to the
Registration  Statement  and to the use of our name  wherever  appearing  in the
Registration  Statement and the Prospectus and Prospectus  Supplement  contained
therein.  In giving such  consent,  we do not  consider  that we are  "experts,"
within the  meaning of the term as used in the Act or the rules and  regulations
of  the  Commission  issued  thereunder,   with  respect  to  any  part  of  the
Registration Statement, including this opinion as an exhibit or otherwise.

                               Very truly yours,


                               /s/ Orrick, Herrington & Sutcliffe LLP
                               --------------------------------------
                               ORRICK, HERRINGTON & SUTCLIFFE LLP




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