CERTIFICATE OF INCORPORATION

                                OF

                   MSDW STRUCTURED ASSET CORP.

                              * * *


1.    The name of the corporation is:

                    MSDW Structured Asset Corp.

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

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

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

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





           Agreements and other Trust Property (as defined in the
           Standard Terms);

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

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

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

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

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

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

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


                               2



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

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

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

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

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


                               3



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

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

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

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

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

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

      (b)  be a party to any merger or consolidation or sell,
           transfer, assign, convey or lease any substantial part
           of the assets of the Corporation, unless the entity
           (if other than


                               4



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

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

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

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

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

      (b)  The Corporation shall pay from its own assets all
           obligations of any kind incurred


                               5



           by the Corporation, recognizing, however, that certain
           organizational expenses of the Corporation have been
           or shall be paid by Morgan Stanley & Co. Incorporated
           in such capacity.

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

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

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

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

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

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

      (i)  The Corporation will maintain arm's length
           relationships with each of its Affiliates. All
           business transactions entered into by the Corporation
           with any of its Affiliates shall be on terms that are
           not more or less favorable to the Corporation than the
           terms and conditions that could have been obtained,
           under similar circumstances, from unaffiliated
           persons. In addition, except for


                               6



           transactions under the Services Agreement, purchases
           of Debt Securities or Credit Support by the
           Corporation for the purposes of the formation of
           Trusts and issuance of Units pursuant to the Program
           Documents, sales of Units by the Corporation to or
           through its broker-dealer Affiliates pursuant to a
           Distribution Agreement, and other transactions
           contemplated by the Program Documents in the ordinary
           course of the Corporation's business, all business
           transactions entered into by the Corporation with any
           of its Affiliates shall be approved by the unanimous
           written consent of the Board of Directors. The
           Corporation will pay its own liabilities out of its
           own funds. Neither the Corporation nor any of its
           Affiliates will guarantee the debts of the other, will
           pledge, or grant a security interest in or lien upon,
           its assets for the benefit of the other, or will be or
           will hold itself out to be responsible for the debts
           of the other or the decisions or actions respecting
           the daily business and affairs of the other.

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

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


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


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



                               7