PRUDENTIAL SECURITIES STRUCTURED ASSETS INC
S-3/A, 1999-11-05
ASSET-BACKED SECURITIES
Previous: PARNASSUS INVESTMENTS /CA, 13F-HR, 1999-11-05
Next: HEARST ARGYLE TELEVISION INC, 10-Q, 1999-11-05




 As filed with the Securities and Exchange Commission on November 5, 1999
                                                 Registration No. 333-70233

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

                       SECURITIES AND EXCHANGE COMMISSION

                                WASHINGTON, D.C.

                                      20549

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

                                 Amendment No.3
                                       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(5)
 REGISTERED(1)                 PRICE PER    OFFERING PRICE(4)
                               UNIT(4)
Trust          $500,000,000      100%        $500,000,000         $139,000
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 $500,000,000.

(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.

(5) Of which $278.00 was paid on January 7, 1999.
- --------------------------------------------------------------------------------



<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  obligation or obligations of
one or more foreign private  issuers;  or (3) 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,  in  connection  with  market-making   transactions  in  the
securities by affiliates of Prudential Securities Structured Assets, Inc., where
the issuer of the applicable trust assets is also an affiliate of the depositor.


<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     [IDENTIFY    [IDENTIFY

will issue:   CLASS OF     CLASS OF        YOU SHOULD CAREFULLY
              TRUST        TRUST           CONSIDER THE RISK FACTORS
              CERTIFICATES]CERTIFICATES]   DESCRIBED ON PAGES S-7
                                           THROUGH S-10 IN THIS
                                           PROSPECTUS SUPPLEMENT AND
                                           ON PAGES 5 THROUGH 7 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.]
- ----------------------------------------   ---------------------------
Initial certificate principal balance/
notional amount
- ----------------------------------------
Trust certificate rate
- ----------------------------------------
Distribution dates
- ----------------------------------------
Final scheduled distribution date

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.

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-26.

                      [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-11

DESCRIPTION OF THE UNDERLYING SECURITIES.......................S-11

      Terms of Underlying Securities...........................S-12

      Publicly Available Information...........................S-13

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

      [Reserve Account]........................................S-13

      [Letter of Credit].......................................S-14

      [Surety Bond]............................................S-14

      [Other Forms of Credit Enhancement]......................S-14

DESCRIPTION OF THE OTHER TRUST ASSETS..........................S-15

YIELD ON THE TRUST CERTIFICATES................................S-15

DESCRIPTION OF THE TRUST CERTIFICATES..........................S-15

           General.............................................S-15

      Definitive Certificates..................................S-16

      Collections and Distributions............................S-16

      [Advances]...............................................S-18

      Allocation of Losses; Subordination......................S-19

      Exchange of Trust Certificates for Underlying Securities.S-19

      Distributions on Payment Default or Acceleration of the
           Underlying Securities...............................S-20

      Distributions on Redemption or Advancement of Maturity
           of the Underlying Securities........................S-20

      Distributions on Termination of Exchange Act Reporting...S-21

      [Restriction on Transfer of the [     ] Class
           Certificates].......................................S-21

DESCRIPTION OF THE TRUST AGREEMENT.............................S-21

           General.............................................S-21

      The Trustee..............................................S-21

      Actions by Trust Certificateholders......................S-22

      Voting Rights............................................S-22

      Voting of Underlying Securities; Modification of
           Underlying Securities Agreements....................S-22

      Termination of the Trust.................................S-23

LEGAL ASPECTS OF THE TRUST ASSETS..............................S-23

THE DEPOSITOR..................................................S-23

YEAR 2000......................................................S-24

FEDERAL INCOME TAX CONSEQUENCES................................S-25

ERISA CONSIDERATIONS...........................................S-25

                                      S-2
<PAGE>

METHOD OF DISTRIBUTION.........................................S-26

LEGAL OPINIONS.................................................S-28

RATINGS........................................................S-28

INDEX OF TERMS.................................................S-29

ANNEX A--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 TRUST 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
- ---------------------------------
trust 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  TRUST  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  TRUST   CERTIFICATEHOLDERS   ON  PAYMENT   DEFAULT  OR
ACCELERATION.  The trustee will [sell the  underlying  securities and distribute
the sale proceeds to the trust 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 TRUST  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>


                     TRUST 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  trust
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 tax 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 SPECIAL PURPOSE TRUST AND HAS NO ASSETS OTHER THANTHE  UNDERLYING
SECURITIES  [AND THE  CREDIT  SUPPORT]  TO PAY THE TRUST  CERTIFICATES;  YOU MAY
EXPERIENCE A LOSS IF SUCH ASSETS ARE INSUFFICIENT

The trust has no significant  assets other than the underlying  securities  [and
other assets or credit support  identified in this  prospectus  supplement].  No
other  assets  are  available  to  pay  your  trust  certificates.  None  of the
depositor, the trustee or any of their affiliates is obligated to pay your trust
certificates  if  the  trust  assets  are  insufficient.  Consequently,  if  the
underlying  securities and assets that are in the trust are  insufficient to pay
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 MARKET FOR YOUR TRUST CERTIFICATES MAY NOT DEVELOP OR CONTINUE; THUS
IT MAY BE  DIFFICULT  TO RESELL  YOUR  TRUST  CERTIFICATES.  THE TRUST  WILL NOT
ACTIVELY MANAGE THE UNDERLYING SECURITIES TO AVOID LOSSES AND MAY BE REQUIRED TO
DISPOSE OF THE UNDERLYING SECURITIES UNDER ADVERSE MARKET CONDITIONS.


The  underwriter[s] may assist in resales of the trust certificates but they are
not obligated to do so. A secondary  market for the trust  certificates  may not
develop.  If a  secondary  market  does  develop,  it  may  not  continue  or be
sufficiently  liquid to allow you to resell your trust  certificates and you may
experience a loss on your investment.

The trust will not dispose of any  underlying  security  except when required by
the trust  agreement.  If adverse  financial  conditions  arise,  the trust will
continue to hold the underlying securities regardless of whether losses could be
reduced by selling or  disposing  of the  securities.  On the other  hand,  if a
default or acceleration of the underlying securities occurs, the trustee will be
required  to  sell or  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 ENFORCE  COVENANTS  UNDER THE TRUST  AGREEMENT  MAY BE LIMITED
BECAUSE THERE ARE NO EVENTS OF DEFAULT UNDER THE TRUST AGREEMENT

The trust agreement does not provide for any events of default. Payments on your
trust  certificates  will not be accelerated  even if a covenant under the trust
agreement has been  breached,  unless an event of default has also occurred with
respect  to the  underlying  securities  and  the  payments  on  the  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 YOUR TRUST CERTIFICATES MAY DECLINE DUE TO INTEREST RATE AND
MARKET RISKS;  THUS YOU MAY EXPERIENCE A SUBSTANTIAL LOSS IF YOU SELL YOUR TRUST
CERTIFICATES PRIOR TO MATURITY


As  with  other  fixed-income  investments,  the  market  price  of  your  trust
certificates  will vary inversely with prevailing  interest rates at the time of
sale.  All else being equal,  when interest rates rise, the market price of your
trust certificates will fall; when interest rates fall, the market price of your
trust certificates will rise. In addition, the price at which you may be able to
sell 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  INVESTMENT  YIELD MAY BE  REDUCED  BY A  REDEMPTION,  DEFAULT OR
ACCELERATION  OF THE  UNDERLYING  SECURITIES  AND YOUR  ABILITY TO REINVEST AT A
COMPARABLE YIELD MAY BE LIMITED


The yield which you realize on your  investment  in the trust  certificates  may
depend on a number of factors including

     the purchase price of your trust certificates,

     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  trust   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 DETERMINE THE VALUE OF YOUR TRUST  CERTIFICATES  MAY BE LIMITED
BECAUSE  TRUST  CERTIFICATES  WILL NOT BE LISTED  ON AN  EXCHANGE  OR  QUOTATION
SYSTEM]


[Your  trust  certificates  are not  required  or  expected  to be listed on any
securities  exchange or quoted on any automated quotation system of a registered
securities  association.  As a result,  your ability to determine a market price
for  your  trust  certificates  or to  resell  your  trust  certificates  may be
limited.]


[YOU  MAY  EXPERIENCE  A LOSS  ON  YOUR  INVESTMENT  BECAUSE  OF  THE  POTENTIAL
INSTABILITY OF A FOREIGN COUNTRY]


[Because  your trust  certificates  represent an investment  in  obligations  of
foreign corporations,  you should consider political, economic, social and other
risks which are not typically  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 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 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 OBLIGATIONS  IN FOREIGN  JURISDICTIONS MAY BE MORE  DIFFICULT
THAN  ENFORCEMENT IN THE UNITED STATES]

[The  underlying  securities  consist  of debt  securities  issued by  companies
incorporated  or organized  under the laws of a foreign  country (I.E.,  foreign
issuers).  The assets of the foreign  issuers may be located  outside the United
States.  As a result,  it may be difficult  for the trust to pursue  lawsuits or
obtain or enforce legal judgments against such issuers in the United States.]


                                      S-9
<PAGE>

[THE FOREIGN ISSUERS DO NOT PREPARE  REPORTS IN ACCORDANCE  WITH U.S.  GENERALLY
APPLIED ACCOUNTING PRINCIPLES, THUS INVESTORS MAY NOT HAVE ACCESS TO INFORMATION
NEEDED TO DETERMINE THE VALUE OF THE TRUST CERTIFICATES AND TO DETERMINE WHETHER
TO SELL TRUST CERTIFICATES]


[While a  foreign  issuer  may make  certain  information  available  by  filing
periodic reports and other information with the SEC, this information (including
financial  information)  may  differ in  timing,  form and  substance  from that
normally available with respect to domestic issuers. Accordingly,  investors may
not have  access to the same  volume of  financial  information  concerning  the
issuer of the underlying  security that it would have for United States issuers,
thus making it  difficult  for  investors  to  determine  the value of the trust
certificates and whether to sell their trust S-32 certificates.]


[ADDITIONAL  RISK  FACTORS  APPLICABLE  TO THE  SPECIFIC  FOREIGN ISSUER]

[Include  additional  risk factors as necessary to address risks specific to the
foreign jurisdiction involved.]


                                      S-10
<PAGE>




      You can find  listings of the pages where  capitalized  terms used in this
prospectus  supplement and/or the accompanying  prospectus are defined under the
captions  "Index of Defined  Terms"  beginning  on page S-29 in this  prospectus
supplement and on page 37 in the accompanying prospectus.


                                   THE TRUST


      The  trust  will be  formed  under  the laws of the  [State  of New  York]
[identify  other  jurisdiction]  pursuant  to the trust  agreement,  which shall
consist of (i) the base trust  agreement,  dated as of [ ], [ ], by and  between
the depositor and The Chase  Manhattan  Bank, as trustee,  and (ii) the Series [
]-[ ]  Supplement  dated as of [ ], [ ] (the "Series  Supplement"),  between the
depositor and the trustee.  Concurrently  with the execution and delivery of the
Series Supplement, the depositor will deposit the underlying securities into the
trust.  The  underlying   securities  shall  consist  OF  [IDENTIFY   UNDERLYING
SECURITIES].  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 [ ]-[ ], which  shall be  referred to in this
prospectus supplement as the trust certificates, evidencing fractional undivided
interests in the trust, to or upon the order of the depositor.

      The  underlying  securities  were acquired in bona fide  secondary  market
transactions,  not from the underlying  securities  issuer[s] or an affiliate of
the  underlying  securities   issuer[s],   and  not  as  part  of  the  original
distribution or any other  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 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 Exchange Act and,  accordingly,  are required to
file periodic  reports and other  information  with the  Securities and Exchange
Commission.  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].


                                      S-11
<PAGE>


      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:
     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:]

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

                                      S-12
<PAGE>



[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 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  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,  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 and other trust assets  (together,  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 trust
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.]


                                      S-13
<PAGE>

[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 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.]


[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 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




                                      S-14
<PAGE>


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.]

                     DESCRIPTION OF THE OTHER TRUST ASSETS

     [In  addition to the  underlying  securities,  the trust has entered into a
[swap agreement] [other trust assets.] [Describe the material terms of any other
trust  assets  which are 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  related to such trust  assets 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 trust  certificates,
designated  as [ ] 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 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 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
and its 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



                                      S-15
<PAGE>

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. No beneficial  owner of any such trust  certificate 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 trust  certificates
shall refer to actions taken by DTC upon instructions from its DTC participants.

See   "--Definitive   Certificates"   below  and   "Description   of  the  Trust
Certificates--Global Securities" 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
owners  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 trust 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 trust 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.

      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:

                                      S-16
<PAGE>
          (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,  any  credit  support
      payments;]

           (iii) to the trust  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:

           "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 trust 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.

                                      S-17
<PAGE>

     "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 trust certificates, computed at the applicable
      rate at which  interest  accrues  on such class  (the  "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 trust  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  trust  certificates.  The  Certificate  Principal  Balance of a trust
     certificate  outstanding at any time represents 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 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 trust  certificate and (b) any reductions
     in the  Certificate  Principal  Balance  thereof 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 Certificate Principal Balance 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 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  Administration  Fee  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.

      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  (as defined  below).  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

                                      S-18
<PAGE>

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 trust 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  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 trust 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 trust  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  trust
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 trust  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




                                      S-19
<PAGE>
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 trust 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  owners 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 owners 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 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.]


                                 S-20
<PAGE>

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  trust
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  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 trust 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.



                                      S-21
<PAGE>

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  (as  defined  below) 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
trust 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].

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 trust
certificateholder  of  record  as  of  such  date.  The  trustee  shall  request
instructions from the trust  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 trust  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 the  holders  of
outstanding  trust  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 trust  certificateholders  representing  100% of the  aggregate
voting rights of each outstanding class of the trust
                                      S-22
<PAGE>
certificates.  The  trustee  shall  have no  liability  for any  failure  to act
resulting from trust  certificateholders' late return of directions requested by
the trustee from the trust 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 trust  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  trust  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.

      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
Floating 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  TRUST
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,

                                      S-23
<PAGE>
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  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 trust  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, 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


                                      S-24
<PAGE>
          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.

[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 trust
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  trust
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,  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
                                      S-25
<PAGE>
("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
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, 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 SEC)  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 depositor has agreed to sell and  [Prudential

                                     S-26
<PAGE>
Securities   Incorporated  (an  affiliate  of  the  depositor)]   (each  of  the
underwriters  named below,  including  Prudential  Securities  Incorporated  (an
affiliate of the  depositor)][,]  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,  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.



                                      S-27
<PAGE>
                                 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., Standard
& Poor's  Ratings  Group,  Fitch  IBCA,  Inc.  and Duff & Phelps  Credit  Rating
Company] 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.

      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
Allocation Ratio...........S-20
Allowable Expense Amount...S-17
Available Funds............S-17
Call Premium Percentage....S-17
Clearing Agency............S-16
Code.......................S-25
Collection Period..........S-16
Concentrated Underlying
Securities ............... S-31
Definitive Classes.........S-15
Distribution Date..........S-15
DOL........................S-26
Eligible Investments.......S-17
Exchange Date..............S-19
Exchange Right.............S-19
Extraordinary Trust ExpenseS-19
Final Scheduled
Distribution Date......... S-15
Industry...................S-24
IRA........................S-26
IT.........................S-24
Liquidation Proceeds.......S-18
Notice of Exchange.........S-19
OID........................S-25
Parties in Interest........S-26
Plan.......................S-26
Regulation.................S-26
Representative.............S-27
Required Interest..........S-18
Required Percentage
- -Remedies..................S-22
Required Premium...........S-18
Required Principal.........S-18
Series Supplement..........S-11
Specified Currency.........S-15
Systems....................S-24
Trust Assets...............S-13
Trust Certificate Rate.....S-18
Underlying Securities
Prospectus[es].............S-11
Voting Rights..............S-16


                                      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, or (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.]

           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

- ---------------------------------------------------------------------
                                      S-30
<PAGE>

                   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].

                                      S-31
<PAGE>

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].


                                      S-32
<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.



      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 5 THROUGH 7 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;

     Issued by foreign, non-governmental issuers; and/or

     Issued  by the  United  States  of  America,  specified  federal  agencies,
     government  sponsored  enterprises created under federal law,  multilateral
     bank  issuers  or other  obligations  guaranteed  by the  United  States of
     America; and

Assets, derivative instruments,  heging contracts and other similar arrangements
incidental to (which may include for hedging purposes) the securities  described
above.





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.

                                       2
<PAGE>


                                TABLE OF CONTENTS

                                                                PAGE

RISK FACTORS......................................................5

PROSPECTUS SUPPLEMENT.............................................8

AVAILABLE INFORMATION.............................................9

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE...................9

REPORTS TO TRUST CERTIFICATEHOLDERS..............................10

THE DEPOSITOR....................................................10

USE OF PROCEEDS..................................................10

FORMATION OF THE TRUST...........................................11

MATURITY AND YIELD CONSIDERATIONS................................11

DESCRIPTION OF THE TRUST CERTIFICATES............................12

      General....................................................13

      Distributions..............................................13

      Certificate Principal Balance and Notional Amount of
           the Trust Certificates................................14

      Interest on the Trust Certificates.........................14

      Optional Exchange..........................................16

      Default and Remedies.......................................17

      Call Rights................................................17

      Put Rights.................................................18

      Global Securities..........................................18

DESCRIPTION OF THE TRUST ASSETS..................................20

      General....................................................20

      Principal Economic Terms of Underlying Securities..........21

      Publicly Available Information.............................22

      Other Trust Assets.........................................22

      Credit Support.............................................23

      Collections................................................24

DESCRIPTION OF THE TRUST AGREEMENT...............................25

      Assignment of Trust Assets.................................25

      Collection and Other Administrative Procedures.............26

      Retained Interest..........................................27

      Trustee Compensation and Payment of Expenses...............27

      Limitations on Rights of Trust Certificateholders..........27



                                       3
<PAGE>

      Modification and Waiver....................................28


      Replacement Trust Certificates.............................28

      Termination................................................29

      Duties of the Trustee......................................29

      The Trustee................................................29

LIMITATIONS ON ISSUANCE OF BEARER CERTIFICATES...................29

CURRENCY RISKS...................................................30

FEDERAL INCOME TAX CONSEQUENCES..................................31

      Tax Status of the Trust....................................32

      Income of Trust Certificateholders.........................33

      Possible Recharacterization of the Trust as a
           Partnership...........................................33

      Withholding Taxes..........................................34

      Possible Characterization of the Underlying Securities
           as Equity Securities..................................34

      State and Other Tax Consequences...........................35

PLAN OF DISTRIBUTION.............................................35

LEGAL MATTERS....................................................36

INDEX OF DEFINED TERMS...........................................37



                                       4
<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 CERTIFICATES ARE SECURED BY THE TRUST ASSETS ONLY; THE PERFORMANCE OF
THE UNDERLYING  SECURITIES  WILL AFFECT THE VALUE OF YOUR INVESTMENT AND YOU MAY
EXPERIENCE  A LOSS IF THE  TRUST  ASSETS  ARE  INSUFFICIENT  TO PAY  YOUR  TRUST
CERTIFICATES

Your  trust  certificates  will  represent  an  interest  in the  assets  of the
applicable trust only and will not represent an obligation of the depositor, the
trustee,  the  underwriters,  the  issuer[s] of the trust assets or any of their
affiliates.  The  assets of the  trust  will  include  certain  securities  (the
underlying  securities) and other assets described in the prospectus  supplement
for your  trust  certificates.  See  "Description  of the Trust  Assets" in this
prospectus  and  "Description  of the  Underlying  Securities" in the applicable
prospectus supplement. Your 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 AN  INFORMED  INVESTMENT  DECISION  MAY BE  IMPEDED IF AN
UNDERLYING SECURITIES ISSUER CEASES TO MAKE INFORMATION PUBLICLY AVAILABLE


In deciding whether to invest in or sell trust  certificates,  you should obtain
and evaluate information  concerning each issuer of the underlying securities as
if  you  were  investing  directly  in  that  issuer  and  its  securities.  The
information that each underlying securities issuer makes available to the 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 TRUST  AGREEMENT  ARE  LIMITED;THE  TRUST WILL NOT  ACTIVELY
MANAGE THE UNDERLYING SECURITIES TO AVOID LOSSES

The trust  agreement  authorizing the issuance of your trust  certificates  will
govern the actions of the trustee on your behalf.  The remedies available to the
trustee are  predetermined and limited.  Therefore,  by virtue of the trust, you
will have less  discretion  over the exercise of remedies  under the  underlying
securities  than if you  had  invested

                                       5
<PAGE>
directly in the underlying securities themselves.

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   DENOMINATED   IN   FOREIGN   CURRENCY   INVOLVE   SPECIAL
CURRENCY-RELATED RISKS

If your trust  certificates  are denominated  and/or payable in a currency other
than U.S.  dollars  (I.E.,  a foreign or composite  currency),  your  investment
entails significant  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  certificates  are
     denominated  and/or payable  depreciates in value against the U.S.  dollar,
     the  effective  yield of your trust  certificates  (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 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.


                                       6
<PAGE>

ISSUANCE OF THE TRUST CERTIFICATES AS GLOBAL SECURITIES AS GLOBAL SECURITIES MAY
LIMIT YOUR ABILITY TO EXERCISE RIGHTS UNDER OR PLEDGE YOUR TRUST CERTIFICATES

If your trust  certificates  are issued as AS global  securities  and  deposited
with, or on behalf of, a securities depositary,  you will not be recognized as a
trust certificateholder under the applicable trust agreement. In such event, you
will only be able to exercise the 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 MAY BE AMENDED WITHOUT YOUR CONSENT


The trust  agreement  that governs the terms of your trust  certificates  may be
amended or 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 OBTAINED FROM THE INTERNAL  REVENUE  SERVICE  CONCERNING  THE
TRUST  CERTIFICATES  AND THE INTERNAL  REVENUE SERVICE MAY DISAGREE WITH SPECIAL
TAX COUNSEL

Orrick,  Herrington  & Sutcliffe  LLP,  special tax  counsel,  has  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 applicable  prospectus  supplement does not 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 CHARACTERIZATION FOR TAX PURPOSES OF THE UNDERLYING SECURITIES


Except  as   discussed   under   "Federal   Income   Tax   Consequences-Possible
Characterization  of  the  Underlying   Securities  as  Equity  Securities"  the
discussion under "Federal Income Tax  Consequences"  in this prospectus  assumes
that the underlying securities will be characterized as indebtedness for federal
income tax  purposes.  If this  assumption  were not correct and the  underlying
securities  were treated as equity  securities  for federal income tax purposes,
the timing and  character  of income on the trust  certificates  may differ from
that otherwise  discussed  under  "Federal  Income Tax  Consequences"  and, with
respect to any particular investor, the effect of such characterization might be
adverse. See "Federal Income Tax  Consequences-Possible  Characterization of the
Underlying Securities as Equity Securities" in this prospectus.


                                       7
<PAGE>

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


           The Receipts on Corporate  Securities,  which shall be referred to in
this  prospectus  and  the  accompanying  prospectus  supplement  as  the  trust
certificates,  to be issued by separate trusts  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 underlying securities, which shall be debt
      securities or asset backed securities;  derivative instruments; and credit
      support,  if any, consisting of letters of credit,  surety bonds,  reserve
      accounts or other credit support;

        (f) the identity of each 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;

                                       8
<PAGE>


        (n) the applicable Required Percentages and Voting Rights 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).



                              AVAILABLE INFORMATION


           The depositor has filed with the Securities and Exchange Commission a
registration  statement on Form S-3 (together  with all amendments and exhibits,
the "Registration  Statement") under the Securities Act of 1933, as amended (the
"Securities Act"), relating to the 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.


                                       9
<PAGE>

                       REPORTS TO TRUST CERTIFICATEHOLDERS


           Unless  and  until  Definitive  Certificates  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 DTC, The Depository  Trust Company,  or its
successor,   as  securities   depository   for  the  trust   certificates   (the
"Depositary") and registered  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". 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.

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




                                  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   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).


                                    10
<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 trust agreement,
which shall  consist of a base trust  agreement and a supplement  thereto,  each
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.  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.


                                       11
<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--Principal  Economic  Terms of Underlying  Securities".  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 trust 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.

           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.



                                       12
<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
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.

           "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
                                       13
<PAGE>
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 trust  certificate with a fixed
Trust  Certificate  Rate  (each,  a "Fixed  Rate Trust  Certificate")  will bear
interest,  on the  outstanding  Certificate  Principal  Balance thereof from its
original  issue date, or from the last date to which  interest has been paid, at
the  fixed  Trust  Certificate  Rate  stated  on  the  face  thereof  and in the
applicable  prospectus supplement (the "Fixed Trust Certificate Rate") 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 Fixed 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.

           FLOATING  RATE  TRUST  CERTIFICATES.  Each trust  certificate  with a
variable Trust Certificate Rate (each, a "Floating Rate Trust Certificate") will
bear interest, on the outstanding Certificate Principal Balance thereof from its
original  issue date to but excluding the first  Interest Reset Date (as defined
below) 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
                                       14
<PAGE>
Trust Certificate  Rate") for each Interest Reset Period (as defined below) will
be determined by reference to an interest rate basis (the "Base Rate"),  plus or
minus the  Spread  (as  defined  below),  if any,  or  multiplied  by the Spread
Multiplier  (as  defined  below),  if any.  The  "Spread" is the number of basis
points (one basis point equals one one-hundredth of a percentage point) that may
be specified in the applicable prospectus supplement as being applicable to such
series,  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 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  without
rounding) for each such day is computed by dividing the Trust  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

                                       15

<PAGE>
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 Floating Trust 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 Floating 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
Floating Trust Certificate Rate then in effect and, if determined,  the Floating
Trust  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 trust certificate being tendered for exchange;

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


                                       16
<PAGE>

           (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 below) (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.


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:

                                       17
<PAGE>

           (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  Rights".  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.

           The  Depository  Trust  Company,  DTC,  has advised the  depositor as
follows: DTC is a limited-purpose  trust company organized under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within the meaning of the New York Uniform  Commercial Code, and a
"Clearing  Agency"  registered  pursuant to the provisions of Section 17A of the
Exchange  Act. DTC 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 DTC in such securities  through  electronic
book-entry changes in accounts of the participants, thereby eliminating the need
for                                 18
<PAGE>

physical  movement  of  securities   certificates.   DTC  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 DTC. Access to DTC'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 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.

           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
                                       19
<PAGE>
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  and which,  if
such security or securities are Concentrated  Underlying  Securities (as defined
below),  the  depositor   reasonably   believes  (based  on  publicly  available
information) meet the market  capitization and other  requirements for a primary
issuance  of common  stock on Form S-3 at the time of the  offering of the trust
certificates;

     (ii) a publicly  issued  debt  security  or pool of  publicly  issued  debt
securities  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 and which the depositor  reasonably  believes (based on
publicly  available  information) is eligible to offer securities on Form F-3 at
the time of offering of the trust certificates;

     (iii) a publicly  issued  debt  security  or pool of  publicly  issued debt
securities  issued by (a) 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,  (b) the Federal National Mortgage  Association or Federal Home Loan
Mortgage  Corporation or another U.S.  government  sponsored  enterprise created
pursuant to federal statute that has a comparable market capitalization and that
makes  information  publicly  available  comparable  to  that  of  Exchange  Act
reporting companies (a "GSE") or (c) a Multilateral Bank Issuer; or


                                      20
<PAGE>
     (iv) publicly  issued  government  trust  certificates  ("GTC") or publicly
issued debt  securities  guaranteed as to timely payment by the United States of
America;  provided  that,  with respect to the GTCs or the publicly  issued debt
securities,  the trust  certificateholders  (or the trustee on their behalf) are
entitled to sue the United States government for enforcement of the guarantee.

A "Multilateral Bank Issuer" means the International Bank for Reconstruction and
Development,  the  Inter-American  Development Bank, the Asian Development Bank,
the  African  Development  Bank,  the  International  Finance  Corporation,  the
European  Bank for  Reconstruction  and  Development,  or  another  multilateral
development  bank that has a comparable  volume of  outstanding  securities  and
files with the Commission,  comparable publicly available  information,  and the
securities of which are exempted from  registration  under the  Securities  Act.
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.




     With respect to any  Concentrated  Underlying  Securities,  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 ten percent or more 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.


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 trust  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

                                       21
<PAGE>
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 aredenominated,  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.


OTHER TRUST ASSETS



     In  addition  to  the  underlying   securities,   the  depositor  may  also
depositinto   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  incidental  to one or  more  of  such  underlying
securities or to some other asset deposited in the trust,  including  derivative
instruments,  hedging  contracts and other similar  arrangements  (such as puts,
calls, interest rate swaps, currency swaps, floors, caps, collars, credit swaps,
options or indexed instruments),  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.


                                       22
<PAGE>

     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
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.


                                       23
<PAGE>

     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  issued by a bank or a surety  bond or bonds  issued by a
surety company. 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 a reserve  account,  which  shall be an
account  maintained with an eligible  institution (which may be the trustee) 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.

     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

                                       24
<PAGE>
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 Administration 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.


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,  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
                                       25
<PAGE>

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,  pursuant  to 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.

     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

                                       26
<PAGE>

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 trust certificates of any series
under the Securities Act;  registration of the arrangement  created by the trust
agreement under the Investment Company Act of 1940; 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.


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


                                       27
<PAGE>
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  trust
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 trust certificateholders;  (iii) to add to
the covenants,  restrictions  or obligations of the depositor or the trustee for
the benefit of the trust  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  trust
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 trust  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  trust  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 trust 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 trust 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  trust
certificates  representing the Required  Percentage--Amendment  of the aggregate
Voting Rights of each class voting as a class,  of those trust  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
trust certificates;  provided,  however, that no such amendment shall (i) reduce
in any  manner the amount  of, or alter the  timing  of,  payments  received  on
underlying  securities  which  are  required  to be  distributed  on  any  trust
certificate  without  the  unanimous  consent  of  the  holders  of  such  trust
certificates, (ii) adversely affect in any material respect the interests of the
holders of any series (or class within such series) of trust  certificates  in a
manner  other than as  described  in (i),  without the consent of the holders of
trust 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 trust 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 trust 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


                                       28
<PAGE>
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 trust  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.

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

                                       29
<PAGE>

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 Cedelbank 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 Cedelbank 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.


                                 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.

                                   30
<PAGE>

     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.

     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,  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
trust  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

                                       31
<PAGE>
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
trust  certificateholder  are  references  to the  beneficial  owner  of a trust
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.)

     Each  trust  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 trust 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 ss.
1.1275-6.  Among other  consequences  of such  identification  is the  treatment
generally of each trust certificate as a synthetic debt instrument

                                       32
<PAGE>
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 Trust
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 TRUST CERTIFICATEHOLDERS


     ORIGINAL ISSUE DISCOUNT.  Each trust  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  trust
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 trust  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.


     PURCHASE AND SALE OF A TRUST CERTIFICATE.  A trust  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 trust 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 trust  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

                                       33
<PAGE>
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 Trust  Certificateholders"  and,
in particular,  may not take account of any difference in the yield on the trust
certificate to the holder based on the trust 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 trust  certificates  may differ from that  discussed
above and, with respect to any particular investor, might be adverse.

     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 ss. 1.1275-6
(discussed  above)  might  not  apply,  (iii)  gain  on the  sale  of the  trust
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,

                                       34
<PAGE>

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 trust 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.

     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

                                       35
<PAGE>
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 trust certificates, only those classes rated in one of
the  investment  grade  rating  categories  by a rating  agency  will be offered
hereby.  Any  unrated  classes or classes  rated below  investment  grade may be
retained by the depositor or sold at any time to one or more purchasers.

     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.


                                       36
<PAGE>

                             INDEX OF DEFINED TERMS


Administration Fee...........11
Administrative Agent.........11
Allocation Ratio.............17
Base Rate....................15
Business Day.................13
Calculation Agent............15
Calculation Date.............16
Call Price...................18
Call Right...................17
Call Warrants................32
Callable Series..............17
Cede.........................10
Certificate of Non-U.S.
 Beneficial Ownership........30
Clearing Agency..............18
clearing corporation.........18
Code.........................31
Concentrated Underlying
Securities...................21
Definitive Certificate.......18
Depositary...................10
dollar.......................10
Euroclear....................30
Exchange Act..................9
Exchangeable Series..........16
Fixed Rate Trust Certificate.14
Fixed Trust Certificate Rate.14
Floating Rate Trust
Certificate..................14
Floating Trust Certificate
 Rate........................15
Global Security..............18
GSE..........................20
GTC..........................21
GTC Notes....................21
Interest Reset Date..........15
Interest Reset Period........15
Maximum Trust Certificate
 Rate........................15
Minimum Trust Certificate
 Rate........................15
Multilateral Bank Issuer.....21
OID..........................33
Optional Exchange............16
Optional Exchange Date.......17
Put Date.....................18
Put Option...................18
Puttable Underlying
Securities...................18
Realized Losses..............14
Record Date..................13
Registration Statement........9
Retained Interest............11
Securities Act................9
Special Tax Counsel..........31
Spread.......................15
Spread Multiplier............15
Trust Assets..............8, 22
Trust Certificate Account....25
U.S. $.......................10
U.S. dollars.................10
U.S. Person..............30, 32
Underlying Securities
 Agreement...................14
Underlying Securities
 Currency....................22
Underlying Securities
Interest Accrual Periods.....21
Underlying Securities
Payment Dates................21
Underlying Securities
Prospectuses.................21
Underlying Securities Rate...21
United States................30

                                       37
<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 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
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 the  underwriter,  Prudential
Securities  Incorporated,  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........................... $  139,000.00
           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
           Fees and Expenses..........................     10,000.00
           Accountants' Fees and Expenses.............     75,000.00
           Rating Agency Fees.........................    200,000.00
           Miscellaneous..............................     25,000.00
                                                       -------------

              Total................................... $1,199,000.00
                                                       -------------

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.


                                      II-2
<PAGE>

     (g) A  corporation  shall have power to purchase and maintain  insurance on
behalf of any person who is or was a director, officer, employee or agent of the
corporation,  or is or was  serving  at the  request  of  the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise  against any liability  asserted against 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


                                      II-3
<PAGE>

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 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
                                      II-4
<PAGE>

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  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.

                                      II-5

<PAGE>


           (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-6
<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 5th day of November, 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.

November 5, 1999               By:            *
- --------------------              ---------------------------
Date                              Name:  Howard Whitman
                                  Title:  Chairman of the Board
                                  and Director

November 5, 1999              By:            *
- --------------------              --------------------------
Date                              Name:  Jeffrey J. Theodorou
                                  Title:  President
                                  (Principal Executive Officer)

November 5, 1999              By:            *
- --------------------              ---------------------------
Date                              Name:  William J. Horan
                                  Title:  Chief Financial Officer
                                  (Principal Financial and
                                  Accounting Officer)

November 5, 1999              By:            *
- --------------------              ---------------------------
Date                              Name: Elizabeth W. Castagna
                                  Title: Treasurer

November 5, 1999              By:            *
- --------------------              ---------------------------
Date                              Name:  Ruth Lavelle
                                  Title:  Director

*The undersigned, by signing his name hereto does hereby sign this Amendment No.
3 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-7
<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-8



                                                           EXHIBIT 5.1

                                 November 5, 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

                                 November 5, 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