MORGAN STANLEY ABS CAPITAL II INC
8-K, 1997-09-11
ASSET-BACKED SECURITIES
Previous: CONCENTRA MANAGED CARE INC, 8-K, 1997-09-11
Next: BRADLEY OPERATING L P, 10-12G, 1997-09-11




- -----------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   Form 8-K

                                CURRENT REPORT

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


                    Date of Report (Date of earliest Event
                         Reported):  August 27, 1997



                       MORGAN STANLEY ABS CAPITAL II INC.               
       -----------------------------------------------------------------
            (Exact name of registrant as specified in its charter)



      Delaware                   333-26581     Not Yet Available
- ------------------------------   ------------  ------------------
(State or Other Jurisdiction     (Commission   (I.R.S. Employer
 of Incorporation)                File Number)  Identification No.)


1585 Broadway
New York, New York                                10036     
- ------------------                                ----------
(Address of Principal                            (Zip Code)
 Executive Offices)


  Registrant's telephone number, including area code (212) 761-1817   
                                                     --------------
                                                                           

- ---------------------------------------------------------------------------
(Former Name or Former Address if Changed Since Last Report)
                                                                           
- ---------------------------------------------------------------------------
                                                   

Item 5.  Other Events
         ------------

Filing of Transaction Documents and Receivables Information.
- -----------------------------------------------------------

     On August  27, 1997,  BankBoston Marine Asset  Backed Trust  1997-2 (the
"Trust"), a Delaware business trust  for which Morgan Stanley ABS  Capital II
Inc. (the  "Company") acted as  depositor, issued Recreational  Vehicle Asset
Backed Notes (the "Notes") as follows: Class A-1 Notes in aggregate principal
amount  of $75,000,787, Class  A-2 Notes in an  aggregate principal amount of
$70,750,000, Class A-3 Notes in an aggregate principal amount of $50,000,000,
Class A-4  Notes in an  aggregate principal amount  of $66,500,000 Class  A-5
Notes in an aggregate principal amount of  $35,000,000, Class A-6 Notes in an
aggregate principal amount of $24,500,000 and Class A-7 Notes in an aggregate
principal amount of $41,520,000.   The Trust also issued Marine  Asset Backed
Certificates  (the  "Certificates")  in  an  aggregate  principal  amount  of
$51,898,000.

     The  Notes  and  Certificates  are  described   in  the  Prospectus  and
Prospectus   Supplement,  both  dated  August  21,  1997  (collectively,  the
"Prospectus"). Capitalized terms  used but not defined herein  shall have the
meanings ascribed thereto in the Prospectus. The Company is herewith filing a
description of the  Receivables as of the  Closing Date as well as  copies of
the  Indenture, the  Trust Agreement  and  the Sale  and Servicing  Agreement
pursuant  to which  the Notes  and Certificates  were issued,  the Trust  was
formed and the Receivables were purchased by the Trust.



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

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     99.1  Receivables Information.

     99.2 Indenture,  dated as of August 25, 1997,  between the Trust and the
          Indenture Trustee.

     99.3 Amended and Restated Trust Agreement,  dated as of August 25, 1997,
          among the Depositor, the Owner Trustee and the Company.

     99.4 Sale and  Servicing Agreement, dated  as of August 25,  1997, among
          the Depositor, the Trust and the Servicer.


                                  SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.


MORGAN STANLEY ABS CAPITAL II INC.

By:  /s/ Murray C. Stoltz
    --------------------------
    Name: Murray C. Stoltz
    Title: Authorized Signatory

Dated:  September 11, 1997


                                Exhibit Index
                                -------------


Exhibit                                                                  Page
- -------                                                                  ----

99.1 Receivables Information.

99.2 Indenture, dated as of August 25, 1997, between the Trust 
     and the Indenture Trustee.

99.3 Amended and Restated Trust Agreement, dated as of 
     August 25, 1997, among the Depositor, the 
     Owner Trustee and the Company.

99.4 Sale and Servicing Agreement, dated as of August 25, 1997, 
     among the Depositor, the Trust and the Servicer.

                                                                         


                                 EXHIBIT 99.1



<TABLE>
<CAPTION>
                                                                                   Percent of
                                                           Aggregate               Aggregate
                                    Number of              Principal               Principal
Distribution of Current Balanc      Receivables            Balance                 Balance
- --------------------------------    -----------            ------------------      ----------
<S>                                 <C>                    <C>                     <C>
1 -        5,000                         129                     406,223.05             0.10
5,001 -       10,000                     454                   3,570,297.34             0.86
10,001 -       15,000                    657                   8,258,996.78             1.99
15,001 -       20,000                    604                  10,521,601.54             2.53
20,001 -       30,000                  1,222                  30,413,654.04             7.33
30,001 -       40,000                    732                  25,453,880.41             6.13
40,001 -       50,000                    526                  23,468,420.60             5.65
50,001 -       60,000                    390                  21,500,736.67             5.18
60,001 -       70,000                    287                  18,641,070.11             4.49
70,001 -       80,000                    218                  16,329,485.27             3.93
80,001 -       90,000                    162                  13,777,714.44             3.32
90,001 -      100,000                    202                  19,284,164.72             4.64
100,001 -      125,000                   350                  39,291,265.96             9.46
125,001 -      150,000                   250                  34,204,060.04             8.24
150,001 -      175,000                   159                  25,701,250.56             6.19
175,001 -      200,000                   106                  19,829,741.40             4.78
200,001 -      225,000                    48                  10,198,894.47             2.46
225,001 -      250,000                    50                  11,971,466.37             2.88
250,001 -      300,000                    75                  20,787,795.68             5.01
300,001 -      350,000                    41                  13,380,052.19             3.22
350,001 -      400,000                    27                  10,249,511.62             2.47
400,001 -      450,000                    14                   5,985,080.12             1.44
450,001 -      500,000                    13                   6,225,590.18             1.50
500,001 -      600,000                    11                   6,087,445.02             1.47
600,001 -      700,000                    11                   7,030,577.29             1.69
700,001 -      800,000                     6                   4,401,742.78             1.06
800,001 -      900,000                     1                     895,385.46             0.22
900,001 -    1,000,000                     1                     967,631.21             0.23
Greater than 1,000,000                     4                   6,335,052.13             1.53
- --------------------------------      ------                 ------------------      ----------
Total:                                 6,750                 415,168,787.45           100.00
- --------------------------------      ------                 ------------------      ----------

</TABLE>

Min:   34.99
Max:   1,991,135.99
Average:   61,506.49

<TABLE>
<CAPTION>

- --------------------------------               ----------         ---------------     ----------
                                                                                      Percent of
                                                                  Aggregate           Aggregate
                                                Number of         Principal           Principal
Distibution of Coupon                          Receivables        Balance             Balance
- --------------------------------               -----------        ---------------     ----------
<S>                                            <C>              <C>                   <C>
6.501 -   7.000                                           2          206,166.40             0.05
7.001 -   7.500                                          14        1,787,199.49             0.43
7.501 -   8.000                                         326       33,404,755.57             8.05
8.001 -   8.500                                       1,120      133,885,348.21            32.25
8.501 -   9.000                                       1,676      122,308,354.97            29.46
9.001 -   9.500                                       1,438       65,828,806.26            15.86
9.501 -  10.000                                         892       32,732,999.84             7.88
10.001 -  10.500                                        477       11,570,483.12             2.79
10.501 -  11.000                                        417        8,608,525.25             2.07
11.001 -  11.500                                        154        2,128,548.63             0.51
11.501 -  12.000                                        119        1,380,207.30             0.33
Greater than 12.000                                     115        1,327,392.41             0.32
- --------------------------------                  ---------      --------------        ---------
Total:                                                6,750      415,168,787.45           100.00
- --------------------------------                  ---------      --------------        ---------

</TABLE>

Non Zero Min:   6.990
Max:   16.500
Non Zero Weighted Average:   8.905


<TABLE>
<CAPTION>

- --------------------------------               ----------         ---------------     ----------
                                                                                      Percent of
                                                                  Aggregate           Aggregate
                                                Number of         Principal           Principal
Distibution of Remaining Term                   Receivables        Balance             Balance
- --------------------------------               -----------        ---------------     ----------
<S>                                            <C>              <C>                   <C>
0                                                         1              150.02             0.00
1 - 12                                                   23          281,735.21             0.07
13 -  24                                                 36          272,272.01             0.07
25 -  36                                                108          952,979.22             0.23
37 -  48                                                150        1,812,481.62             0.44
49 -  60                                                183        2,903,143.27             0.70
61 -  72                                                185        2,990,764.77             0.72
73 -  84                                                297        5,983,897.17             1.44
85 -  96                                                454        9,539,196.68             2.30
97 - 108                                                430       11,001,428.65             2.65
109 - 120                                               485       12,779,604.07             3.08
121 - 132                                               306        8,602,731.99             2.07
133 - 144                                               320       14,122,258.90             3.40
145 - 156                                               920       50,570,875.61            12.18
157 - 168                                             1,195       70,618,301.25            17.01
169 - 180                                               793       56,092,068.45            13.51
181 - 192                                                 4          628,380.84             0.15
193 - 204                                                15        2,385,526.40             0.57
205 - 216                                               174       28,197,793.69             6.79
217 - 228                                               300       57,068,366.59            13.75
229 - 240                                               371       78,364,831.04            18.88
- --------------------------------                     ------      --------------           ------
Total:                                                6,750      415,168,787.45           100.00
- --------------------------------                     ------      --------------           ------

</TABLE>

Min:   0
Max:   238
Weighted Average:   178

<TABLE>
<CAPTION>

- --------------------------------               ----------         ---------------     ----------
                                                                                      Percent of
                                                                  Aggregate           Aggregate
                                                Number of         Principal           Principal
Distibution of Months of Seas                   Receivables        Balance             Balance
- --------------------------------               -----------        ---------------     ----------
<S>                                            <C>              <C>                   <C>
 1 - 6                                                1,202       96,837,987.51            23.32
 7 - 12                                                 974       74,052,534.86            17.84
13 -  18                                              1,678       99,568,552.05            23.98
19 -  24                                                900       51,365,664.88            12.37
25 -  30                                              1,212       57,282,586.43            13.80
31 -  36                                                415       21,972,476.32             5.29
37 -  42                                                236        7,181,853.96             1.73
43 -  48                                                123        6,438,046.45             1.55
49 -  54                                                 10          469,084.99             0.11
- --------------------------------                     ------      --------------          -------
Total:                                                6,750      415,168,787.45           100.00
- --------------------------------                     ------      --------------          -------

</TABLE>


Min:   1
Max:   50
Weighted Average:   16

<TABLE>
<CAPTION>

- --------------------------------               ----------         ---------------     ----------
                                                                                      Percent of
                                                                  Aggregate           Aggregate
                                                Number of         Principal           Principal
Distibution of Years of Origi                   Receivables        Balance             Balance
- --------------------------------               -----------        ---------------     ----------
<S>                                            <C>              <C>                   <C>
          1993                                          116        6,119,202.23             1.47
          1994                                          622       27,068,878.84             6.52
          1995                                        2,057      103,811,954.27            25.00
          1996                                        2,648      168,157,778.94            40.50
          1997                                        1,307      110,010,973.17            26.50
- --------------------------------                     ------      --------------           -------
Total:                                                6,750      415,168,787.45           100.00
- --------------------------------                     ------      --------------           -------
</TABLE>


Min:   1993-06-15
Max:   1997-06-13
Wgt Avg:   1996-04-14

<TABLE>
<CAPTION>

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


                                                                     Percent of
                                                 Aggregate           Aggregate
                             Number of           Principal           Principal
Geographic Concentration     Receivables         Balance             Balance
- --------------------------   -----------         ----------------    ----------
<S>                          <C>           <C>                      <C>
AK                                  17        1,342,251.70             0.32
AL                                  79        4,117,027.88             0.99
AR                                  40        1,571,016.58             0.38
AZ                                 127        5,858,145.58             1.41
CA                               1,657      105,565,604.16            25.43
CO                                  30        2,605,442.32             0.63
CT                                 334       15,447,160.88             3.72
DC                                   3          145,435.38             0.04
DE                                  19        1,642,979.50             0.40
FL                                 601       45,898,564.65            11.06
GA                                  76        5,568,528.05             1.34
HI                                  33        2,597,911.80             0.63
IA                                   8          382,923.03             0.09
ID                                   7          426,075.89             0.10
IL                                  60        2,930,626.73             0.71
IN                                  20        2,408,816.50             0.58
KS                                  20        1,189,045.96             0.29
KY                                  19        2,256,508.84             0.54
LA                                  65        4,177,213.54             1.01
MA                                 230        9,709,389.91             2.34
MD                                 153        4,158,667.89             1.00
ME                                  37        1,027,351.75             0.25
MI                                  25        1,865,901.63             0.45
MN                                  19        2,201,903.14             0.53
MO                                  62        3,598,358.38             0.87
MS                                  32        1,805,792.71             0.43
MT                                   3          371,709.47             0.09
NC                                  61        4,134,939.52             1.00
ND                                   5          286,797.44             0.07
NE                                   6          352,737.87             0.08
NH                                  83        2,165,812.83             0.52
NJ                                 265       14,590,516.48             3.51
NM                                  35        1,612,129.18             0.39
NV                                  76        5,471,361.06             1.32
NY                               1,073       60,518,933.40            14.58
OH                                  39        2,517,697.02             0.61
OK                                  47        4,332,238.04             1.04
OR                                  35        3,515,447.78             0.85
PA                                 133        7,480,456.67             1.80
PR                                   3          461,123.51             0.11
RI                                  59        3,374,146.55             0.81
SC                                  47        2,681,483.50             0.65
SD                                  10          118,684.34             0.03
TN                                  71        5,159,583.27             1.24
TX                                 703       49,497,346.48            11.92
UT                                  18        1,070,964.68             0.26
VA                                  62        3,172,285.05             0.76
VI                                   5        1,054,927.23             0.25
VT                                  11          592,341.30             0.14
WA                                 106        9,450,591.56             2.28
WI                                   5          367,548.47             0.09
WV                                   4           64,794.56             0.02
WY                                  10          179,675.60             0.04
OTHER                                2           73,870.21             0.02
- ----------------------------    ------      --------------           ------
Total:                           6,750      415,168,787.45           100.00
- ----------------------------    ------                 ------------------  ----------
</TABLE>





                                                                  Percent of
                                              Aggregate           Aggregate
                           Number of          Principal           Principal
Adjustment Type            Receivables        Balance             Balance
- --------------------       -----------        ------------------  ----------
Fixed Rate                    6,720             393,261,823.19       94.72
Adjustable Rate                  30              21,906,964.26        5.28
- --------------------       ------------       ------------------  ----------
Total:                        6,750             415,168,787.45      100.00
- --------------------       ------------       ------------------  ----------


                                                                    Percent of
                                                Aggregate           Aggregate
                                Number of       Principal           Principal
Index Type                      Receivables     Balance             Balance
- ----------------------          -----------     ------------------  ----------
Treasury - 5 Year                   27            21,314,602.48         97.30
Libor - 1 Year                       3               592,361.78          2.70
- ----------------------          -----------     ------------------  ----------
Total:                              30            21,906,964.26        100.00
- ----------------------          -----------     ------------------  ----------




                                                                 Percent of
                                                 Aggregate       Aggregate
                          Number of              Principal       Principal
Margin                    Receivables            Balance         Balance
- --------------            -----------            ------------    -----------
        2                      2                 1,180,498.74        5.39
        2.5                   20                15,317,840.28       69.92
        2.75                   4                 1,221,106.92        5.57
        3                      4                 4,187,518.32       19.12
- ---------------           -----------           --------------     ---------
Total:                        30                21,906,964.26      100.00
- ---------------           -----------           --------------     ---------

Min:   2.000
Max:   3.000
Wgt Avg:   2.583

<TABLE>
<CAPTION>

                                                                        Percent of
                                                 Aggregate              Aggregate
                                Number of        Principal              Principal
Next Rate Adjustment Dates      Receivables      Balance                Balance
- --------------------------      -----------      ------------------     ----------
<S>                            <C>               <C>                    <C>
1998-05                              2                465,341.49             2.12
1998-06                              1                127,020.29             0.58
2000-11                              1                967,631.21             4.42
2000-12                              1                516,233.08             2.36
2001-02                              1              1,186,971.10             5.42
2001-04                              1                546,560.89             2.49
2001-05                              2              1,266,795.63             5.78
2001-06                              3              2,111,081.59             9.64
2001-08                              1                546,183.87             2.49
2001-09                              1                510,936.73             2.33
2001-10                              2              1,412,726.49             6.45
2001-11                              2              1,785,536.33             8.15
2001-12                              3              1,938,531.75             8.85
2002-01                              2              2,505,814.82            11.44
2002-02                              1              1,991,135.99             9.09
2002-03                              2              1,236,060.79             5.64
2002-05                              3              2,189,312.47             9.99
2002-06                              1                603,089.74             2.75
- ----------------------------      ------            ------------------  ----------
Total:                              30              21,906,964.26          100.00
- ----------------------------      ------            ------------------  ----------

</TABLE>




                                 EXHIBIT 99.2



                                  INDENTURE


                                   between


                 BANKBOSTON MARINE ASSET BACKED TRUST 1997-2,
                                  as Issuer


                                     and


                          THE CHASE MANHATTAN BANK,
                             as Indenture Trustee


                         Dated as of August 25, 1997




                                                     

                              TABLE OF CONTENTS

                                                                         Page

                                  ARTICLE I

                  Definitions and Incorporation by Reference

SECTION 1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . .   2
SECTION 1.02.  Incorporation by Reference of Trust Indenture Act  . . . .   2
SECTION 1.03.  Rules of Construction  . . . . . . . . . . . . . . . . . .   2

                                  ARTICLE II

                                  The Notes

SECTION 2.01.  Form . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
SECTION 2.02.  Execution, Authentication and Delivery . . . . . . . . . .   3
SECTION 2.03.  Temporary Notes  . . . . . . . . . . . . . . . . . . . . .   4
SECTION 2.04.  Registration; Registration of Transfer and Exchange  . . .   4
SECTION 2.05.  Mutilated, Destroyed, Lost or Stolen Notes . . . . . . . .   6
SECTION 2.06.  Persons Deemed Owner . . . . . . . . . . . . . . . . . . .   7
SECTION 2.07.  Payment   of  Principal   and  Interest;   Defaulted
               Interest . . . . . . . . . . . . . . . . . . . . . . . . .   7
SECTION 2.08.  Cancellation . . . . . . . . . . . . . . . . . . . . . . .   8
SECTION 2.09.  Reserved . . . . . . . . . . . . . . . . . . . . . . . . .   8
SECTION 2.10.  Book-Entry Notes . . . . . . . . . . . . . . . . . . . . .   8
SECTION 2.11.  Notices to Clearing Agency . . . . . . . . . . . . . . . .   9
SECTION 2.12.  Definitive Notes . . . . . . . . . . . . . . . . . . . . .   9
SECTION 2.13.  Tax Treatment  . . . . . . . . . . . . . . . . . . . . . .  10

                                 ARTICLE III

                                  Covenants

SECTION 3.01.  Payment of Principal and Interest  . . . . . . . . . . . .  10
SECTION 3.02.  Maintenance of Office or Agency  . . . . . . . . . . . . .  11
SECTION 3.03.  Money for Payments To Be Held in Trust . . . . . . . . . .  11
SECTION 3.04.  Existence  . . . . . . . . . . . . . . . . . . . . . . . .  13
SECTION 3.05.  Protection of Trust Estate . . . . . . . . . . . . . . . .  13
SECTION 3.06.  Opinions as to Trust Estate  . . . . . . . . . . . . . . .  13
SECTION 3.07.  Performance    of    Obligations;    Servicing    of
               Receivables  . . . . . . . . . . . . . . . . . . . . . . .  14
SECTION 3.08.  Negative Covenants . . . . . . . . . . . . . . . . . . . .  16
SECTION 3.09.  Annual Statement as to Compliance  . . . . . . . . . . . .  16
SECTION 3.10.  Issuer May Consolidate, etc. Only on 
               Certain Terms  . . . . . . . . . . . . . . . . . . . . . .  17
SECTION 3.11.  Successor or Transferee  . . . . . . . . . . . . . . . . .  18
SECTION 3.12.  No Other Business  . . . . . . . . . . . . . . . . . . . .  19
SECTION 3.13.  No Borrowing . . . . . . . . . . . . . . . . . . . . . . .  19
SECTION 3.14.  Servicer's Obligations . . . . . . . . . . . . . . . . . .  19
SECTION 3.15.  Guarantees, Loans, Advances and Other Liabilities  . . . .  19
SECTION 3.16.  Capital Expenditures . . . . . . . . . . . . . . . . . . .  19
SECTION 3.17.  (Reserved) . . . . . . . . . . . . . . . . . . . . . . . .  19
SECTION 3.18.  Restricted Payments  . . . . . . . . . . . . . . . . . . .  19
SECTION 3.19.  Notice of Events of Default  . . . . . . . . . . . . . . .  20
SECTION 3.20.  Further Instruments and Acts . . . . . . . . . . . . . . .  20

                                  ARTICLE IV

                          Satisfaction and Discharge

SECTION 4.01.  Satisfaction and Discharge of Indenture  . . . . . . . . .  20
SECTION 4.02.  Application of Trust Money . . . . . . . . . . . . . . . .  21
SECTION 4.03.  Repayment of Moneys Held by Paying Agent . . . . . . . . .  21

                                  ARTICLE V

                                   Remedies

SECTION 5.01.  Events of Default  . . . . . . . . . . . . . . . . . . . .  22
SECTION 5.02.  Acceleration of Maturity; Rescission and Annulment . . . .  23
SECTION 5.03.  Collection of Indebtedness and Suits for Enforcement
               by Indenture Trustee . . . . . . . . . . . . . . . . . . .  24
SECTION 5.04.  Remedies; Priorities . . . . . . . . . . . . . . . . . . .  26
SECTION 5.05.  Optional Preservation of the Receivables . . . . . . . . .  27
SECTION 5.06.  Limitation of Suits  . . . . . . . . . . . . . . . . . . .  28
SECTION 5.07.  Unconditional  Rights  of   Noteholders  To  Receive
               Principal and Interest . . . . . . . . . . . . . . . . . .  29
SECTION 5.08.  Restoration of Rights and Remedies . . . . . . . . . . . .  29
SECTION 5.09.  Rights and Remedies Cumulative . . . . . . . . . . . . . .  29
SECTION 5.10.  Delay or Omission Not a Waiver . . . . . . . . . . . . . .  29
SECTION 5.11.  Control by Noteholders . . . . . . . . . . . . . . . . . .  29
SECTION 5.12.  Waiver of Past Defaults  . . . . . . . . . . . . . . . . .  30
SECTION 5.13.  Undertaking for Costs  . . . . . . . . . . . . . . . . . .  30
SECTION 5.14.  Waiver of Stay or Extension Laws . . . . . . . . . . . . .  31
SECTION 5.15.  Action on Notes  . . . . . . . . . . . . . . . . . . . . .  31
SECTION 5.16.  Performance and Enforcement of Certain Obligations . . . .  31

                                  ARTICLE VI

                            The Indenture Trustee

SECTION 6.01.  Duties of Indenture Trustee  . . . . . . . . . . . . . . .  32
SECTION 6.02.  Rights of Indenture Trustee  . . . . . . . . . . . . . . .  33
SECTION 6.03.  Individual Rights of Indenture Trustee . . . . . . . . . .  34
SECTION 6.04.  Indenture Trustee's Disclaimer . . . . . . . . . . . . . .  34
SECTION 6.05.  Notice of Defaults . . . . . . . . . . . . . . . . . . . .  35
SECTION 6.06.  Reports by Indenture Trustee to Holders  . . . . . . . . .  35
SECTION 6.07.  Compensation and Indemnity . . . . . . . . . . . . . . . .  35
SECTION 6.08.  Replacement of Indenture Trustee . . . . . . . . . . . . .  35
SECTION 6.09.  Successor Indenture Trustee by Merger  . . . . . . . . . .  37
SECTION 6.10.  Appointment  of  Co-Indenture  Trustee  or  Separate
               Indenture Trustee  . . . . . . . . . . . . . . . . . . . .  37
SECTION 6.11.  Eligibility; Disqualification  . . . . . . . . . . . . . .  38
SECTION 6.12.  Preferential Collection of Claims Against Issuer . . . . .  39

                                 ARTICLE VII

                        Noteholders' Lists and Reports

SECTION 7.01.  Issuer  To  Furnish  Indenture  Trustee  Names   and
               Addresses of Noteholders . . . . . . . . . . . . . . . . .  39
SECTION 7.02.  Preservation  of   Information;  Communications   to
               Noteholders  . . . . . . . . . . . . . . . . . . . . . . .  39
SECTION 7.03.  Reports by Issuer  . . . . . . . . . . . . . . . . . . . .  39
SECTION 7.04.  Reports by Indenture Trustee . . . . . . . . . . . . . . .  40

                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

SECTION 8.01.  Collection of Money  . . . . . . . . . . . . . . . . . . .  40
SECTION 8.02.  Trust Accounts . . . . . . . . . . . . . . . . . . . . . .  41
SECTION 8.03.  General Provisions Regarding Accounts  . . . . . . . . . .  43
SECTION 8.04.  Release of Trust Estate  . . . . . . . . . . . . . . . . .  44
SECTION 8.05.  Opinion of Counsel . . . . . . . . . . . . . . . . . . . .  44

                                  ARTICLE IX

                           Supplemental Indentures

SECTION 9.01.  Supplemental   Indentures    Without   Consent    of
               Noteholders  . . . . . . . . . . . . . . . . . . . . . . .  44
SECTION 9.02.  Supplemental Indentures with Consent of Noteholders  . . .  46
SECTION 9.03.  Execution of Supplemental Indentures . . . . . . . . . . .  47
SECTION 9.04.  Effect of Supplemental Indenture . . . . . . . . . . . . .  48
SECTION 9.05.  Conformity with Trust Indenture Act  . . . . . . . . . . .  48
SECTION 9.06.  Reference in Notes to Supplemental Indentures  . . . . . .  48

                                  ARTICLE X

                             Redemption of Notes

SECTION 10.01. Redemption . . . . . . . . . . . . . . . . . . . . . . . .  48
SECTION 10.02. Form of Redemption Notice  . . . . . . . . . . . . . . . .  49
SECTION 10.03. Notes Payable on Redemption Date . . . . . . . . . . . . .  49


                                  ARTICLE XI

                                Miscellaneous

SECTION 11.01. Compliance Certificates and Opinions, etc. . . . . . . . .  50
SECTION 11.02. Form of Documents Delivered to Indenture Trustee . . . . .  52
SECTION 11.03. Acts of Noteholders  . . . . . . . . . . . . . . . . . . .  52
SECTION 11.04. Notices,  etc.,  to  Indenture  Trustee, Issuer  and
               Rating Agencies  . . . . . . . . . . . . . . . . . . . . .  53
SECTION 11.05. Notices to Noteholders; Waiver . . . . . . . . . . . . . .  54
SECTION 11.06. Alternate Payment and Notice Provisions  . . . . . . . . .  54
SECTION 11.07. Conflict with Trust Indenture Act  . . . . . . . . . . . .  55
SECTION 11.08. Effect of Headings and Table of Contents . . . . . . . . .  55
SECTION 11.09. Successors and Assigns . . . . . . . . . . . . . . . . . .  55
SECTION 11.10. Separability . . . . . . . . . . . . . . . . . . . . . . .  55
SECTION 11.11. Benefits of Indenture  . . . . . . . . . . . . . . . . . .  55
SECTION 11.12. Legal Holidays . . . . . . . . . . . . . . . . . . . . . .  55
SECTION 11.13. GOVERNING LAW  . . . . . . . . . . . . . . . . . . . . . .  56
SECTION 11.14. Counterparts . . . . . . . . . . . . . . . . . . . . . . .  56
SECTION 11.15. Recording of Indenture . . . . . . . . . . . . . . . . . .  56
SECTION 11.16. Trust Obligation . . . . . . . . . . . . . . . . . . . . .  56
SECTION 11.17. No Petition  . . . . . . . . . . . . . . . . . . . . . . .  56
SECTION 11.18. Inspection . . . . . . . . . . . . . . . . . . . . . . . .  57


SCHEDULE A     -    Schedule of Receivables

EXHIBIT A      -    Form of Class A Note
EXHIBIT B      -    Form of Note Depository Agreement


     INDENTURE dated as  of August 25, 1997, between  BANKBOSTON MARINE ASSET
BACKED TRUST 1997-1, a Delaware business trust (the "Issuer"), and  THE CHASE
MANHATTAN  BANK, a New  York banking corporation,  as trustee and  not in its
individual capacity (the "Indenture Trustee").

     Each party agrees as follows for the benefit of the other  party and for
the equal and ratable benefit of the  Holders of the Issuer's Class A-1 Asset
Backed Notes,  Class A-2 Asset  Backed Notes,  Class A-3 Asset  Backed Notes,
Class A-4 Asset Backed Notes, Class A-5  Asset Backed Notes, Class A-6  Asset
Backed Notes and Class A-7 Asset Backed Notes (together, the "Notes"):

                               GRANTING CLAUSE

     The Issuer hereby Grants  to the Indenture Trustee at  the Closing Date,
as Indenture Trustee for the benefit of the Holders of the Notes, all of  the
Issuer's right,  title and  interest in  and to  (a) the Receivables  and all
moneys  received thereon  on  and  after August  25,  1997; (b) the  security
interests  in the Financed Boats created  pursuant to the Receivables and any
other interest of the  Issuer in such  Financed Boats; (c) any proceeds  with
respect  to the  Receivables under  any Insurance Policies;  (d) any proceeds
from recourse  to Dealers;  (e) any Financed  Boat acquired  in repossession;
(f) the  contents of  the  Receivables  Files and  all  rights, benefits  and
proceeds  arising therefrom  or in  connection  therewith; (g)  all funds  on
deposit from  time to  time in  Trust Accounts,  and in  all investments  and
proceeds thereof (including all income thereon except for Investment Earnings
in the Collection Account); (h) the Sale and Servicing Agreement; and (i) all
present and future claims, demands, causes of action and chooses in action in
respect  of any or all of the foregoing  and all payments on or under and all
proceeds of every kind and nature whatsoever in respect of any or all of  the
foregoing, including  all proceeds  of the  conversion thereof,  voluntary or
involuntary, into cash or other liquid property, all cash proceeds, accounts,
accounts  receivable, notes,  drafts,  acceptances,  chattel  paper,  checks,
deposit  accounts, insurance proceeds, condemnation awards, rights to payment
of any  and  every kind  and  other  forms of  obligations  and  receivables,
instruments and other property which at any time constitute all or part of or
are included  in the  proceeds of  any  of the  foregoing (collectively,  the
"Collateral").

     The foregoing Grant is made in trust to secure the payment  of principal
of and  interest on, and  any other amounts owing  in respect of,  the Notes,
equally and  ratably without prejudice,  priority or distinction  (subject to
Section  8.02),  and  to  secure  compliance  with  the  provisions  of  this
Indenture, all as provided in this Indenture.

     The Indenture Trustee, as Indenture Trustee on behalf  of the Holders of
the  Notes,  acknowledges  such  Grant  and accepts  the  trusts  under  this
Indenture in accordance with the provisions of this Indenture.


                                  ARTICLE I

                  Definitions and Incorporation by Reference

     SECTION 1.01.  (a)   Definitions.   Except as otherwise specified herein
or as  the context may otherwise require,  capitalized terms used herein have
the respective meanings  set forth in  Appendix A to  the Sale and  Servicing
Agreement dated as of August 25,  1997, among BankBoston Marine Asset  Backed
Trust  1997-2  (the  "Issuer"),  Morgan  Stanley ABS  Capital  II  Inc.  (the
"Depositor") and BankBoston, N.A. (the "Servicer").

     SECTION 1.02.  Incorporation  by Reference  of  Trust  Indenture  Act.  
Whenever this Indenture  refers to a provision  of the TIA, the  provision is
incorporated  by  reference  in and  made  a  part of  this  Indenture.   The
following TIA terms used in this Indenture have the following meanings:

     "Commission" means the Securities and Exchange Commission.

     "indenture securities" means the Notes.

     "indenture security holder" means a Noteholder.

     "indenture to be qualified" means this Indenture.

     "indenture  trustee"  or  "institutional  trustee" means  the  Indenture
Trustee.

     "obligor" on  the indenture  securities means the  Issuer and  any other
obligor on the indenture securities.

     All other TIA terms used in this Indenture that  are defined by the TIA,
defined by TIA  reference to another  statute or  defined by Commission  rule
have the meaning assigned to them by such definitions.

     SECTION 1.03.  Rules of  Construction.    Unless  the context  otherwise
requires:

          (i)  a term has the meaning assigned to it;

         (ii)  an  accounting  term  not otherwise  defined  has  the meaning
     assigned   to  it  in  accordance  with  generally  accepted  accounting
     principles as in effect from time to time;

        (iii)  "or" is not exclusive;

         (iv)  "including" means including without limitation;

          (v)  words  in the  singular include  the plural  and words  in the
     plural include the singular; and

         (vi)  any  agreement, instrument or  statute defined or  referred to
     herein  or  in any  instrument  or certificate  delivered  in connection
     herewith means  such agreement,  instrument or statute  as from  time to
     time  amended, modified  or supplemented  and includes  (in the  case of
     agreements or  instruments) references  to all  attachments thereto  and
     instruments incorporated therein; references to a Person are also to its
     permitted successors and assigns.


                                  ARTICLE II

                                  The Notes

     SECTION 2.01.  Form.   The Notes, together with the Indenture  Trustee's
certificate of authentication,  shall be in substantially the  form set forth
in  Exhibit A, with such appropriate insertions, omissions, substitutions and
other variations as are required or permitted by this Indenture, and may have
such letters,  numbers or other marks  of identification and  such legends or
endorsements placed thereon  as may, consistently herewith, be  determined by
the officers  executing such Notes,  as evidenced  by their execution  of the
Notes.   Any portion of the text of any  Note may be set forth on the reverse
thereof, with an appropriate reference thereto on the face of the Note.

     The  definitive Notes  shall be  typewritten,  printed, lithographed  or
engraved or  produced by any  combination of  these methods (with  or without
steel engraved  borders), all  as determined by  the officers  executing such
Notes, as evidenced by their execution of such Notes.

     Each Note shall be dated the date  of its authentication.  The terms  of
the Notes set forth in Exhibit A are part of the terms of this Indenture.

     SECTION 2.02.  Execution, Authentication and Delivery.   The Notes shall
be  executed on behalf of the Issuer by  any of its Authorized Officers.  The
signature  of any  such Authorized  Officer  on the  Notes may  be  manual or
facsimile.

     Notes bearing the manual or  facsimile signature of individuals who were
at any  time  Authorized  Officers  of the  Issuer  shall  bind  the  Issuer,
notwithstanding that such individuals or any of them have ceased to hold such
offices  prior to the  authentication and delivery  of such Notes  or did not
hold such offices at the date of such Notes.

     The Indenture Trustee  shall upon Issuer Order  authenticate and deliver
Class A-1  Notes for  original  issue  in an  aggregate  principal amount  of
$75,000,787, Class A-2  Notes for original  issue in  an aggregate  principal
amount of  $70,750,000, Class A-3  Notes for original  issue in  an aggregate
principal amount  of $50,000,000,  Class A-4 Notes for  original issue  in an
aggregate principal amount of $66,500,000, Class A-5 Notes for original issue
in an aggregate principal amount of $35,000,000, Class A-6 Notes for original
issue in an aggregate principal amount of $24,500,000 and Class A-7 Notes for
original  issue  in  an  aggregate  principal amount  of  $41,520,000.    The
aggregate principal  amount of  Class A-1 Notes,  Class A-2 Notes,  Class A-3
Notes, Class A-4 Notes, Class A-5 Notes, Class A-6  Notes and Class A-7 Notes
outstanding  at any time  may not  exceed such  respective amounts  except as
provided in Section 2.05.

     Each  Note shall  be dated the  date of  its authentication.   The Notes
shall be issuable  as registered Notes in the minimum  denomination of $1,000
and in integral multiples thereof.

     No Note  shall be  entitled to any  benefit under  this Indenture  or be
valid or obligatory  for any  purpose, unless  there appears on  such Note  a
certificate  of authentication substantially in the  form provided for herein
executed by  the Indenture  Trustee by  the manual  signature of  one of  its
authorized officers, and  such certificate upon any Note  shall be conclusive
evidence, and the only  evidence, that such Note has  been duly authenticated
and delivered hereunder.

     SECTION 2.03.  Temporary  Notes.   Pending the preparation of definitive
Notes,  the  Issuer may  execute, and  upon  receipt of  an Issuer  Order the
Indenture Trustee  shall authenticate and  deliver, temporary Notes  that are
printed, lithographed,  typewritten, mimeographed  or otherwise produced,  of
the tenor of the definitive Notes  in lieu of which they are issued  and with
such variations  not inconsistent  with the  terms of  this Indenture  as the
officers executing such Notes may  determine, as evidenced by their execution
of such Notes.

     If temporary Notes  are issued, the Issuer shall  cause definitive Notes
to  be  prepared  without  unreasonable  delay.   After  the  preparation  of
definitive Notes,  the temporary Notes  shall be exchangeable  for definitive
Notes  upon surrender of the temporary  Notes at the office  or agency of the
Issuer to be maintained  as provided in  Section 3.02, without charge to  the
Holder.  Upon  surrender for cancellation of any one or more temporary Notes,
the Issuer  shall execute, and  the Indenture Trustee shall  authenticate and
deliver in exchange therefor, a like  principal amount of definitive Notes of
authorized denominations.   Until so exchanged, the temporary  Notes shall in
all  respects  be entitled  to  the same  benefits  under  this Indenture  as
definitive Notes.

     SECTION 2.04.  Registration;  Registration of  Transfer  and Exchange.  
The Issuer shall cause to be kept a  register (the "Note Register") in which,
subject to such reasonable regulations as it may prescribe,  the Issuer shall
provide for the registration  of Notes and  the registration of transfers  of
Notes.  The Indenture Trustee initially shall be the "Note Registrar" for the
purpose of registering Notes and transfers of Notes as herein provided.  Upon
any resignation  of any Note Registrar,  the Issuer shall promptly  appoint a
successor or, if it elects not to make such an appointment, assume the duties
of Note Registrar.

     If a Person other than the Indenture  Trustee is appointed by the Issuer
as Note Registrar, the Issuer will  give the Indenture Trustee prompt written
notice of the appointment of such Note Registrar and of the location, and any
change in the location, of the Note Register, and the Indenture Trustee shall
have the right to  inspect the Note Register  at all reasonable times  and to
obtain copies thereof, and the Indenture Trustee shall have the right to rely
upon a certificate executed  on behalf of the Note Registrar  by an Executive
Officer thereof as to the names and addresses of the Holders of the Notes and
the principal amounts and number of such Notes.

     Upon surrender for registration of transfer of any Note at the office or
agency of the Issuer to be maintained as provided in Section 3.02, the Issuer
shall  execute,  and   the  Indenture  Trustee  shall  authenticate  and  the
Noteholder  shall  obtain from  the  Indenture Trustee,  in the  name  of the
designated  transferee or  transferees,  one or  more new  Notes of  the same
Class in any authorized denominations, of a like aggregate principal amount.

     At the option of the  Holder, Notes may be exchanged for  other Notes of
the same Class in any authorized denominations, of a like aggregate principal
amount, upon surrender of the Notes to be exchanged at such office or agency.
Whenever any Notes are so surrendered for exchange, the Issuer shall execute,
and the Indenture Trustee shall  authenticate and the Noteholder shall obtain
from  the  Indenture Trustee,  the  Notes  which  the Noteholder  making  the
exchange is entitled to receive.

     All Notes issued upon any registration of transfer or  exchange of Notes
shall be  the valid obligations of the Issuer,  evidencing the same debt, and
entitled to  the same benefits under this Indenture, as the Notes surrendered
upon such registration of transfer or exchange.

     Every  Note presented  or surrendered  for registration  of  transfer or
exchange shall be duly endorsed by, or be accompanied by a written instrument
of transfer in form  satisfactory to the Indenture Trustee  duly executed by,
the Holder thereof or such Holder's attorney duly authorized in writing, with
such signature guaranteed by an  "eligible guarantor institution" meeting the
requirements of the Note Registrar, which requirements may include membership
or  participation  in  the  Securities  Transfer  Agent's  Medallion  Program
("STAMP") or such other "signature guarantee program" as may be determined by
the Note  Registrar in  addition to, or  in substitution  for, STAMP,  all in
accordance with the Exchange Act.

     No service  charge shall  be made to  a Holder  for any  registration of
transfer or  exchange of Notes, but the  Issuer may require payment  of a sum
sufficient to cover  any tax or other governmental charge that may be imposed
in connection with any registration of  transfer or exchange of Notes,  other
than exchanges pursuant to Section 2.03 or 9.06 not involving any transfer.

     The preceding  provisions of  this Section  notwithstanding, the  Issuer
shall  not  be required  to make  and  the Note  Registrar need  not register
transfers or exchanges of Notes selected for  redemption or of any Note for a
period of 15 days  preceding the due date for any payment with respect to the
Note.

     SECTION 2.05.  Mutilated, Destroyed, Lost  or Stolen Notes.   If (i) any
mutilated  Note is  surrendered to  the Indenture  Trustee, or  the Indenture
Trustee receives  evidence to  its satisfaction of  the destruction,  loss or
theft of any Note, and (ii) there is delivered to the Indenture  Trustee such
security or indemnity  as may be  required by it to  hold the Issuer  and the
Indenture Trustee harmless, then, in the absence of notice to the Issuer, the
Note Registrar or the Indenture Trustee that such Note has been acquired by a
bona  fide purchaser,  the Issuer  shall execute,  and  upon its  request the
Indenture Trustee shall authenticate  and deliver, in exchange for or in lieu
of any such mutilated, destroyed, lost or stolen Note, a replacement  Note of
the same Class; provided, however, that if any such destroyed, lost or stolen
Note, but not a  mutilated Note, shall have become or within seven days shall
be due  and payable,  or shall have  been called  for redemption,  instead of
issuing a replacement Note, the Issuer may pay such destroyed, lost or stolen
Note when  so due or  payable or upon  the Redemption Date  without surrender
thereof.  If,  after the delivery  of such replacement  Note or payment of  a
destroyed,  lost or  stolen  Note pursuant  to the  proviso to  the preceding
sentence, a bona fide  purchaser of the original  Note in lieu of  which such
replacement  Note was  issued presents  for payment  such original  Note, the
Issuer  and  the  Indenture  Trustee   shall  be  entitled  to  recover  such
replacement Note (or such payment) from  the Person to whom it was  delivered
or any  Person taking  such replacement Note  from such  Person to  whom such
replacement Note was delivered or any assignee  of such Person, except a bona
fide purchaser,  and  shall  be entitled  to  recover upon  the  security  or
indemnity  provided therefor  to the  extent  of any  loss,  damage, cost  or
expense  incurred  by the  Issuer  or  the  Indenture Trustee  in  connection
therewith.

     Upon the issuance of any replacement Note under this Section, the Issuer
may require  the payment by the  Holder of such  Note of a sum  sufficient to
cover any tax  or other governmental charge  that may be imposed  in relation
thereto and any other reasonable expenses (including the fees and expenses of
the Indenture Trustee) connected therewith.

     Every replacement Note issued pursuant to this Section in replacement of
any mutilated,  destroyed, lost or  stolen Note shall constitute  an original
additional  contractual  obligation  of  the  Issuer,  whether   or  not  the
mutilated, destroyed, lost or stolen Note shall be at any time enforceable by
anyone, and shall be entitled to  all the benefits of this Indenture  equally
and proportionately with any and all other Notes duly issued hereunder.

     The provisions of this  Section are exclusive and shall preclude (to the
extent lawful) all other rights and  remedies with respect to the replacement
or payment of mutilated, destroyed, lost or stolen Notes.

     SECTION 2.06.  Persons  Deemed Owner.     Prior  to due  presentment for
registration of transfer of any Note,  the Issuer, the Indenture Trustee  and
any agent  of the Issuer  or the  Indenture Trustee may  treat the Person  in
whose name any Note is  registered (as of the day of determination  except as
provided  in Section  2.07) as  the owner  of such  Note for  the purpose  of
receiving payments of principal of and interest, if any, on such Note and for
all other purposes whatsoever, whether or not such Note be overdue,  and none
of the  Issuer,  the Indenture  Trustee or  any agent  of the  Issuer or  the
Indenture Trustee shall be affected by notice to the contrary.

     SECTION 2.07.  Payment of  Principal and Interest; Defaulted  Interest. 
(a)   The Class A-1  Notes, the  Class A-2  Notes, the  Class A-3 Notes,  the
Class A-4 Notes, the  Class A-5 Notes, the Class A-6 Notes  and the Class A-7
Notes shall  accrue interest  at the Class A-1  Interest Rate,  the Class A-2
Interest Rate, the Class A-3 Interest  Rate, the Class A-4 Interest Rate, the
Class A-5  Interest  Rate, the  Class A-6  Interest  Rate and  the  Class A-7
Interest  Rate, respectively, as  set forth in  Exhibit A, and  such interest
shall be  due and payable on each Monthly Payment Date (or in the case of the
Class A-7 Notes on each Quarterly Payment Date) as specified therein, subject
to Section 3.01.  Any installment of interest  or principal payable on a Note
that is punctually paid or duly provided for by  the Issuer on the applicable
Monthly Payment  Date shall be paid to the Person in whose name such Note (or
one or more  Predecessor Notes)  is registered  on the Record  Date by  check
mailed first-class postage  prepaid to such Person's address as it appears on
the Note Register  on such Record Date, except that,  unless Definitive Notes
have been issued  pursuant to Section 2.12, with respect  to Notes registered
on  the Record  Date  in the  name  of the  nominee  of the  Clearing  Agency
(initially, such  nominee to be  Cede & Co.),  payment will  be made by  wire
transfer in  immediately available  funds to the  account designated  by such
nominee  and except  for  the  final installment  of  principal payable  with
respect to  such Note on  a Monthly Payment Date  or on the  applicable class
Stated Maturity Date (and except for the Redemption Price for any Note called
for redemption pursuant to Section 10.01)  which shall be payable as provided
below.  The funds  represented by any such checks  returned undelivered shall
be held in accordance with Section 3.03.

     (b)  The principal of each Note shall be payable in installments on each
Monthly Payment Date (or in the case of the Class A-7 Notes on each Quarterly
Payment Date) (as provided in the forms of  the Notes set forth in Exhibit A;
provided, however, that the entire unpaid principal amount of each Note shall
be  due   and  payable  on   the  applicable  class  Stated   Maturity  Date.
Notwithstanding the  foregoing, the  entire unpaid  principal  amount of  the
Notes shall  be due  and payable,  if not  previously  paid, if  an Event  of
Default shall have occurred and be continuing and if the Indenture Trustee or
Holders of the Notes representing not less than a majority of the Outstanding
Amount of the Notes have declared the Notes to be immediately due and payable
in  the manner  provided in  Section 5.02.   All principal  payments on  each
Class of  Notes  shall  be   made  pro  rata  to  the  Noteholders   of  such
Class entitled thereto.   The  Indenture Trustee shall  notify the  Person in
whose name a Note is registered  at the close of business on the  Record Date
preceding the Monthly Payment Date on which the Issuer expects that the final
installment of principal  of and interest  on such Note will  be paid if  the
Issuer or the Servicer has notified the Indenture Trustee of such expectation
at least five Business  Days prior to such Record Date.  Such notice shall be
mailed or  transmitted by facsimile prior to  such final Monthly Payment Date
and shall specify that  such final installment will be payable  to the Holder
of  record  as of  the  applicable  Record Date  only  upon presentation  and
surrender  of such Note  and shall specify  the place where  such Note may be
presented  and surrendered  for  payment  of such  installment.   Notices  in
connection  with redemptions  of  Notes  shall be  mailed  to Noteholders  as
provided in Section 10.02.

     (c)  If the Issuer defaults in a  payment of interest on the Notes,  the
Issuer shall pay defaulted interest (plus interest on such defaulted interest
to the extent lawful)  at the applicable Interest Rate in  any lawful manner.
The Issuer may pay such defaulted interest to the persons who are Noteholders
on  a subsequent  special record  date,  which date  shall be  at  least five
Business Days prior to the payment date.  The Issuer shall fix or cause to be
fixed any such  special record date and  payment date, and, at  least 15 days
before any such special record date, the Issuer shall mail to each Noteholder
and the Indenture Trustee  a notice that states the special  record date, the
payment date and the amount of defaulted interest to be paid.

     SECTION 2.08.  Cancellation.      All  Notes  surrendered  for  payment,
registration of transfer, exchange or redemption shall, if surrendered to any
Person  other than  the  Indenture  Trustee, be  delivered  to the  Indenture
Trustee and shall be promptly cancelled by the Indenture Trustee.  The Issuer
may at any time deliver to  the Indenture Trustee for cancellation any  Notes
previously  authenticated and delivered  hereunder which the  Issuer may have
acquired  in any  manner  whatsoever, and  all Notes  so  delivered shall  be
promptly cancelled by the Indenture Trustee.  No Notes shall be authenticated
in  lieu of  or  in exchange  for any  Notes  cancelled as  provided  in this
Section,  except as  expressly permitted  by this  Indenture.   All cancelled
Notes may be held or disposed of  by the Indenture Trustee in accordance with
its standard retention or disposal policy as in effect at the time unless the
Issuer shall direct by  an Issuer Order that they be destroyed or returned to
it; provided, that such Issuer  Order is timely and  the Notes have not  been
previously disposed of by the Indenture Trustee.

     SECTION 2.09.  Reserved.

     SECTION 2.10.  Book-Entry  Notes.    The Notes, upon  original issuance,
will  be issued in the form  of typewritten Notes representing the Book-Entry
Notes, to be delivered to The Depository Trust Company, the initial  Clearing
Agency, by,  or on behalf  of, the  Issuer.   The Book-Entry  Notes shall  be
registered initially  on the Note  Register in  the name of  Cede &  Co., the
nominee  of the  initial  Clearing Agency,  and no  Note  Owner thereof  will
receive a  definitive Note  representing such Note  Owner's interest  in such
Note, except as provided in Section 2.12.  Unless and until definitive, fully
registered  Notes (the  "Definitive Notes")  have  been issued  to such  Note
Owners pursuant to Section 2.12:

          (i)  the  provisions of  this Section  shall be  in full  force and
     effect;

         (ii)  the Note Registrar and the Indenture Trustee shall be entitled
     to deal  with the  Clearing Agency  for all  purposes of this  Indenture
     (including the payment of principal of and interest on the Notes and the
     giving of  instructions or directions  hereunder) as the sole  holder of
     the Notes, and shall have no obligation to the Note Owners;

        (iii)  to the  extent that  the provisions of  this Section  conflict
     with  any other  provisions of  this Indenture,  the provisions  of this
     Section shall control;

         (iv)  the rights of Note Owners  shall be exercised only through the
     Clearing  Agency and  shall be limited  to those established  by law and
     agreements between such  Note Owners and the Clearing  Agency and/or the
     Clearing  Agency Participants pursuant to the Note Depository Agreement.
     Unless  and until Definitive Notes are  issued pursuant to Section 2.12,
     the initial  Clearing Agency  will make book-entry  transfers among  the
     Clearing  Agency Participants  and  receive  and  transmit  payments  of
     principal  of  and  interest  on  the  Notes  to  such  Clearing  Agency
     Participants; and

          (v)  whenever  this Indenture  requires or  permits  actions to  be
     taken  based  upon  instructions  or  directions  of  Holders  of  Notes
     evidencing  a  specified percentage  of  the Outstanding  Amount  of the
     Notes, the Clearing Agency shall  be deemed to represent such percentage
     only to the extent that it has received instructions to such effect from
     Note  Owners and/or Clearing Agency Participants owning or representing,
     respectively, such required percentage of the beneficial interest in the
     Notes and has delivered such instructions to the Indenture Trustee.

     SECTION 2.11.  Notices to Clearing Agency.    Whenever a notice or other
communication to the Noteholders is required under this Indenture, unless and
until Definitive Notes shall have been issued to such Note Owners pursuant to
Section 2.12,  the  Indenture  Trustee  shall   give  all  such  notices  and
communications specified herein  to be given to  Holders of the Notes  to the
Clearing Agency, and shall have no obligation to such Note Owners.

     SECTION 2.12.  Definitive  Notes.    If  (i) the  Depositor advises  the
Indenture Trustee in writing that the Clearing Agency is no longer willing or
able to  properly discharge  its responsibilities with  respect to  the Book-
Entry  Notes and  the Depositor  is unable  to locate  a qualified  successor
within 90 days of the giving of such advice, (ii) the Depositor at its option
advises the  Indenture Trustee in  writing that  it elects  to terminate  the
book-entry system through the  Clearing Agency or (iii) after  the occurrence
of an Event of Default or a  Servicer Default, Owners of the Book-Entry Notes
representing  beneficial interests  aggregating at  least  a majority  of the
Outstanding Amount of  such Notes advise the Clearing Agency  in writing that
the  continuation of a  book-entry system through  the Clearing  Agency is no
longer in the  best interests of such  Note Owners, then the  Clearing Agency
shall notify all Note  Owners and the Indenture Trustee of  the occurrence of
any such  event and of  the availability of  Definitive Notes to  Note Owners
requesting  the  same.   Upon  surrender  to  the  Indenture Trustee  of  the
typewritten Notes representing the  Book-Entry Notes by the  Clearing Agency,
accompanied by  registration instructions, the  Issuer shall execute  and the
Indenture  Trustee shall authenticate the Definitive Notes in accordance with
the  instructions  of the  Clearing Agency.    None of  the Issuer,  the Note
Registrar or the  Indenture Trustee shall be liable for any delay in delivery
of such instructions and may conclusively rely on, and shall be  protected in
relying  on, such instructions.   Upon the issuance  of Definitive Notes, the
Indenture  Trustee shall  recognize the  Holders of  the Definitive  Notes as
Noteholders.

     SECTION 2.13.  Tax  Treatment.      The  Issuer  has  entered into  this
Indenture,  and the Notes  will be issued,  with the intention  that, for all
purposes  including  federal, state  and  local income,  single  business and
franchise tax purposes, the Notes will qualify as indebtedness of the  Issuer
secured by the  Trust Estate.  The  Issuer, by entering into  this Indenture,
and each Noteholder, by its acceptance of a  Note (and each Note Owner by its
acceptance of an interest in the  applicable Book-Entry Note), agree to treat
the Notes for all purposes including federal, state  and local income, single
business and franchise tax purposes as indebtedness of the Issuer.


                                 ARTICLE III

                                  Covenants

     SECTION 3.01.  Payment of Principal and Interest.   The Issuer will duly
and punctually pay  the principal of  and interest, if any,  on the Notes  in
accordance with the terms of the Notes  and this Indenture.  Without limiting
the  foregoing, subject  to  Section 8.02(c),  the Issuer  will  cause to  be
distributed  all amounts  on deposit in  the Note  Distribution Account  on a
Monthly Payment  Date deposited  therein pursuant to  the Sale  and Servicing
Agreement  (i) for  the benefit  of  the Class A-1  Notes,  to the  Class A-1
Noteholders, (ii)  for the benefit of  the Class A-2 Notes, to  the Class A-2
Noteholders, (iii) for the  benefit of the Class A-3 Notes, to  the Class A-3
Noteholders, (iv)  for the benefit  of the Class A-4 Notes,  to the Class A-4
Noteholders,  (v) for the  benefit of the  Class A-5 Notes, to  the Class A-5
Noteholders, (vi)  for the benefit of  the Class A-6 Notes,  to the Class A-6
Noteholders  and  (vii) for  the  benefit  of the  Class A-7  Notes,  to  the
Class A-7 Noteholders (or on any  Nonquarterly Payment Date, to the Class A-7
Interest Account or the Class A-7 Principal Account, as applicable).  Amounts
properly  withheld  under  the Code  by  any  Person from  a  payment  to any
Noteholder of  interest and/or principal  shall be considered as  having been
paid by the Issuer to such Noteholder for all purposes of this Indenture.

     SECTION 3.02.  Maintenance  of  Office  or  Agency.     The  Issuer will
maintain in the  Borough of  Manhattan, The  City of New York,  an office  or
agency  where  Notes may  be  surrendered  for  registration of  transfer  or
exchange,  and where notices and demands to  or upon the Issuer in respect of
the Notes and  this Indenture  may be  served.  The  Issuer hereby  initially
appoints  the Indenture  Trustee  to serve  as its  agent  for the  foregoing
purposes.   The  Issuer will  give  prompt written  notice to  the  Indenture
Trustee  of the  location, and of  any change  in the  location, of  any such
office or  agency.  If at any time the Issuer shall fail to maintain any such
office or  agency or  shall fail to  furnish the  Indenture Trustee  with the
address thereof, such  surrenders, notices and demands may be  made or served
at the Corporate Trust  Office, and the Issuer hereby appoints  the Indenture
Trustee as its agent to receive all such surrenders, notices and demands.

     SECTION 3.03.  Money for Payments  To Be Held in Trust.   As provided in
Section 8.02(a) and (b), all payments of amounts due and payable with respect
to  any Notes that are to be  made from amounts withdrawn from the Collection
Account, the Class A-7 Interest Account,  the Class A-7 Principal Account and
the Note  Distribution Account pursuant  to Section 8.02(c) shall be  made on
behalf of the Issuer by the Indenture Trustee or by another Paying Agent, and
no amounts so  withdrawn from the Collection Account,  the Class A-7 Interest
Account, the  Class A-7 Principal Account  and the Note  Distribution Account
for payments of Notes  shall be paid over to the Issuer except as provided in
this Section.

     On  each Monthly  Payment Date  and  Redemption Date,  the Issuer  shall
deposit or  cause  to  be  deposited  in the  Note  Distribution  Account  an
aggregate sum sufficient to pay the amounts then becoming due under the Notes
(or with respect to the Class A-7 Notes on any Nonquarterly Payment Date, the
amount required  to be deposited into the  Class A-7 Interest Account and the
Class A-7 Principal Account), such sum to be held in trust for the benefit of
the Persons entitled thereto, and (unless  the Paying Agent is the  Indenture
Trustee) shall promptly notify the Indenture Trustee of its action or failure
so to act.

     The Issuer will cause each Paying Agent other than the Indenture Trustee
to execute  and deliver to the Indenture Trustee  an instrument in which such
Paying Agent shall  agree with  the Indenture Trustee  (and if the  Indenture
Trustee acts as Paying Agent, it hereby so agrees), subject to the provisions
of this Section, that such Paying Agent will:

          (i)  hold all sums held by it  for the payment of amounts due  with
     respect to the  Notes in trust for  the benefit of the  Persons entitled
     thereto  until such  sums shall  be paid  to such  Persons or  otherwise
     disposed  of as  herein provided and  pay such  sums to such  Persons as
     herein provided;

         (ii)  give the Indenture Trustee notice of any default by the Issuer
     (or any  other obligor upon the Notes) of  which it has actual knowledge
     in the  making of any  payment required to  be made with  respect to the
     Notes;

        (iii)  at any time  during the continuance of any  such default, upon
     the  written request  of the  Indenture  Trustee, forthwith  pay to  the
     Indenture Trustee all sums so held in trust by such Paying Agent;

         (iv)  immediately resign as a Paying  Agent and forthwith pay to the
     Indenture  Trustee all sums held by it in trust for the payment of Notes
     if at any time it ceases to meet the standards required hereby to be met
     by a Paying Agent at the time of its appointment; and

          (v)  comply with all  requirements of the Code with  respect to the
     withholding from any  payments made by it on any Notes of any applicable
     withholding taxes  imposed thereon  and with respect  to any  applicable
     reporting requirements in connection therewith.

     The  Issuer  may  at  any  time,  for   the  purpose  of  obtaining  the
satisfaction and  discharge of this  Indenture or for  any other  purpose, by
Issuer Order direct any Paying Agent to pay to the Indenture Trustee all sums
held in trust by  such Paying Agent,  such sums to be  held by the  Indenture
Trustee upon the same trusts as  those upon which the sums were held  by such
Paying  Agent; and  upon such payment  by any  Paying Agent to  the Indenture
Trustee, such Paying Agent shall be released from  all further liability with
respect to such money.

     Subject to applicable laws with respect  to escheat of funds, any  money
held by the Indenture Trustee or any Paying Agent in trust for the payment of
any amount due with respect to any Note and remaining unclaimed for two years
after such amount  has become due and  payable shall be discharged  from such
trust and  be paid to  the Issuer on Issuer  Request; and the  Holder of such
Note  shall thereafter,  as an unsecured  general creditor, look  only to the
Issuer for payment thereof  (but only to the extent of the amounts so paid to
the Issuer), and all liability of the  Indenture Trustee or such Paying Agent
with respect  to such trust  money shall thereupon cease;  provided, however,
that the Indenture  Trustee or such  Paying Agent, before  being required  to
make any such  repayment, shall at  the expense and  direction of the  Issuer
cause to be published once, in a newspaper published in the English language,
customarily published on each Business Day  and of general circulation in The
City of New York, notice that such money  remains unclaimed and that, after a
date specified therein, which shall not be less than 30 days from the date of
such publication, any unclaimed balance of such money then remaining will  be
repaid to the Issuer.  The Indenture Trustee shall also  adopt and employ, at
the  expense  and direction  of the  Issuer,  any other  reasonable  means of
notification of such repayment (including, but not limited to, mailing notice
of such  repayment to Holders whose Notes have been  called but have not been
surrendered for redemption  or whose right to  or interest in moneys  due and
payable but  not claimed is  determinable from the  records of the  Indenture
Trustee or  of any Paying Agent, at the last  address of record for each such
Holder).

     SECTION 3.04.  Existence.     The Issuer  will keep  in full  effect its
existence, rights and  franchises as a business  trust under the laws  of the
State of Delaware (unless it becomes, or any successor Issuer hereunder is or
becomes, organized under the laws  of any other State or of the United States
of America, in which case the Issuer will keep in  full effect its existence,
rights  and franchises under  the laws of  such other  jurisdiction) and will
obtain and preserve its qualification to do business in each  jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of  this Indenture, the  Notes, the Collateral and  each other
instrument or agreement included in the Trust Estate.

     SECTION 3.05.  Protection of Trust  Estate.   The Issuer  will from time
to time execute and  deliver all such  supplements and amendments hereto  and
all  such  financing  statements,  continuation  statements,  instruments  of
further  assurance and  other instruments,  and will  take such  other action
necessary or advisable to:

          (i)  maintain or preserve  the lien and security interest  (and the
     priority thereof)  of this Indenture  or carry out more  effectively the
     purposes hereof;

         (ii)  perfect, publish  notice of  or  protect the  validity of  any
     Grant made or to be made by this Indenture;

        (iii)  enforce any of the Collateral; or

         (iv)  preserve and defend  title to the Trust Estate  and the rights
     of  the Indenture  Trustee  and  the Noteholders  in  such Trust  Estate
     against the claims of all persons and parties.

The Issuer hereby designates the Indenture Trustee its agent and attorney-in-
fact  to execute  any financing  statement, continuation  statement  or other
instrument prepared  by the Issuer required  to be executed pursuant  to this
Section 3.05.

     SECTION 3.06.  Opinions as to Trust Estate.    (a)  On the Closing Date,
the  Issuer shall  furnish to  the Indenture  Trustee  an Opinion  of Counsel
either stating that,  in the opinion  of such counsel,  such action has  been
taken  with respect  to  the  recording and  filing  of  this Indenture,  any
indentures supplemental hereto,  and any other requisite documents,  and with
respect  to  the  execution  and  filing  of  any  financing  statements  and
continuation statements, as  are necessary to perfect and  make effective the
lien and security interest of this Indenture and reciting the details of such
action, or stating that,  in the opinion of such  counsel, no such action  is
necessary to make such lien and security interest effective.

     (b)  On  or before  September 15,  in each  calendar year,  beginning in
1998, the  Issuer  shall furnish  to the  Indenture Trustee  an   Opinion  of
Counsel either stating that, in the opinion of such counsel, such  action has
been taken with  respect to the recording, filing,  re-recording and refiling
of this Indenture, any indentures supplemental hereto and any other requisite
documents and  with respect  to  the execution  and filing  of any  financing
statements and continuation  statements as is necessary to  maintain the lien
and security interest created by this  Indenture and reciting the details  of
such action, or stating that in the opinion of such counsel no such action is
necessary  to  maintain such  lien and  security interest.   Such  Opinion of
Counsel shall also describe the recording, filing, re-recording  and refiling
of this Indenture, any indentures supplemental hereto and any other requisite
documents  and the  execution  and  filing of  any  financing statements  and
continuation  statements  that will,  in  the  opinion  of such  counsel,  be
required to maintain  the lien and security interest of  this Indenture until
September 15 in the following calendar year.

     SECTION 3.07.  Performance  of Obligations;  Servicing of  Receivables. 
(a)  The Issuer will not take any action and will use its best efforts not to
permit any action  to be taken by  others that would release  any Person from
any of such  Person's material covenants or obligations  under any instrument
or  agreement  included in  the  Trust Estate  or  that would  result  in the
amendment,  hypothecation, subordination,  termination  or  discharge of,  or
impair the  validity or effectiveness  of, any such instrument  or agreement,
except  as expressly  provided  in  this Indenture,  the  Sale and  Servicing
Agreement or such other instrument or agreement.

     (b)  The  Issuer  may  contract  with  other Persons  to  assist  it  in
performing  its duties  under this  Indenture,  and any  performance of  such
duties  by a  Person identified  to  the Indenture  Trustee  in an  Officer's
Certificate of the Issuer shall be  deemed to be action taken by  the Issuer.
Initially, the Issuer has  contracted with the Servicer to assist  the Issuer
in performing its duties under this Indenture.

     (c)  The  Issuer   will  punctually  perform  and  observe  all  of  its
obligations and agreements  contained in this Indenture,  the Basic Documents
and in the instruments and agreements included in the Trust Estate, including
but not limited to filing or causing to be filed all UCC financing statements
and  continuation  statements required  to  be filed  by  the  terms of  this
Indenture  and the Sale and Servicing Agreement in accordance with and within
the  time periods  provided for  herein  and therein.    Except as  otherwise
expressly  provided  therein,  the  Issuer shall  not  waive,  amend, modify,
supplement or terminate  any Basic Document or any  provision thereof without
the consent of the Indenture Trustee or the Holders of at least a majority of
the Outstanding Amount of the Notes.

     (d)  If the Issuer shall  have knowledge of the occurrence of a Servicer
Default under  the Sale  and Servicing Agreement,  the Issuer  shall promptly
notify  the Indenture  Trustee and  the  Rating Agencies  thereof, and  shall
specify in such notice the action, if any, the Issuer is taking with  respect
to such default.  If a  Servicer Default shall arise from the failure  of the
Servicer to  perform any  of its  duties or  obligations under  the Sale  and
Servicing Agreement  with respect to  the Receivables, the Issuer  shall take
all reasonable steps available to it to remedy such failure.

     (e)  As promptly as  possible after the giving of  notice of termination
to the  Servicer of the Servicer's rights and powers pursuant to Section 8.01
of the Sale and  Servicing Agreement, the Indenture  Trustee shall appoint  a
successor  servicer (the "Successor  Servicer"), and such  Successor Servicer
shall accept its appointment by a written assumption in a form  acceptable to
the  Indenture Trustee.   Any  Successor  Servicer other  than the  Indenture
Trustee shall (i) be an established  financial institution having a net worth
of  not  less than  $100,000,000  and  whose  regular business  includes  the
servicing of  Contracts and  (ii) enter into a  servicing agreement  with the
Issuer having substantially the same provisions as the provisions of the Sale
and Servicing  Agreement applicable to  the Bank.   If the  Indenture Trustee
shall succeed  to the  Servicer's duties as  servicer of  the Receivables  as
provided herein and  in the Sale and  Servicing Agreement, it shall  do so in
its individual capacity  and not  in its capacity  as Indenture Trustee  and,
accordingly, the provisions of Article VI hereof shall be inapplicable to the
Indenture  Trustee in  its duties as  the successor  to the Servicer  and the
servicing of the  Receivables.  In  case the Indenture  Trustee shall  become
successor  to  the Servicer  under  the  Sale  and Servicing  Agreement,  the
Indenture Trustee  shall be entitled  to appoint as  Servicer any one  of its
affiliates,  provided that  it  shall be  fully liable  for  the actions  and
omissions of such affiliate in such capacity as Successor Servicer.

     (f)  (Reserved.)

     (g)  Without  derogating  from  the absolute  nature  of  the assignment
granted to the  Indenture Trustee under this  Indenture or the rights  of the
Indenture Trustee hereunder, the Issuer agrees (i) that  it will not, without
the prior written consent of the Indenture Trustee or the Holders of at least
a  majority  in  Outstanding  Amount  of the  Notes,  amend,  modify,  waive,
supplement, terminate or surrender, or agree  to any amendment, modification,
supplement, termination, waiver or surrender  of, the terms of any Collateral
(except to the extent otherwise provided in the Sale and Servicing Agreement)
or the  Basic Documents, or  waive timely  performance or  observance by  the
Servicer or the Depositor  under the Sale  and Servicing Agreement; and  (ii)
that any such  amendment shall not (A) increase  or reduce in any  manner the
amount  of, or  accelerate or  delay the  timing of,  distributions  that are
required  to be  made for the  benefit of  the Noteholders or  (B) reduce the
aforesaid  percentage of the  Notes that is  required to consent  to any such
amendment, without  the consent of the Holders  of all the Outstanding Notes.
If  any  such amendment,  modification,  supplement  or  waiver shall  be  so
consented to  by the  Indenture Trustee or  such Holders, the  Issuer agrees,
promptly following a  request by the Indenture  Trustee to do so,  to execute
and  deliver, in  its  own name  and  at its  own  expense, such  agreements,
instruments, consents and  other documents as the Indenture  Trustee may deem
necessary or appropriate in the circumstances.

     SECTION 3.08.  Negative  Covenants.       So  long  as   any  Notes  are
Outstanding, the Issuer shall not:

          (i)  except  as expressly permitted by this Indenture, or any other
     Basic Document, sell, transfer, exchange  or otherwise dispose of any of
     the properties or  assets of the Issuer, including those included in the
     Trust Estate, unless directed to do so by the Indenture Trustee;

          (ii)      claim  any credit  on,  or make  any  deduction from  the
     principal  or interest  payable in  respect  of, the  Notes (other  than
     amounts properly withheld  from such payments under the  Code) or assert
     any claim  against any  present or  former Noteholder  by reason of  the
     payment of  the taxes  levied or  assessed upon  any part  of the  Trust
     Estate; or

          (iii)     (A)    permit  the  validity  or  effectiveness  of  this
     Indenture to be  impaired, or permit  the lien of  this Indenture to  be
     amended, hypothecated, subordinated, terminated or discharged, or permit
     any Person to be released from any covenants or obligations with respect
     to  the Notes under this Indenture  except as may be expressly permitted
     hereby, (B) permit any  lien, charge, excise, claim,  security interest,
     mortgage or other encumbrance (other than the lien of this Indenture) to
     be created on or extend to  or otherwise arise upon or burden  the Trust
     Estate  or any  part thereof  or any  interest therein  or the  proceeds
     thereof (other  than tax  liens, mechanics' liens  and other  liens that
     arise by operation of law, in each case on any of the Financed Boats and
     arising solely  as a  result of  an action  or omission  of the  related
     Obligor) or (C) permit  the lien of this  Indenture not to  constitute a
     valid  first  priority  (other  than  with  respect  to  any  such  tax,
     mechanics' or other lien) security interest in the Trust Estate.

     SECTION 3.09.  Annual  Statement  as to  Compliance.    The  Issuer will
deliver  to the  Indenture Trustee,  within 120 days  after  the end  of each
fiscal year  of  the  Issuer  (commencing  with the  fiscal  year  1997),  an
Officer's  Certificate stating,  as to  the Authorized  Officer  signing such
Officer's Certificate, that:

          (i)  a  review of the activities of the Issuer during such year and
     of  its  performance under  this  Indenture  has  been made  under  such
     Authorized Officer's supervision; and

         (ii)  to  the best of such Authorized  Officer's knowledge, based on
     such review, the  Issuer has complied with all  conditions and covenants
     under this  Indenture throughout  such  year or,  if  there has  been  a
     default  in  its  compliance  with   any  such  condition  or  covenant,
     specifying each  such default known  to such Authorized Officer  and the
     nature and status thereof.

     SECTION 3.10.  Issuer May  Consolidate, etc.,  Only on  Certain Terms.  
(a)  The Issuer shall not consolidate or merge with or into any other Person,
unless:

          (i)  the Person (if  other than the Issuer) formed  by or surviving
     such consolidation  or merger shall  be a Person organized  and existing
     under the laws of  the United States of America  or any State and  shall
     expressly  assume, by  an indenture  supplemental  hereto, executed  and
     delivered  to  the  Indenture  Trustee,  in  form  satisfactory  to  the
     Indenture Trustee, the due and punctual payment of  the principal of and
     interest  on  all Notes  and  the  performance  or observance  of  every
     agreement and covenant of this Indenture on the part of the Issuer to be
     performed or observed, all as provided herein;

         (ii)  immediately  after  giving  effect  to  such  transaction,  no
     Default or Event of Default shall have occurred and be continuing;

        (iii)  the Rating  Agency Condition  shall have  been satisfied  with
     respect to such transaction;

         (iv)  the  Issuer shall  have  received an  Opinion of  Counsel (and
     shall have  delivered copies  thereof to the  Indenture Trustee)  to the
     effect  that such  transaction will  not have  any material  adverse tax
     consequence to the Issuer, any Noteholder or any Certificateholder;

          (v)  any action that is necessary to maintain the lien and security
     interest created by this Indenture shall have been taken; and

         (vi)  the Issuer shall  have delivered to  the Indenture Trustee  an
     Officer's Certificate and  an Opinion of Counsel each  stating that such
     consolidation or merger and such supplemental indenture comply with this
     Article III  and that  all  conditions  precedent  herein  provided  for
     relating  to such  transaction have  been  complied with  (including any
     filing required by the Exchange Act).

     (b)  The Issuer shall  not convey or transfer  any of its properties  or
assets, including those included in the Trust Estate, to any Person, unless:

          (i)  the  Person  that  acquires  by  conveyance  or  transfer  the
     properties and assets of  the Issuer the conveyance or transfer of which
     is hereby restricted  (A) shall be a  United States citizen or  a Person
     organized and existing under the laws of the United States of America or
     any State, (B) expressly  assumes, by an indenture  supplemental hereto,
     executed and delivered to the Indenture Trustee, in form satisfactory to
     the Indenture Trustee,  the due and punctual payment of the principal of
     and interest  on all Notes  and the  performance or observance  of every
     agreement and covenant of this Indenture on the part of the Issuer to be
     performed or observed,  all as provided herein,  (C) expressly agrees by
     means of such supplemental indenture  that all right, title and interest
     so  conveyed or  transferred shall  be  subject and  subordinate to  the
     rights of  Holders of the  Notes, (D) unless otherwise provided  in such
     supplemental indenture, expressly  agrees to indemnify, defend  and hold
     harmless  the Issuer  against and  from any  loss, liability  or expense
     arising  under  or   related  to  this  Indenture  and   the  Notes  and
     (E) expressly agrees  by means of such supplemental  indenture that such
     Person (or if  a group of Persons, then one specified Person) shall make
     all  filings with  the  Commission (and  any  other appropriate  Person)
     required by the Exchange Act in connection with the Notes;

         (ii)  immediately  after  giving  effect  to  such  transaction,  no
     Default or Event of Default shall have occurred and be continuing;

        (iii)  the Rating  Agency Condition  shall have  been satisfied  with
     respect to such transaction;

         (iv)  the  Issuer shall  have received  an Opinion  of Counsel  (and
     shall have  delivered copies  thereof to the  Indenture Trustee)  to the
     effect  that such  transaction will  not have  any material  adverse tax
     consequence to the Issuer, any Noteholder or any Certificateholder;

          (v)  any action that is necessary to maintain the lien and security
     interest created by this Indenture shall have been taken; and

         (vi)  the Issuer  shall have delivered  to the Indenture  Trustee an
     Officer's Certificate and  an Opinion of Counsel each  stating that such
     conveyance or transfer and such supplemental  indenture comply with this
     Article III  and that  all  conditions  precedent  herein  provided  for
     relating  to such  transaction have  been  complied with  (including any
     filing required by the Exchange Act).

     SECTION 3.11.  Successor or Transferee.   (a)  Upon any consolidation or
merger of the Issuer in accordance with Section 3.10(a), the Person formed by
or surviving  such consolidation or merger  (if other than  the Issuer) shall
succeed to, and  be substituted for, and  may exercise every right  and power
of, the Issuer under  this Indenture with the same  effect as if such  Person
had been named as the Issuer herein.

     (b)  Upon a conveyance or  transfer of the assets and  properties of the
Issuer including the Trust Estate pursuant to Section 3.10(b), (i) the Person
acquiring such  assets and  properties shall succeed  to, and  be substituted
for,  and  may exercise  every  right and  power  of, the  Issuer  under this
Indenture with the same effect as if such Person had been named as the Issuer
herein and (ii) BankBoston Marine Asset Backed Trust 1997-2 will be  released
from  every covenant  and  agreement  of this  Indenture  to be  observed  or
performed on  the part of  the Issuer with  respect to the  Notes immediately
upon the  delivery of written  notice to  the Indenture Trustee  stating that
BankBoston Marine Asset Backed Trust 1997-2 is to be so released.

     SECTION 3.12.  No Other Business.    The Issuer shall not  engage in any
business  other than financing, purchasing,  owning, selling and managing the
Receivables  in the  manner  contemplated  by this  Indenture  and the  Basic
Documents and activities incidental thereto. 

     SECTION 3.13.  No  Borrowing.     The  Issuer  shall  not  issue, incur,
assume, guarantee or otherwise become liable, directly or indirectly, for any
indebtedness.

     SECTION 3.14.  Servicer's  Obligations.    The  Issuer  shall cause  the
Servicer to comply with Sections 4.09, 4.10, 4.11 and Article IX of  the Sale
and Servicing Agreement.

     SECTION 3.15.  Guarantees,  Loans,   Advances  and   Other  Liabilities.
Except as contemplated by the Sale and Servicing Agreement or this Indenture,
the Issuer  shall not make  any loan  or advance of  credit to, or  guarantee
(directly  or indirectly or  by an instrument  having the effect  of assuring
another's payment  or performance on any obligation or capability of so doing
or otherwise), endorse  or otherwise become contingently liable,  directly or
indirectly, in  connection with the  obligations, stocks or dividends  of, or
own,  purchase, repurchase or  acquire (or agree  contingently to  do so) any
stock, obligations, assets  or securities of,  or any other  interest in,  or
make any capital contribution to, any other Person.

     SECTION 3.16.  Capital Expenditures.     The Issuer  shall not  make any
expenditure (by long-term or operating lease or otherwise) for capital assets
(either realty or personalty).

     SECTION 3.17.  (Reserved)

     SECTION 3.18.  Restricted Payments.   The Issuer shall  not, directly or
indirectly, (i) pay  any dividend or  make any distribution (by  reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the Owner Trustee  or any owner of  a beneficial interest in  the
Issuer or  otherwise with  respect to  any ownership  or  equity interest  or
security  in or  of the  Issuer or  to the  Servicer, (ii) redeem,  purchase,
retire or otherwise acquire  for value any such ownership or  equity interest
or security  or (iii) set aside  or otherwise segregate  any amounts  for any
such purpose;  provided, however, that  the Issuer may  make, or cause  to be
made, distributions as contemplated by, and to the extent funds are available
for  such  purpose  under, the  Sale  and  Servicing Agreement  or  the Trust
Agreement.  The  Issuer will not, directly or indirectly, make payments to or
distributions  from the  Collection Account  except in  accordance with  this
Indenture and the Basic Documents.

     SECTION 3.19.  Notice  of  Events of  Default.      In addition  to  its
obligations under the  last paragraph of Section 5.01, the  Issuer shall give
the Indenture Trustee and  the Rating Agencies prompt written notice  of each
Event of Default  hereunder and each default  on the part of  the Servicer or
the Depositor of its obligations under the Sale and Servicing Agreement.

     SECTION 3.20.  Further  Instruments and  Acts.     Upon  request of  the
Indenture  Trustee,  the  Issuer  will  execute   and  deliver  such  further
instruments and do such further acts as may be reasonably necessary or proper
to carry out more effectively the purpose of this Indenture.


                                  ARTICLE IV

                          Satisfaction and Discharge

     SECTION 4.01.  Satisfaction and Discharge of Indenture.   This Indenture
shall cease to  be of further effect with  respect to the Notes  except as to
(i) rights of  registration of  transfer and  exchange, (ii) substitution  of
mutilated, destroyed, lost  or stolen Notes,  (iii) rights of Noteholders  to
receive    payments   of    principal    thereof   and    interest   thereon,
(iv) Sections 3.03,  3.04, 3.05, 3.08,  3.10, 3.12 and  3.13, (v) the rights,
obligations and immunities  of the Indenture Trustee hereunder (including the
rights of the Indenture Trustee under Section 6.07 and the obligations of the
Indenture Trustee under Section 4.02) and  (vi) the rights of Noteholders  as
beneficiaries  hereof with  respect to  the  property so  deposited with  the
Indenture Trustee payable to all or  any of them, and the Indenture  Trustee,
on  demand  of and  at  the  expense  of  the Issuer,  shall  execute  proper
instruments acknowledging satisfaction  and discharge of this  Indenture with
respect to the Notes, when

          (A)  either

          (1)  all Notes theretofore authenticated and  delivered (other than
     (i) Notes that  have been destroyed, lost  or stolen and that  have been
     replaced or  paid as provided  in Section 2.05 and (ii) Notes  for whose
     payment money has theretofore been  deposited in trust or segregated and
     held in  trust by  the Issuer  and thereafter  repaid to  the Issuer  or
     discharged  from such  trust,  as provided  in  Section 3.03) have  been
     delivered to the Indenture Trustee for cancellation; or

          (2)  all  such Notes  not theretofore  delivered  to the  Indenture
     Trustee for cancellation

               a.   have become due and payable,

               b.   will  become due  and payable  at  the applicable  Stated
          Maturity Date within one year, or

               c.   are to  be called  for redemption  within one year  under
          arrangements satisfactory to  the Indenture Trustee for  the giving
          of notice of  redemption by the Indenture Trustee in  the name, and
          at the expense, of the Issuer,

     and  the Issuer, in  the case  of a.,  b. or  c. above,  has irrevocably
     deposited  or  caused to  be  irrevocably deposited  with  the Indenture
     Trustee cash or  direct obligations of or obligations  guaranteed by the
     United  States  of America  (which will  mature prior  to the  date such
     amounts are payable), in trust for such purpose, in an amount sufficient
     to  pay  and  discharge  the  entire  indebtedness  on  such  Notes  not
     theretofore delivered to the Indenture Trustee for cancellation when due
     to  the applicable final scheduled Monthly Payment  Date (or in the case
     of the  Class A-7 Notes the  Quarterly Payment Date) or  Redemption Date
     (if  Notes   shall  have   been  called   for  redemption   pursuant  to
     Section 10.01(a)), as the case may be;

          (B)  the  Issuer has  paid or  caused  to be  paid  all other  sums
     payable hereunder by the Issuer; and

          (C)  the Issuer has delivered to the Indenture Trustee an Officer's
     Certificate, an Opinion  of Counsel and (if  required by the TIA  or the
     Indenture Trustee) an Independent  Certificate from a firm of  certified
     public  accountants,   each  meeting  the   applicable  requirements  of
     Section 11.01(a)  and, subject to  Section 11.02, each stating  that all
     conditions  precedent herein provided  for relating to  the satisfaction
     and discharge of this Indenture have been complied with.

     SECTION 4.02.  Application of Trust  Money.   All  moneys deposited with
the Indenture Trustee pursuant to Section 4.01  hereof shall be held in trust
and applied by it,  in accordance with the  provisions of the Notes and  this
Indenture, to  the payment, either  directly or through any  Paying Agent, as
the Indenture Trustee  may determine, to the Holders  of the particular Notes
for the payment or  redemption of which such moneys have  been deposited with
the  Indenture  Trustee,  of all  sums  due  and to  become  due  thereon for
principal and  interest; but such  moneys need  not be segregated  from other
funds except  to the  extent required  herein or  in the  Sale and  Servicing
Agreement or required by law.

     SECTION 4.03.  Repayment  of Moneys Held by Paying Agent.  In connection
with the  satisfaction and  discharge of this  Indenture with respect  to the
Notes,  all moneys  then held by  any Paying  Agent other than  the Indenture
Trustee under the  provisions of this  Indenture with  respect to such  Notes
shall, upon demand of the Issuer, be paid to the Indenture Trustee to be held
and applied according  to Section 3.03 and thereupon such  Paying Agent shall
be released from all further liability with respect to such moneys.


                                  ARTICLE V

                                   Remedies

     SECTION 5.01.  Events of Default.    "Event  of Default", wherever  used
herein, means any one of the  following events (whatever the reason for  such
Event of  Default and  whether it  shall be  voluntary or  involuntary or  be
effected by  operation of law or pursuant to any judgment, decree or order of
any  court or  any  order,  rule  or  regulation  of  any  administrative  or
governmental body):

          (i)  default  in the payment  of any interest on  any Note when the
     same  becomes due  and payable, and  such default  shall continue  for a
     period of five days; or

         (ii)  default in the payment of  the principal of or any installment
     of the principal of any Note when the same becomes due and payable; or

        (iii)  default  in the observance  or performance of  any covenant or
     agreement of the Issuer made in this Indenture (other than a covenant or
     agreement,  a default  in  the  observance or  performance  of which  is
     elsewhere   in   this   Section specifically   dealt   with),   or   any
     representation  or warranty of  the Issuer made in  this Indenture or in
     any  certificate or  other  writing  delivered  pursuant  hereto  or  in
     connection  herewith proving  to  have been  incorrect  in any  material
     respect  as of the  time when  the same shall  have been  made, and such
     default shall continue or not be cured, or the circumstance or condition
     in respect  of which  such misrepresentation or  warranty was  incorrect
     shall  not have  been  eliminated or  otherwise cured,  for a  period of
     30 days after  there shall have  been given, by registered  or certified
     mail, to the Issuer  by the Indenture Trustee or  to the Issuer and  the
     Indenture Trustee  by the  Holders of  at least  25% of the  Outstanding
     Amount  of  the Notes,  a  written  notice  specifying such  default  or
     incorrect representation or warranty and requiring it to be remedied and
     stating that such notice is a notice of Default hereunder; or

         (iv)  the filing  of a decree or order for  relief by a court having
     jurisdiction in the premises in respect of the Issuer or any substantial
     part of the  Trust Estate in  an involuntary  case under any  applicable
     federal  or state  bankruptcy, insolvency  or other  similar law  now or
     hereafter in  effect, or  appointing a  receiver, liquidator,  assignee,
     custodian, trustee,  sequestrator or similar  official of the  Issuer or
     for any substantial part of the Trust Estate, or ordering the winding-up
     or liquidation of  the Issuer's affairs, and such decree  or order shall
     remain unstayed and in effect for a period of 60 consecutive days; or

          (v)  the commencement by  the Issuer of a voluntary  case under any
     applicable federal or state bankruptcy,  insolvency or other similar law
     now or hereafter in effect, or the consent by the Issuer to the entry of
     an order for relief  in an involuntary case  under any such law, or  the
     consent  by the  Issuer  to the  appointment or  taking possession  by a
     receiver,  liquidator,  assignee,  custodian, trustee,  sequestrator  or
     similar official of the Issuer or for  any substantial part of the Trust
     Estate, or the  making by the Issuer  of any general assignment  for the
     benefit of creditors, or the failure by the Issuer generally to  pay its
     debts as such  debts become  due, or  the taking  of any  action by  the
     Issuer in furtherance of any of the foregoing.

     The  Issuer shall  deliver to  the Indenture  Trustee, within  five days
after  the occurrence  thereof, written  notice in  the form of  an Officer's
Certificate of  any event which  with the giving  of notice and the  lapse of
time would become an Event of Default under clause (iii), its status and what
action the Issuer is taking or proposes to take with respect thereto.

     SECTION 5.02.  Acceleration  of Maturity; Rescission and Annulment.   If
an Event of Default should  occur and be continuing,  then and in every  such
case the Indenture Trustee or the Holders of Notes representing not less than
a majority of the  Outstanding Amount of the Notes may  declare all the Notes
to be immediately due and payable, by a notice in writing to the Issuer  (and
to  the  Indenture  Trustee if  given  by  Noteholders),  and upon  any  such
declaration the unpaid principal amount  of such Notes, together with accrued
and unpaid  interest thereon through  the date of acceleration,  shall become
immediately due and payable.

     At any time after such declaration of acceleration of maturity has  been
made and before a judgment  or decree for payment of  the money due has  been
obtained by the Indenture Trustee  as hereinafter in this Article V provided,
the Holders of Notes representing a majority of the Outstanding Amount of the
Notes, by written notice to the Issuer and the Indenture Trustee, may rescind
and annul such declaration and its consequences if:

          (i)  the Issuer has paid or  deposited with the Indenture Trustee a
     sum sufficient to pay:

               (A)  all payments  of principal of  and interest on  all Notes
          and all other amounts that would then be due hereunder or upon such
          Notes if  the Event of Default giving rise to such acceleration had
          not occurred; and

               (B)  all  sums paid  or  advanced  by  the  Indenture  Trustee
          hereunder and the reasonable compensation, expenses,  disbursements
          and advances of  the Indenture Trustee and its  agents and counsel;
          and

         (ii)  all  Events  of Default,  other  than  the  nonpayment of  the
     principal of the Notes that has become due solely  by such acceleration,
     have been cured or waived as provided in Section 5.12.

No such rescission shall  affect any subsequent default  or impair any  right
consequent thereto.

     SECTION 5.03.  Collection of  Indebtedness and Suits for  Enforcement by
Indenture Trustee.   (a)  The Issuer covenants that if (i) default is made in
the payment  of  any interest  on  any Note  when the  same  becomes due  and
payable,  and  such  default  continues  for   a  period  of  five  days,  or
(ii) default is made in the payment of the principal of or any installment of
the principal of any  Note when the same becomes due  and payable, the Issuer
will, upon demand of the Indenture Trustee, pay to it, for the benefit of the
Holders of the Notes, the whole amount then due and payable on such Notes for
principal and interest, with  interest on the overdue  principal and, to  the
extent payment  at such  rate of  interest shall  be legally  enforceable, on
overdue installments  of interest  at the  rate borne  by the  Notes and,  in
addition thereto, such  further amount as  shall be sufficient  to cover  the
costs  and expenses  of collection,  including  the reasonable  compensation,
expenses, disbursements and advances of  the Indenture Trustee and its agents
and counsel.

     (b)  In case  the Issuer shall  fail forthwith to pay  such amounts upon
such  demand, the Indenture  Trustee, in  its own name  and as  trustee of an
express trust, may institute  a Proceeding for the collection of  the sums so
due  and  unpaid, and  may prosecute  such  Proceeding to  judgment  or final
decree,  and may enforce  the same against  the Issuer or  other obligor upon
such Notes and collect  in the manner provided by law out  of the property of
the  Issuer or other obligor  upon such Notes,  wherever situated, the moneys
adjudged or decreed to be payable.

     (c)  If  an Event  of Default  occurs and  is continuing,  the Indenture
Trustee  may,  as  more  particularly   provided  in  Section  5.04,  in  its
discretion, proceed to protect and enforce  its rights and the rights of  the
Noteholders, by such  appropriate Proceedings as the  Indenture Trustee shall
deem most effective to  protect and enforce any such rights,  whether for the
specific enforcement of any covenant or agreement in this Indenture or in aid
of the exercise of  any power granted herein, or to  enforce any other proper
remedy or legal  or equitable right vested  in the Indenture Trustee  by this
Indenture or by law.

     (d)  In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest
in the Trust Estate, Proceedings under Title 11 of the United States  Code or
any other applicable federal or state bankruptcy, insolvency or other similar
law,  or  in  case  a   receiver,  assignee  or  trustee  in   bankruptcy  or
reorganization,  or liquidator, sequestrator  or similar official  shall have
been appointed for or  taken possession of the Issuer or its property or such
other  obligor  or  Person,  or in  case  of  any  other  comparable judicial
Proceedings relative to the Issuer or other obligor upon the Notes, or to the
creditors  or property  of the  Issuer or such  other obligor,  the Indenture
Trustee, irrespective of whether the principal of any Notes shall then be due
and  payable  as  therein  expressed  or  by  declaration  or  otherwise  and
irrespective  of whether  the Indenture  Trustee shall  have made  any demand
pursuant to the provisions of this Section, shall be  entitled and empowered,
by intervention in such Proceedings or otherwise:

          (i)  to file and  prove a claim or  claims for the whole  amount of
     principal and  interest owing and unpaid in respect  of the Notes and to
     file such other papers or documents as  may be necessary or advisable in
     order to  have the claims of the  Indenture Trustee (including any claim
     for   reasonable  compensation  to   the  Indenture  Trustee   and  each
     predecessor Indenture  Trustee, and  their respective agents,  attorneys
     and  counsel, and  for  reimbursement of  all  expenses and  liabilities
     incurred,  and all  advances made,  by  the Indenture  Trustee and  each
     predecessor Indenture Trustee,  except as a result of  negligence or bad
     faith) and of the Noteholders allowed in such Proceedings;

         (ii)  unless prohibited by  applicable law and regulations,  to vote
     on  behalf of  the  Holders of  Notes in  any election  of a  trustee, a
     standby  trustee or  Person  performing similar  functions  in any  such
     Proceedings;

        (iii)  to collect and receive any moneys or other property payable or
     deliverable on  any such claims  and to distribute all  amounts received
     with  respect  to the  claims of  the Noteholders  and of  the Indenture
     Trustee on their behalf; and

         (iv)  to file  such proofs of claim and other papers or documents as
     may be  necessary  or advisable  in  order to  have  the claims  of  the
     Indenture Trustee  or the  Holders of Notes  allowed in  any Proceedings
     relative to the Issuer, its creditors and its property;

and any trustee, receiver, liquidator, custodian or other similar official in
any such Proceeding  is hereby authorized by each of such Noteholders to make
payments  to the  Indenture  Trustee and,  in the  event  that the  Indenture
Trustee shall consent to the making of payments directly to such Noteholders,
to pay to the Indenture Trustee such amounts as  shall be sufficient to cover
reasonable  compensation to the Indenture Trustee, each predecessor Indenture
Trustee and  their respective  agents, attorneys and  counsel, and  all other
expenses and  liabilities incurred, and  all advances made, by  the Indenture
Trustee  and  each  predecessor  Indenture  Trustee except  as  a  result  of
negligence or bad faith.

     (e)  Nothing herein contained shall be deemed to authorize the Indenture
Trustee to authorize or  consent to or vote for or accept  or adopt on behalf
of  any Noteholder  any plan  of reorganization,  arrangement, adjustment  or
composition  affecting the Notes  or the rights  of any Holder  thereof or to
authorize  the  Indenture Trustee  to vote  in  respect of  the claim  of any
Noteholder  in any  such proceeding  except,  as aforesaid,  to vote  for the
election of a trustee in bankruptcy or similar Person.

     (f)  All rights of action and  of asserting claims under this Indenture,
or under any of  the Notes, may be enforced by  the Indenture Trustee without
the possession of any of the Notes or the production thereof in any trial  or
other  Proceedings  relative thereto,  and  any  such action  or  Proceedings
instituted by  the Indenture  Trustee shall  be brought  in its  own name  as
trustee of an  express trust, and  any recovery of  judgment, subject to  the
payment of the expenses,  liabilities, disbursements and compensation of  the
Indenture  Trustee, each predecessor  Indenture Trustee and  their respective
agents and  attorneys, shall be for the ratable benefit of the Holders of the
Notes.

     (g)  In any Proceedings  brought by the Indenture Trustee  (and also any
Proceedings involving the  interpretation of any provision  of this Indenture
to which the Indenture Trustee shall be a party), the Indenture Trustee shall
be  held to  represent all  the Holders  of the  Notes, and  it shall  not be
necessary to make any Noteholder a party to any such Proceedings.

     SECTION 5.04.  Remedies; Priorities.   (a)  If an Event of Default shall
have occurred and be continuing, the Indenture Trustee may do one or more  of
the following (subject to Section 5.05):

          (i)  institute Proceedings  in its  own name and  as trustee  of an
     express trust  for the  collection of  all amounts  then payable  on the
     Notes  or  under  this  Indenture  with  respect  thereto,  whether   by
     declaration or otherwise, enforce any judgment obtained and collect from
     the Issuer and any other obligor upon such Notes moneys adjudged due;

         (ii)  institute Proceedings  from time to  time for the  complete or
     partial foreclosure of this Indenture with respect to the Trust Estate;

        (iii)  exercise any  remedies of  a secured party  under the  UCC and
     take any  other appropriate action to protect and enforce the rights and
     remedies of the Indenture Trustee and the Holders of the Notes; and

         (iv)  sell  the Trust  Estate or  any portion  thereof or  rights or
     interest  therein, at  one or more  public or  private sales  called and
     conducted in any manner permitted by law;

provided,  however, that  the Indenture  Trustee  may not  sell or  otherwise
liquidate the Trust Estate following an Event of Default, other than an Event
of Default  described in Section  5.01(i) or (ii), unless  (A) the Holders of
100% of the Outstanding Amount of the Notes consent thereto, (B) the proceeds
of such sale  or liquidation distributable to the  Noteholders are sufficient
to discharge in  full all  amounts then due  and unpaid upon  such Notes  for
principal and interest or (C) the Indenture Trustee determines that the Trust
Estate will  not  continue to  provide sufficient  funds for  the payment  of
principal of and interest on  the Notes as they would have become  due if the
Notes  had not  been  declared due  and  payable, and  the  Indenture Trustee
obtains the  consent of Holders  of 662/3% of  the Outstanding Amount  of the
Notes.   In  determining such  sufficiency or  insufficiency with  respect to
clause (B) and (C),  the Indenture Trustee may, but need not, obtain and rely
upon an  opinion of an  Independent investment banking or  accounting firm of
national reputation  as to the feasibility of such  proposed action and as to
the sufficiency of the Trust Estate for such purpose.

     (b)  If the Indenture Trustee collects any money or property pursuant to
this Article V,  it shall  pay out  the money  or property  in the  following
order:

          FIRST:       to  the  Indenture  Trustee  for   amounts  due  under
     Section 6.07;

          SECOND:   to the Servicer for due and  unpaid Servicing Fees or any
other amounts  due to  it by the  Issuer pursuant to  the Sale  and Servicing
Agreement;

          THIRD:   to Noteholders for amounts due and unpaid on the Notes for
     interest  (including  any  premium),   ratably,  without  preference  or
     priority of any  kind, according to the  amounts due and payable  on the
     Notes for interest (including any premium);

          FOURTH:  to  the Issuer for amounts  required to be  distributed in
     respect of the Trust  Agreement in respect of amounts due  and unpaid on
     the Certificates for interest;

          FIFTH:  to Holders of  the Notes for amounts due and unpaid  on the
     Notes  for principal,  ratably,  without preference  or priority  of any
     kind, according  to  the  amounts  due  and payable  on  the  Notes  for
     principal, until  the Outstanding Amount  of each Class of the  Notes is
     reduced to zero; and

          SIXTH:   to  the Issuer  for amounts (other  than interest  due and
     unpaid on the  Certificates) required to be distributed  pursuant to the
     Trust Agreement.

The Indenture Trustee may fix a record date and payment date for any  payment
to Noteholders pursuant to this Section.  At least 15 days before such record
date, the Issuer  shall mail to each  Noteholder and the Indenture  Trustee a
notice that states the  record date, the  payment date and  the amount to  be
paid.

     SECTION 5.05.  Optional Preservation  of the Receivables.   If the Notes
have been  declared to  be due and  payable under  Section 5.02  following an
Event  of Default  and such  declaration and  its consequences have  not been
rescinded and  annulled, the Indenture  Trustee may,  but need not,  elect to
maintain possession of  the Trust Estate.   It is  the desire of the  parties
hereto and the  Noteholders that there be  at all times sufficient  funds for
the  payment of  principal of and  interest on  the Notes, and  the Indenture
Trustee shall take such desire  into account when determining whether  or not
to  maintain  possession of  the Trust  Estate.   In  determining  whether to
maintain possession of the Trust Estate,  the Indenture Trustee may, but need
not, obtain and rely upon an opinion of an Independent investment  banking or
accounting firm of national reputation as to the feasibility of such proposed
action and as to the sufficiency of the Trust Estate for such purpose.

     SECTION 5.06.  Limitation of Suits.    No Holder of any  Note shall have
any right to institute any Proceeding, judicial or otherwise, with respect to
this Indenture, or for  the appointment of a receiver or  trustee, or for any
other remedy hereunder, unless:

          (i)  such  Holder  has  previously  given  written  notice  to  the
     Indenture Trustee of a continuing Event of Default;

         (ii)  the Holders of not less than 25% of the Outstanding  Amount of
     the  Notes  have  made  written  request to  the  Indenture  Trustee  to
     institute such Proceeding in respect of such Event of Default in its own
     name as Indenture Trustee hereunder;

        (iii)  such Holder or Holders  have offered to the Indenture  Trustee
     reasonable indemnity against  the costs, expenses and  liabilities to be
     incurred in complying with such request;

         (iv)  the  Indenture Trustee for  60 days after its  receipt of such
     notice,  request and  offer of  indemnity has  failed to  institute such
     Proceedings; and

          (v)  no direction inconsistent  with such written request  has been
     given to the  Indenture Trustee during such 60-day period by the Holders
     of a majority of the Outstanding Amount of the Notes.

It is understood and intended that no one or more Holders of Notes shall have
any  right in  any manner  whatever  by virtue  of, or  by  availing of,  any
provision of this Indenture to affect, disturb or prejudice the rights of any
other Holders  of  Notes or  to  obtain or  to  seek  to obtain  priority  or
preference  over  any other  Holders  or  to  enforce  any right  under  this
Indenture, except in the manner herein provided.

     In  the  event  the  Indenture  Trustee  shall  receive  conflicting  or
inconsistent requests  and indemnity  from two or  more groups of  Holders of
Notes, each  representing less than a  majority of the Outstanding  Amount of
the Notes, the  Indenture Trustee in its  sole discretion may determine  what
action, if any, shall be taken, notwithstanding any other  provisions of this
Indenture.

     SECTION 5.07.  Unconditional Rights of  Noteholders To Receive Principal
and Interest.    Notwithstanding any other provisions in  this Indenture, the
Holder of any Note shall have the right, which is absolute and unconditional,
to receive  payment of the principal of and interest, if any, on such Note on
or after the respective  due dates thereof expressed in such  Note or in this
Indenture (or, in  the case of redemption,  on or after the  Redemption Date)
and to institute suit for the enforcement of any such payment, and such right
shall not be impaired without the consent of such Holder.

     SECTION 5.08.  Restoration  of Rights and  Remedies.    If the Indenture
Trustee or  any Noteholder has instituted any Proceeding to enforce any right
or  remedy under this Indenture and such  Proceeding has been discontinued or
abandoned for  any reason or has  been determined adversely to  the Indenture
Trustee or to  such Noteholder, then and in  every such case the  Issuer, the
Indenture Trustee and the Noteholders  shall, subject to any determination in
such  Proceeding, be  restored  severally and  respectively  to their  former
positions hereunder, and thereafter all  rights and remedies of the Indenture
Trustee and the  Noteholders shall continue as though no  such Proceeding had
been instituted.

     SECTION 5.09.  Rights  and Remedies  Cumulative.    No  right or  remedy
herein  conferred  upon  or  reserved to  the  Indenture  Trustee  or to  the
Noteholders is intended  to be exclusive  of any other  right or remedy,  and
every right and remedy shall, to  the extent permitted by law, be  cumulative
and in addition to  every other right  and remedy given  hereunder or now  or
hereafter  existing  at law  or in  equity  or otherwise.   The  assertion or
employment  of any right or remedy hereunder, or otherwise, shall not prevent
the  concurrent assertion  or employment  of any  other appropriate  right or
remedy.

     SECTION 5.10.  Delay or Omission Not a Waiver.   No delay or omission of
the  Indenture Trustee  or any Holder  of any  Note to exercise  any right or
remedy accruing upon  any Default or Event  of Default shall impair  any such
right  or  remedy or  constitute a  waiver of  any such  Default or  Event of
Default or an  acquiescence therein.   Every right and  remedy given by  this
Article V or by  law to the Indenture  Trustee or to  the Noteholders may  be
exercised from time to time, and as often  as may be deemed expedient, by the
Indenture Trustee or by the Noteholders, as the case may be.

     SECTION 5.11.  Control by Noteholders.   subject to  Section 5.16(b) the
Holders  of a majority of the Outstanding  Amount of the Notes shall have the
right to direct the time, method  and place of conducting any Proceeding  for
any remedy available  to the Indenture Trustee  with respect to the  Notes or
exercising any  trust or power  conferred on the Indenture  Trustee; provided
that:

          (i)  such direction shall not be  in conflict with any rule of  law
     or with this Indenture;

         (ii)  subject to the express terms of Section 5.04, any direction to
     the Indenture Trustee to sell or liquidate  the Trust Estate shall be by
     Holders  of Notes  representing not  less than  100% of  the Outstanding
     Amount of the Notes;

        (iii)  if   the  conditions  set  forth  in  Section 5.05  have  been
     satisfied and  the Indenture Trustee  elects to retain the  Trust Estate
     pursuant to such Section, then any direction to the Indenture Trustee by
     Holders of Notes  representing less than 100% of  the Outstanding Amount
     of the Notes to sell or liquidate the Trust Estate  shall be of no force
     and effect; and

         (iv)  the Indenture Trustee may take any other  action deemed proper
     by the Indenture Trustee that is not inconsistent with such direction.

Notwithstanding the rights of Noteholders  set forth in this Section, subject
to  Section 6.01, the  Indenture Trustee  need  not take  any action  that it
determines  might  involve  it  in  personal  liability  or might  materially
adversely affect the rights of any Noteholders not consenting to such action.

     SECTION 5.12.  Waiver of  Past Defaults.    Prior to the  declaration of
the acceleration of  the maturity of the  Notes as provided in  Section 5.02,
the Holders of Notes of not less than a majority of the Outstanding Amount of
the Notes may waive any past Default or Event of Default and its consequences
except a  Default (a) in payment  of principal of  or interest on any  of the
Notes or (b)  in respect of  a covenant or provision  hereof which cannot  be
modified or amended without the  consent of the Holder of each Note.   In the
case of any such waiver, the Issuer, the Indenture Trustee and the Holders of
the Notes shall be restored  to their former positions and  rights hereunder,
respectively; but  no such  waiver shall  extend to  any subsequent or  other
Default or impair any right consequent thereto.

     Upon any such waiver, such Default shall cease to exist and be deemed to
have been cured and not  to have occurred, and  any Event of Default  arising
therefrom  shall be deemed to  have been cured and not  to have occurred, for
every purpose  of this  Indenture; but  no such  waiver shall  extend to  any
subsequent  or  other  Default  or  Event  of Default  or  impair  any  right
consequent thereto.

     SECTION 5.13.  Undertaking  for Costs.    All parties  to this Indenture
agree, and each Holder of a Note by such Holder's acceptance thereof shall be
deemed to have agreed, that any court  may in its discretion require, in  any
suit for the enforcement of  any right or remedy under this Indenture,  or in
any  suit against  the Indenture Trustee  for any  action taken,  suffered or
omitted by it as Indenture Trustee, the filing by any party litigant  in such
suit of an undertaking to pay the costs of such suit, and that such court may
in  its discretion assess  reasonable costs, including  reasonable attorneys'
fees, against  any party  litigant in  such suit,  having due  regard to  the
merits and good faith of the claims  or defenses made by such party litigant;
but the provisions of this Section shall not apply to (a) any suit instituted
by the Indenture Trustee, (b) any suit instituted by any Noteholder, or group
of Noteholders, in each  case holding in the  aggregate more than 10%  of the
Outstanding Amount of the Notes or  (c) any suit instituted by any Noteholder
for the enforcement of the payment of principal of or interest on any Note on
or  after  the  respective due  dates  expressed  in such  Note  and  in this
Indenture (or, in the case of redemption, on or after the Redemption Date).

     SECTION 5.14.  Waiver of Stay or Extension  Laws.   The Issuer covenants
(to  the extent  that it may  lawfully do  so) that it  will not  at any time
insist upon, or plead or in  any manner whatsoever claim or take  the benefit
or  advantage of, any stay  or extension law wherever enacted,  now or at any
time hereafter in force, that may affect  the covenants or the performance of
this Indenture; and  the Issuer (to  the extent that  it may lawfully do  so)
hereby  expressly waives  all  benefit  or advantage  of  any  such law,  and
covenants that it will not hinder, delay or impede the execution of any power
herein granted  to the  Indenture Trustee,  but  will suffer  and permit  the
execution of every such power as though no such law had been enacted.

     SECTION 5.15.  Action on Notes.    The Indenture Trustee's right to seek
and  recover  judgment on  the Notes  or  under this  Indenture shall  not be
affected by the  seeking, obtaining or application of  any other relief under
or with respect to  this Indenture.  Neither  the lien of this Indenture  nor
any rights or remedies  of the Indenture Trustee or the  Noteholders shall be
impaired by the recovery of any judgment by the Indenture Trustee against the
Issuer or by the  levy of any execution under such  judgment upon any portion
of the Trust  Estate or upon any of  the assets of the Issuer.   Any money or
property collected  by the Indenture  Trustee shall be applied  in accordance
with Section 5.04(b).

     SECTION 5.16.  Performance and  Enforcement  of  Certain  Obligations.  
(a)  If  an  Event  of  Default  has occurred  and  is  continuing,  promptly
following a request  from the Indenture  Trustee to do  so, the Issuer  shall
take all such lawful action as the Indenture Trustee may request to compel or
secure the performance and  observance by the Depositor  or the Servicer,  as
applicable, of each of their obligations to the Issuer under or in connection
with the Sale  and Servicing Agreement, and  to exercise any and  all rights,
remedies, powers and privileges lawfully available to the Issuer under  or in
connection with the  Sale and Servicing  Agreement to the  extent and in  the
manner  directed by  the  Indenture Trustee,  including  the transmission  of
notices of default  on the part of  the Depositor or the  Servicer thereunder
and  the institution  of legal  or administrative  actions or  proceedings to
compel  or secure  performance by the  Depositor or  the Servicer of  each of
their obligations under the Sale and Servicing Agreement.

     (b)  If  an  Event  of  Default  has occurred  and  is  continuing,  the
Indenture Trustee  may, and  at the  direction (which  direction shall  be in
writing or  by telephone (confirmed  in writing promptly thereafter))  of the
Holders of 662/3%  of the Outstanding Amount  of the Notes shall,  subject to
the  proviso  and  last  paragraph  of Section  5.11,  exercise  all  rights,
remedies, powers, privileges  and claims of the Issuer  against the Depositor
or the Servicer under or in connection with the Sale and Servicing Agreement,
including  the  right or  power  to  take  any  action to  compel  or  secure
performance or observance by  the Servicer or the Depositor, as  the case may
be, of each  of their obligations  to the Issuer thereunder  and to give  any
consent, request, notice, direction, approval, extension or  waiver under the
Sale and Servicing Agreement, and any right of the Issuer to take such action
shall be suspended.


                                  ARTICLE VI

                            The Indenture Trustee

     SECTION 6.01.  Duties  of  Indenture  Trustee.     (a)  If  an  Event of
Default has occurred and is  continuing, the Indenture Trustee shall exercise
the rights and powers vested in it  by this Indenture and use the same degree
of care and skill in their exercise as a prudent person would exercise or use
under the circumstances in the conduct of such person's own affairs.

     (b)  Except during the continuance of an Event of Default:

          (i)  the  Indenture Trustee undertakes  to perform such  duties and
     only such duties as are specifically set forth in this Indenture and the
     Sale  and Servicing  Agreement and no  implied covenants  or obligations
     shall be  read into this  Indenture or the Sale  and Servicing Agreement
     against the Indenture Trustee; and

         (ii)  in the absence of bad faith on its part, the Indenture Trustee
     may  conclusively rely,  as  to  the truth  of  the  statements and  the
     correctness  of the  opinions expressed  therein,  upon certificates  or
     opinions  furnished  to the  Indenture  Trustee  and conforming  to  the
     requirements  of this  Indenture or  the  Sale and  Servicing Agreement;
     however,  the Indenture  Trustee  shall  examine  the  certificates  and
     opinions to determine whether or not they conform to the requirements of
     this Indenture.

     (c)  The Indenture  Trustee may not  be relieved from liability  for its
own  negligent action, its  own negligent failure  to act or  its own willful
misconduct, except that:

          (i)  this paragraph does  not limit the effect of  paragraph (b) of
     this Section;

         (ii)  the Indenture  Trustee shall  not be liable  for any  error of
     judgment made in good faith by a Responsible Officer unless it is proved
     that the Indenture Trustee  was negligent in ascertaining the  pertinent
     facts; and

        (iii)  the Indenture Trustee shall not  be liable with respect to any
     action it  takes or  omits to take  in good  faith in accordance  with a
     direction received by it pursuant to Section 5.11 or Section 5.16(b).

     (d)  Every  provision  of  this  Indenture and  the  Sale  and Servicing
Agreement that in  any way  relates to  the Indenture Trustee  is subject  to
paragraphs (a), (b), (c) and (g) of this Section.

     (e)  The Indenture Trustee shall not be liable for interest on any money
received by it except as the Indenture Trustee may agree in writing with  the
Issuer.

     (f)  Money held in trust by the Indenture Trustee need not be segregated
from  other funds except to the  extent required by law  or the terms of this
Indenture or the Sale and Servicing Agreement.

     (g)  No provision of this Indenture  or the Sale and Servicing Agreement
shall  require  the Indenture  Trustee to  expend  or risk  its own  funds or
otherwise incur financial  liability in the performance of any  of its duties
hereunder or thereunder or in the exercise of any of its rights or powers, if
it shall have reasonable  grounds to believe that repayment of  such funds or
adequate indemnity against  such risk or liability is  not reasonably assured
to it.

     (h)  Every  provision of  this  Indenture  or  the  Sale  and  Servicing
Agreement relating to the conduct or affecting the  liability of or affording
protection to the  Indenture Trustee shall  be subject to  the provisions  of
this Section and to the provisions of the TIA.

     SECTION 6.02.  Rights of Indenture Trustee.   (a)  The Indenture Trustee
may rely on any document believed by it to be genuine and to have been signed
or  presented  by  the  proper  person.    The  Indenture  Trustee  need  not
investigate any fact or matter stated in the document.

     (b)  Before the Indenture  Trustee acts or refrains from  acting, it may
require an  Officer's Certificate or  an Opinion  of Counsel.   The Indenture
Trustee shall  not be liable for any action it takes or omits to take in good
faith in reliance on an Officer's Certificate or Opinion of Counsel.

     (c)  The  Indenture Trustee  may execute  any  of the  trusts or  powers
hereunder or  perform any duties hereunder  either directly or by  or through
agents or attorneys  or a  custodian or  nominee, and  the Indenture  Trustee
shall not be responsible for any misconduct or negligence  on the part of, or
for  the supervision  of,  any  such agent,  attorney,  custodian or  nominee
appointed with due care by it hereunder.

     (d)  The Indenture Trustee  shall not be liable for any  action it takes
or omits to take  in good faith which it believes to  be authorized or within
its rights or powers; provided, that the Indenture Trustee's conduct does not
constitute willful misconduct, negligence or bad faith.

     (e)  The Indenture Trustee  may consult with counsel, and  the advice or
opinion  of counsel with respect to  legal matters relating to this Indenture
and the Notes shall  be full and  complete authorization and protection  from
liability in respect to any action taken, omitted or suffered by it hereunder
in good faith and in accordance with the advice or opinion of such counsel.

     (f)  The Indenture Trustee shall be  under no obligation to exercise any
of the rights  or powers vested  in it by  this Indenture at  the request  or
direction of any of  the Noteholders pursuant to this  Indenture, unless such
Noteholders shall have offered to  the Indenture Trustee reasonable  security
or  indemnity against  the costs,  expenses  and liabilities  which might  be
incurred by it in compliance with such request or direction.

     (g)  The Indenture  Trustee shall not  be charged with knowledge  of any
Default,  Event of  Default  or  Servicer Default  unless  (i) a  Responsible
Officer of the Indenture Trustee assigned to its Corporate Trust Office shall
have actual knowledge thereof or  (ii) written notice thereof shall have been
given to the  Indenture Trustee by the Issuer, the Depositor, the Servicer or
any Noteholder.

     SECTION 6.03.  Individual Rights of  Indenture Trustee.    The Indenture
Trustee in  its individual  or any  other capacity  may become  the owner  or
pledgee of Notes and  may otherwise deal with the Issuer,  the Depositor, the
Servicer or their respective Affiliates with the same rights it would have if
it  were  not  Indenture Trustee.    Any Paying  Agent,  Note  Registrar, co-
registrar or co-paying agent may do the same with like  rights.  However, the
Indenture Trustee must comply with Sections 6.11 and 6.12.

     SECTION 6.04.  Indenture Trustee's  Disclaimer.   The  Indenture Trustee
shall not be responsible for and  makes no representation as to the  validity
or adequacy of this Indenture, the  Collateral or the Notes, it shall  not be
accountable for the Issuer's use of the proceeds from the Notes, and it shall
not be responsible for any statement of the Issuer in the Indenture or in any
document  issued in  connection with the  sale of  the Notes or  in the Notes
other than  the  Indenture  Trustee's certificate  of  authentication.    The
Indenture Trustee shall have no  responsibility for reviewing the contents of
the Receivable  Files or for maintaining  custody of or  protecting same, for
monitoring the servicing of the Receivables by the Servicer or for perfecting
or continuing the perfection of  the Indenture Trustee's security interest in
the Collateral, including the filing, re-filing, recording or re-recording of
any notice, instrument or document in any public office at any time or times.
The  Indenture  Trustee  shall  have  no  duty  to  conduct  any  affirmative
investigation as to the occurrence  of any condition requiring the repurchase
of any Receivable pursuant to the Sale and Servicing Agreement.

     SECTION 6.05.  Notice  of  Defaults.      If a  Default  occurs  and  is
continuing and  if it  is known  to a  Responsible Officer  of the  Indenture
Trustee, the  Indenture Trustee shall mail  to each Noteholder  notice of the
Default within 90 days  after it occurs.  Except in the case  of a Default in
payment of principal of or interest  on any Note (including payments pursuant
to the mandatory  redemption provisions of such Note),  the Indenture Trustee
may withhold  the notice if  and so  long as a  committee of its  Responsible
Officers in  good faith  determines that  withholding  the notice  is in  the
interests of Noteholders.

     SECTION 6.06.  Reports by Indenture Trustee to Holders.   The  Indenture
Trustee shall deliver to each Noteholder such information as  may be required
to enable such  holder to prepare its  federal and state income  tax returns,
provided,  that, such  information shall consist  only of Form  1099's or any
successor forms required to be given by Paying Agents to Noteholders pursuant
to the Code.

     SECTION 6.07.  Compensation and Indemnity.   The Issuer shall pay to the
Indenture Trustee from time to time reasonable compensation for its services.
The  Indenture Trustee's  compensation shall  not be  limited by  any law  on
compensation of a  trustee of an express  trust.  The Issuer  shall reimburse
the Indenture  Trustee for all reasonable out-of-pocket  expenses incurred or
made by it, including  costs of collection,  in addition to the  compensation
for its  services.  Such  expenses shall include the  reasonable compensation
and expenses, disbursements and  advances of the Indenture  Trustee's agents,
counsel, accountants and  experts.  The Issuer shall  indemnify the Indenture
Trustee against any and all  loss, liability or expense (including attorneys'
fees) incurred by it in connection with  the administration of this trust and
the  performance of its duties hereunder.  The Indenture Trustee shall notify
the Issuer promptly of any claim for which it may seek indemnity.  Failure by
the Indenture Trustee to so notify the Issuer shall not relieve the Issuer of
its obligations hereunder.  The Issuer  shall defend any such claim, and  the
Indenture Trustee may have separate counsel and the Issuer shall pay the fees
and expenses of such counsel.   The Issuer need not reimburse any  expense or
indemnify against  any loss, liability  or expense incurred by  the Indenture
Trustee through the Indenture Trustee's own willful misconduct, negligence or
bad faith.

     The  Issuer's payment obligations  to the Indenture  Trustee pursuant to
this  Section  shall  survive  the  discharge of  this  Indenture.    Without
prejudice  to any  other  rights  available to  the  Indenture Trustee  under
applicable  law,  when  the  Indenture  Trustee  incurs  expenses  after  the
occurrence of a Default specified in Section 5.01(iv)  or (v) with respect to
the   Issuer,  the   expenses   are  intended   to  constitute   expenses  of
administration  under  Title 11  of  the  United States  Code  or  any  other
applicable federal or state bankruptcy, insolvency or similar law.

     SECTION 6.08.  Replacement of  Indenture Trustee.     No resignation  or
removal of the Indenture Trustee and no appointment  of a successor Indenture
Trustee shall  become effective  until the acceptance  of appointment  by the
successor Indenture  Trustee pursuant  to this  Section 6.08.   The Indenture
Trustee may  resign at any time by so notifying  the Issuer. The Holders of a
majority in Outstanding Amount of the  Notes may remove the Indenture Trustee
by so notifying the  Indenture Trustee and may appoint a  successor Indenture
Trustee.  The Issuer shall remove the Indenture Trustee if:

          (i)  the Indenture Trustee fails to comply with Section 6.11;

         (ii)  the Indenture Trustee is adjudged a bankrupt or insolvent;

        (iii)  a  receiver  or  other  public  officer takes  charge  of  the
     Indenture Trustee or its property; or

         (iv)  the Indenture Trustee otherwise becomes incapable of acting.

If the Indenture Trustee resigns or is removed by the Issuer or  if a vacancy
exists  in the  office of  Indenture  Trustee for  any reason  (the Indenture
Trustee in  such event  being referred  to herein as  the retiring  Indenture
Trustee) or if the Holders  of a majority in Outstanding Amount  of the Notes
shall not  have appointed  a successor Indenture  Trustee and  such successor
Indenture Trustee shall not have accepted its appointment  as set forth below
within 30 days  after the Indenture Trustee  shall have been removed  by such
Holders, the Issuer shall promptly appoint a successor Indenture Trustee.

     A successor Indenture Trustee shall  deliver a written acceptance of its
appointment to the retiring  Indenture Trustee and to the Issuer.   Thereupon
the resignation  or removal  of the retiring  Indenture Trustee  shall become
effective, and  the successor  Indenture Trustee shall  have all  the rights,
powers  and duties  of  the  Indenture Trustee  under  this Indenture.    The
successor  Indenture  Trustee  shall  mail  a notice  of  its  succession  to
Noteholders.  The retiring Indenture  Trustee shall promptly, upon payment of
its charges, transfer  all property held  by it as  Indenture Trustee to  the
successor Indenture Trustee.

     If a  successor Indenture Trustee  does not take  office within 60  days
after  the retiring  Indenture Trustee  resigns or  is removed,  the retiring
Indenture Trustee,  the Issuer or  the Holders  of a majority  in Outstanding
Amount of the Notes may petition any court of competent jurisdiction  for the
appointment of a successor Indenture Trustee.

     If  the  Indenture  Trustee  fails  to comply  with  Section  6.11,  any
Noteholder may petition  any court of competent jurisdiction  for the removal
of  the  Indenture Trustee  and  the  appointment  of a  successor  Indenture
Trustee.

     Notwithstanding the  replacement of  the Indenture  Trustee pursuant  to
this Section, the Issuer's obligations under Section 6.07  shall continue for
the benefit of the retiring Indenture Trustee.

     SECTION 6.09.  Successor Indenture Trustee by Merger.   If the Indenture
Trustee  consolidates with,  merges or  converts  into, or  transfers all  or
substantially  all  its  corporate  trust  business  or  assets  to,  another
corporation  or banking association,  the resulting, surviving  or transferee
corporation without any further act shall be the successor Indenture Trustee;
provided, that  such corporation  or banking  association shall  be otherwise
qualified and  eligible  under Section 6.11.    The Indenture  Trustee  shall
provide the  Rating Agencies  prior written notice  of any  such transaction.
Such notice  shall be deemed  given if a  description of such  transaction is
published in a newspaper of general circulation in The City of New York.

     In  case at the time such  successor or successors by merger, conversion
or consolidation to the Indenture Trustee shall succeed to the trusts created
by this Indenture  any of  the Notes  shall have been  authenticated but  not
delivered,  any  such  successor  to  the Indenture  Trustee  may  adopt  the
certificate  of authentication of  any predecessor  trustee and  deliver such
Notes so authenticated; and  in case at that time any of  the Notes shall not
have  been   authenticated,  any  successor  to  the  Indenture  Trustee  may
authenticate such Notes either in the name of any predecessor hereunder or in
the name of  the successor to  the Indenture Trustee;  and in all  such cases
such certificates shall have the full force which it is anywhere in the Notes
or in this Indenture  provided that the certificate of the  Indenture Trustee
shall have.

     SECTION 6.10.  Appointment of Co-Indenture Trustee or Separate Indenture
Trustee.    (a)  Notwithstanding any  other provisions of this  Indenture, at
any  time,  for  the  purpose  of   meeting  any  legal  requirement  of  any
jurisdiction  in which  any  part of  the Trust  Estate  may at  the time  be
located, the  Indenture Trustee  shall  have the  power and  may execute  and
deliver all instruments to appoint one or more Persons to act as a co-trustee
or co-trustees, or separate trustee or separate trustees, of all or  any part
of the Trust Estate,  and to vest in such Person or Persons, in such capacity
and  for the benefit of  the Noteholders, such title to  the Trust Estate, or
any part  hereof, and, subject to the other  provisions of this Section, such
powers, duties, obligations,  rights and trusts as the  Indenture Trustee may
consider necessary or desirable.  No co-trustee or separate trustee hereunder
shall  be required to  meet the terms  of eligibility as  a successor trustee
under Section 6.11 and no notice to Noteholders of the appointment of any co-
trustee or separate trustee shall be required under Section 6.08 hereof.

     (b)  Every   separate  trustee  and  co-trustee  shall,  to  the  extent
permitted by law,  be appointed and act  subject to the  following provisions
and conditions:

          (i)  all  rights,  powers,  duties  and  obligations  conferred  or
     imposed upon  the Indenture Trustee  shall be conferred or  imposed upon
     and exercised  or performed by  the Indenture Trustee and  such separate
     trustee or  co-trustee jointly (it  being understood that  such separate
     trustee or  co-trustee is not  authorized to act separately  without the
     Indenture Trustee joining in such act), except to  the extent that under
     any law of  any jurisdiction in which any particular act  or acts are to
     be performed the  Indenture Trustee shall be incompetent  or unqualified
     to perform such act or acts, in  which event such rights, powers, duties
     and obligations (including  the holding of title to the  Trust Estate or
     any portion  thereof in  any such jurisdiction)  shall be  exercised and
     performed singly by  such separate trustee or co-trustee,  but solely at
     the direction of the Indenture Trustee;

         (ii)  no trustee hereunder shall  be personally liable by  reason of
     any act or omission of any other trustee hereunder; and

        (iii)  the  Indenture Trustee may at  any time accept the resignation
     of or remove any separate trustee or co-trustee.

     (c)  Any notice, request or other writing given to the Indenture Trustee
shall be  deemed to have been given to each of the then separate trustees and
co-trustees, as effectively  as if given to  each of them.   Every instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the conditions of this Article VI.  Each separate trustee and co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified  in its instrument of appointment,  either jointly with
the Indenture Trustee or separately,  as may be provided therein, subject  to
all the provisions of this Indenture, specifically  including every provision
of this Indenture relating to the conduct  of, affecting the liability of, or
affording protection to, the Indenture  Trustee.  Every such instrument shall
be filed with the Indenture Trustee.

     (d)  Any separate trustee  or co-trustee may at any  time constitute the
Indenture  Trustee,  its  agent  or  attorney-in-fact  with  full  power  and
authority, to the extent not prohibited by law, to do any lawful act under or
in respect  of this Agreement on its behalf and in its name.  If any separate
trustee or  co-trustee shall die,  become incapable  of acting, resign  or be
removed, all  of its estates,  properties, rights, remedies and  trusts shall
vest in and be exercised by the Indenture Trustee, to the extent permitted by
law, without the appointment of a new or successor trustee.

     SECTION 6.11.  Eligibility; Disqualification.     The Indenture  Trustee
shall  at  all times  satisfy the  requirements of  TIA Section 310(a).   The
Indenture  Trustee shall  have  a combined  capital and  surplus of  at least
$50,000,000 as  set  forth in  its  most recent  published  annual report  of
condition, and  the time deposits of the Indenture  Trustee shall be rated at
least A-1 by  Standard & Poor's and  P-1 by Moody's.   The Indenture  Trustee
shall comply  with TIA Section 310(b),  subject to the  penultimate paragraph
thereof; provided, however,  that there shall be excluded  from the operation
of  TIA  Section 310(b)(1)  any indenture  or  indentures  under which  other
securities  of  the Issuer  are  outstanding  if  the requirements  for  such
exclusion set forth in TIA Section 310(b)(1) are met.

     SECTION 6.12.  Preferential Collection of  Claims Against Issuer.    The
Indenture  Trustee  shall  comply  with  TIA  Section 311(a),  excluding  any
creditor relationship listed in TIA Section 311(b).  An Indenture Trustee who
has resigned or  been removed shall be  subject to TIA Section 311(a)  to the
extent indicated.


                                 ARTICLE VII

                        Noteholders' Lists and Reports

     SECTION 7.01.  Issuer To  Furnish Indenture Trustee  Names and Addresses
of Noteholders.    The Issuer  will furnish or  cause to be furnished  to the
Indenture Trustee (a) not more than five days after each Record Date, a list,
in such form  as the Indenture Trustee  may reasonably require, of  the names
and addresses of the Holders of Notes as of such Record Date, and (b) at such
other times as  the Indenture Trustee may request in  writing, within 30 days
after receipt by the  Issuer of any such request, a list  of similar form and
content as of a  date not more than  10 days prior to  the time such list  is
furnished;  provided, however, that so  long as the  Indenture Trustee is the
Note Registrar, no such list shall be required to be furnished.

     SECTION 7.02.  Preservation    of    Information;    Communications   to
Noteholders.  (a)  The Indenture Trustee shall preserve, in as current a form
as is reasonably practicable, the names and addresses of the Holders of Notes
contained  in the  most recent  list furnished  to  the Indenture  Trustee as
provided in  Section 7.01 and  the names  and addresses  of Holders of  Notes
received by  the Indenture Trustee  in its capacity  as Note Registrar.   The
Indenture Trustee may  destroy any list furnished  to it as provided  in such
Section 7.01 upon receipt of a new list so furnished.

     (b)  Noteholders  may communicate  pursuant  to TIA Section 312(b)  with
other Noteholders with respect to their  rights under this Indenture or under
the Notes.

     (c)  The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA Section 312(c).

     SECTION 7.03.  Reports by Issuer.   (a)  The Issuer shall:

          (i)  file  with the  Indenture Trustee,  within  15 days after  the
     Issuer is required to  file the same with the Commission,  copies of the
     annual reports and  of the information, documents and  other reports (or
     copies of such  portions of any of  the foregoing as the  Commission may
     from time to  time by rules and  regulations prescribe) that the  Issuer
     may be required  to file with the  Commission pursuant to Section  13 or
     15(d) of the Exchange Act;

         (ii)  file   with  the  Indenture  Trustee  and  the  Commission  in
     accordance with  rules and regulations  prescribed from time to  time by
     the Commission such  additional information, documents and  reports with
     respect to compliance by the Issuer with the conditions and covenants of
     this Indenture as may be  required from time to  time by such rules  and
     regulations; and

        (iii)  supply to  the Indenture  Trustee (and  the Indenture  Trustee
     shall   transmit  by   mail  to   all  Noteholders   described   in  TIA
     Section 313(c)) such summaries of any information, documents and reports
     required to  be filed by the Issuer pursuant  to clauses (i) and (ii) of
     this  Section  7.03(a) as  may  be  required  by rules  and  regulations
     prescribed from time to time by the Commission.

     (b)  Unless  the  Issuer otherwise  determines, the  fiscal year  of the
Issuer shall end on December 31 of each year.

     SECTION 7.04.  Reports by  Indenture  Trustee.     If  required  by  TIA
Section 313(a), within  60 days after  each July 15  beginning with  July 15,
1998, the Indenture Trustee shall mail to each Noteholder as required  by TIA
Section 313(c) a brief  report dated as of  such date that complies  with TIA
Section 313(a).     The  Indenture  Trustee   also  shall  comply   with  TIA
Section 313(b).

     A copy of each report at the time of its mailing to Noteholders shall be
filed by  the Indenture Trustee with the  Commission and each stock exchange,
if any, on which the Notes are listed.  The Issuer shall notify the Indenture
Trustee if and when the Notes are listed on any stock exchange.


                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

     SECTION 8.01.  Collection  of Money.     Except  as otherwise  expressly
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or assistance of
any  fiscal agent or other intermediary, all money and other property payable
to or receivable  by the Indenture Trustee  pursuant to this Indenture.   The
Indenture Trustee shall  apply all such money  received by it as  provided in
this Indenture.  Except as otherwise expressly provided in this Indenture, if
any default occurs  in the  making of  any payment or  performance under  any
agreement  or instrument  that is  part  of the  Trust Estate,  the Indenture
Trustee may take such action as may be appropriate to enforce such payment or
performance,  including  the  institution  and  prosecution   of  appropriate
Proceedings.   Any  such action shall  be without  prejudice to any  right to
claim a  Default or Event  of Default under this  Indenture and any  right to
proceed  thereafter as provided in  Article V.  Notwithstanding the foregoing
provisions of this Section 8.01, the Indenture Trustee shall not be empowered
to demand payment of or to enforce payment or performance of  any Receivable,
except during the continuance of an Event of Default, and during the pendency
of such an Event of Default, shall be protected in refraining from making any
such  demand  or  instituting  any  proceeding to  enforce  such  payment  or
performance as long as the Servicer shall be servicing the Receivables.

     SECTION 8.02.  Trust Accounts.    (a)  On or prior to  the Closing Date,
the Issuer shall cause the Servicer  or the Indenture Trustee, as applicable,
to  establish and  maintain, in the  name of  the Indenture Trustee,  for the
benefit  of  the  applicable Noteholders  and  Certificateholders,  the Trust
Accounts as provided in Section 5.01 of the Sale and Servicing Agreement.

     (b)  Collections with respect to the  Receivables and other amounts with
respect to each Collection Period will be deposited in the Collection Account
as provided  in Sections 5.02 and  5.05 of the Sale  and Servicing Agreement.
On  each Monthly Payment  Date, all amounts  required to be  deposited in the
Note Distribution  Account with  respect to  the preceding Collection  Period
pursuant  to Sections 5.06 and 5.07 of the  Sale and Servicing Agreement will
be transferred from the Collection Account to the Note Distribution Account.

     (c)  On  each Monthly  Payment Date  and Redemption Date,  the Indenture
Trustee  shall distribute  all amounts  on deposit  in the  Note Distribution
Account to  Noteholders  in respect  of the  Notes  (or in  the case  of  the
Class A-7 Notes  on each  Nonquarterly Payment Date  shall make  the deposits
provided for below) to the extent of  amounts due and unpaid on the Notes for
principal and interest  (including any premium) in the  following amounts and
in  the  following  order  of  priority  (except  as  otherwise  provided  in
Section 5.04(b)):

          (i)  the  Noteholders   Interest   Distributable   Amount   to   be
     distributed as follows:

     for each Nonquarterly Payment Date (other than any Redemption Date), (1)
for each Class of Notes, other than  the Class A-7 Notes, accrued and  unpaid
interest on each such  Class of Notes shall be distributed to  the Holders of
Notes of such Class and (2) for  the Class A-7 Notes, one-third of the  total
amount of accrued and unpaid interest that will be due on the Class A-7 Notes
on  the next  Quarterly Payment  Date  will be  deposited into  the Class A-7
Interest Account,  with any shortfall in  such amounts to  be allocated among
each Class pro rata based  on the ratio for  each Class of (x) the  amount of
interest due to  be distributed on (or  deposited with respect to)  each such
Class to (y) the total of such amounts; and

     for  each Quarterly  Payment Date  and  each Redemption  Date, for  each
Class of Notes accrued  and unpaid interest on each such Class of Notes shall
be distributed to the Holders of such Class, but for the Class A-7 Notes such
amount as distributed from the Note Distribution  Account shall be reduced by
the  amount to be distributed to  the Class A-7 Noteholders on such Quarterly
Payment Date or Redemption Date from the Class A-7 Interest Account, and with
any shortfall in such amounts to be allocated among each Class pro rata based
on  the ratio  for  each  Class of  (x) the  amount  of  interest due  to  be
distributed on  each such Class (but in the case  of the Class A-7 Notes only
the amount  to  be distributed  from the  Note Distribution  Account on  such
Quarterly Payment Date) to (y) the total of such amounts; 

         (ii)  the  Noteholders'   Principal  Distributable  Amount,   to  be
     distributed in  the following  order of  priority in  each  case to  the
     extent  of the  remaining amounts  on deposit  in the  Note Distribution
     Account after giving effect to all withdrawals of a higher priority:

               (1)  to  the Holders  of  the Class A-1  Notes  on account  of
          principal until  the Outstanding Amount  of the Class A-1  Notes is
          reduced to zero;

               (2)  to the  Holders  of the  Class A-2  Notes on  account  of
          principal until the  Outstanding Amount of  the Class A-2 Notes  is
          reduced to zero;

               (3)  to  the  Holders of  the  Class A-3 Notes  on  account of
          principal until  the Outstanding Amount  of the Class A-3  Notes is
          reduced to zero;

               (4)  to  the Holders  of  the Class A-4  Notes  on account  of
          principal  until the Outstanding  Amount of the  Class A-4 Notes is
          reduced to zero;

               (5)  to the  Holders  of the  Class A-5  Notes on  account  of
          principal until the  Outstanding Amount of  the Class A-5 Notes  is
          reduced to zero;

               (6)  to  the  Holders of  the  Class A-6 Notes  on  account of
          principal until  the Outstanding Amount  of the Class A-6  Notes is
          reduced to zero;

               (7)  to  the Holders  of  the Class A-7  Notes  on account  of
          principal  (but in  the case  of  a Nonquarterly  Payment Date,  by
          depositing  such amount into the Class A-7 Principal Account) until
          the Outstanding Amount  of the Class A-7 Notes is  reduced to zero,
          (such Outstanding  Amount to be  determined solely for  purposes of
          this  clause (7)  by assuming  that the  Outstanding Amount  of the
          Class A-7 Notes has  been reduced by any deposits  to the Class A-7
          Principal Account since the preceding Quarterly Payment Date).

     (d)  On each  Quarterly Payment  Date and  any Redemption  Date, (i) the
Indenture  Trustee will  withdraw  the  aggregate amount  on  deposit in  the
Class A-7 Interest Account (other than  any investment income thereon that is
payable to the Servicer pursuant to Section 5.01(b) of the Sale and Servicing
Agreement)  and will  distribute such  amount  as interest  to the  Class A-7
Noteholders and (ii) the Indenture Trustee will withdraw the aggregate amount
on  deposit in  the  Class A-7  Principal Account  and  will distribute  such
amount,  as  a  distribution  on  account  of  principal,  to  the  Class A-7
Noteholders.

     SECTION 8.03.  General Provisions Regarding Accounts.   (a)   So long as
no Default or Event of Default shall have occurred and be  continuing, all or
a portion of  the funds in the Trust Accounts shall be invested or reinvested
in Eligible Investments pursuant to Section 5.01(b) of the Sale and Servicing
Agreement  by the  Indenture  Trustee.   The  Servicer  will  not direct  the
Indenture  Trustee  to  make any  investment  of  any funds  or  to  sell any
investment held in  any of the  Trust Accounts unless  the security  interest
Granted and perfected in  such account will continue to be  perfected in such
investment or the proceeds of such  sale, in either case without any  further
action by any Person, and, in connection with any direction to  the Indenture
Trustee to make  any such investment or  sale, if requested by  the Indenture
Trustee, the  Issuer shall deliver  to the  Indenture Trustee  an Opinion  of
Counsel, acceptable to the Indenture Trustee, to such effect.

     (b)  Subject to Section 6.01(c), the Indenture Trustee shall not  in any
way  be  held liable  by  reason of  any insufficiency  in  any of  the Trust
Accounts resulting from any loss  on any Eligible Investment included therein
except for  losses attributable  to the Indenture  Trustee's failure  to make
payments on such Eligible Investments issued by the Indenture Trustee, in its
commercial capacity  as principal obligor  and not as trustee,  in accordance
with their terms.

     (c)  If (i)  the Servicer (pursuant  to Section 5.01(b) of  the Sale and
Servicing Agreement) shall have failed  to give investment directions for any
funds on deposit in the Trust Accounts to the Indenture Trustee by 11:00 a.m.
Eastern Time  (or  such other  time as  may  be agreed  by  the Servicer  and
Indenture Trustee) on  any Business Day or (ii) a Default or Event of Default
shall have occurred and be continuing with respect to the Notes but the Notes
shall  not have  been declared due  and payable  pursuant to  Section 5.02 or
(iii) if  such Notes shall  have been declared  due and payable  following an
Event of Default  but amounts collected or  receivable from the  Trust Estate
are being applied  in accordance with Section 5.05  as if there had  not been
such a declaration, then  the Indenture Trustee shall, to the  fullest extent
practicable, invest and reinvest funds in the Trusts Accounts (other than the
Note Distribution Account) in money market funds having a rating from each of
the Rating  Agencies  in  the  highest investment  category  granted  thereby
(including funds for which the Indenture Trustee or the Owner Trustee  or any
of their respective Affiliates is investment manager or advisor).

     (d)  Nothing in  the Section  8.03 shall require  the investment  of any
funds on deposit in the Note Distribution Account.

     SECTION 8.04.  Release of Trust Estate.   (a)  Subject to the payment of
its fees, expenses  and indemnities pursuant  to Section 6.07, the  Indenture
Trustee   shall,  when  required  by  Section  8.04(b),  execute  instruments
(prepared by the  Issuer) to release (without recourse  or warranty) property
from the lien of this  Indenture, or convey the Indenture  Trustee's interest
in the same,  in a manner and  under circumstances that are  not inconsistent
with the  provisions of this Indenture.  No  party relying upon an instrument
executed by the Indenture Trustee  as provided in this Article VIII shall  be
bound  to  ascertain  the Indenture  Trustee's  authority,  inquire  into the
satisfaction of  any conditions precedent  or see to  the application of  any
moneys.

     (b)  The Indenture Trustee  shall, at such  time as  there are no  Notes
Outstanding and all  sums due the Indenture Trustee  pursuant to Section 6.07
have been  paid,  release any  remaining  portion of  the  Trust Estate  that
secured the Notes  from the lien of this Indenture and  release to the Issuer
or any  other Person entitled thereto any funds  then on deposit in the Trust
Accounts.  The Indenture Trustee shall release property from the lien of this
Indenture pursuant  to this  Section 8.04(b) only upon  receipt of  an Issuer
Request accompanied  by an Officer's  Certificate, an Opinion of  Counsel and
(if  required by  the TIA)  Independent Certificates  in accordance  with TIA
SectionSection 314(c) and  314(d)(1) meeting  the applicable  requirements of
Section 11.01.

     SECTION 8.05.  Opinion of Counsel.   The Indenture Trustee shall receive
at least  seven days notice when requested  by the Issuer to  take any action
pursuant  to  Section 8.04(a),  accompanied  by  copies  of  any  instruments
involved, and the  Indenture Trustee  shall also require,  as a condition  to
such action,  an Opinion of  Counsel, in  form satisfactory to  the Indenture
Trustee,  stating the legal  effect of any  such action,  outlining the steps
required to complete  the same, and concluding that  all conditions precedent
to the taking of such action have been complied with and such action will not
materially and adversely impair the security  for the Notes or the rights  of
the  Noteholders  in  contravention  of  the  provisions of  this  Indenture;
provided, however, that  such Opinion  of Counsel  shall not  be required  to
express an  opinion  as to  the fair  value  of the  Trust  Estate.   Counsel
rendering any  such opinion may  rely, without independent  investigation, on
the accuracy and validity of any certificate or other instrument delivered to
the Indenture Trustee in connection with any such action.


                                  ARTICLE IX

                           Supplemental Indentures

     SECTION 9.01.  Supplemental Indentures Without Consent  of Noteholders. 
(a)  Without the consent of the Holders of any Notes but with prior notice to
the Rating Agencies, the Issuer and the Indenture Trustee, when authorized by
an Issuer Order,  at any time  and from time to  time, may enter into  one or
more indentures supplemental hereto (which shall conform to the provisions of
the Trust Indenture Act as in force at the date of the execution thereof), in
form  satisfactory  to  the  Indenture  Trustee, for  any  of  the  following
purposes:

          (i)  to correct or  amplify the description of any  property at any
     time subject to  the lien of this Indenture, or better to assure, convey
     and confirm unto the Indenture  Trustee any property subject or required
     to be subjected to the lien of this Indenture, or to subject to the lien
     of this Indenture additional property;

         (ii)  to  evidence the succession, in compliance with the applicable
     provisions hereof, of  another person to the Issuer,  and the assumption
     by any such successor  of the covenants of the Issuer herein  and in the
     Notes contained;

        (iii)  to add to the covenants of the Issuer, for the benefit  of the
     Holders  of  the  Notes, or  to  surrender  any  right  or power  herein
     conferred upon the Issuer;

         (iv)  to convey, transfer,  assign, mortgage or pledge  any property
     to or with the Indenture Trustee;

          (v)  to cure any ambiguity, to correct or supplement any  provision
     herein or  in any supplemental  indenture that may be  inconsistent with
     any other provision herein  or in any supplemental indenture  or to make
     any other provisions with respect  to matters or questions arising under
     this Indenture  or in any  supplemental indenture;  provided, that  such
     action shall not adversely affect  in any material respect the interests
     of the Holders of the Notes;

         (vi)  to evidence and provide for the acceptance  of the appointment
     hereunder by a successor trustee with respect to the Notes and to add to
     or change any  of the provisions of this Indenture as shall be necessary
     to facilitate  the administration of  the trusts hereunder by  more than
     one trustee, pursuant to the requirements of Article VI; or

        (vii)  to  modify,  eliminate  or  add  to  the  provisions  of  this
     Indenture  to  such   extent  as  shall  be  necessary   to  effect  the
     qualification  of this  Indenture under  the  TIA or  under any  similar
     federal  statute hereafter  enacted and  to add  to this  Indenture such
     other provisions as may be expressly required by the TIA.

The Indenture Trustee  is hereby authorized to  join in the execution  of any
such supplemental indenture  and to make  any further appropriate  agreements
and stipulations that may be therein contained.

     (b)  The Issuer and the Indenture  Trustee, when authorized by an Issuer
Order, may, also without the consent  of any of the Holders of the  Notes but
with  prior  notice to  the  Rating  Agencies,  enter  into an  indenture  or
indentures supplemental hereto  for the purpose of adding  any provisions to,
or changing  in any  manner or  eliminating any  of the  provisions of,  this
Indenture  or of modifying  in any  manner the rights  of the  Holders of the
Notes under this Indenture; provided, however, that such action shall not, as
evidenced by an Opinion  of Counsel, adversely affect in any material respect
the interests of any Noteholder.

     SECTION 9.02.  Supplemental  Indentures with  Consent  of Noteholders.  
The Issuer  and the  Indenture Trustee, when  authorized by an  Issuer Order,
also  may, with prior notice to  the Rating Agencies and  with the consent of
the Holders  of not less  than a  majority of the  Outstanding Amount  of the
Notes, by  Act of  such Holders  delivered to  the Issuer  and the  Indenture
Trustee, enter  into an indenture  or indentures supplemental hereto  for the
purpose of adding any provisions to, or changing in any manner or eliminating
any of the provisions of,  this Indenture or of  modifying in any manner  the
rights of the  Holders of the Notes under this  Indenture; provided, however,
that no such supplemental indenture shall, without the  consent of the Holder
of each Outstanding Note affected thereby:

          (i)  change the date of payment  of any installment of principal of
     or interest  on any Note,  or reduce  the principal amount  thereof, the
     interest rate  thereon or  the Redemption  Price  with respect  thereto,
     change the provisions  of this Indenture relating to  the application of
     collections on, or  the proceeds  of the  sale of, the  Trust Estate  to
     payment of principal of or interest on the Notes, or change any place of
     payment where,  or  the coin  or  currency in  which,  any Note  or  the
     interest thereon is  payable, or impair the right to  institute suit for
     the  enforcement  of the  provisions  of  this Indenture  requiring  the
     application  of funds available  therefor, as provided  in Article V, to
     the  payment of  any  such amount  due  on  the Notes  on  or after  the
     respective due dates thereof (or, in the case of redemption, on or after
     the Redemption Date);

         (ii)  reduce the percentage of the Outstanding Amount of  the Notes,
     the  consent  of  the  Holders  of  which  is  required  for  any   such
     supplemental  indenture, or  the  consent  of the  Holders  of which  is
     required  for  any  waiver  of  certain  defaults  hereunder  and  their
     consequences provided for in this Indenture;

        (iii)  modify  or   alter  the  provisions  of  the  proviso  to  the
     definition of the term "Outstanding";

         (iv)  reduce  the percentage of the Outstanding  Amount of the Notes
     required to  direct the Indenture  Trustee pursuant to Sections  5.11 or
     5.16(b) or  to direct the  Indenture Trustee  to sell  or liquidate  the
     Trust Estate pursuant to Section 5.04;

          (v)  modify any provision  of this Section  except to increase  any
     percentage  specified herein  or  to  provide  that  certain  additional
     provisions of  this Indenture cannot  be modified or waived  without the
     consent of the Holder of each Outstanding Note affected thereby;

         (vi)  modify any of the provisions  of this Indenture in such manner
     as to affect the calculation of the amount of any payment of interest or
     principal due on any Note on any Monthly Payment Date (or in the case of
     the  Class A-7  Notes   any  Quarterly  Payment  Date)   (including  the
     calculation of any of the  individual components of such calculation) or
     to affect  the rights  of the  Holders of  Notes to the  benefit of  any
     provisions for the  mandatory redemption of the  Notes contained herein;
     or

        (vii)  permit the  creation of  any  lien ranking  prior to  or on  a
     parity with the lien of  this Indenture with respect to any part  of the
     Trust Estate or,  except as otherwise permitted  or contemplated herein,
     terminate the lien of this Indenture on any property at any time subject
     hereto or deprive the Holder of any Note of the security provided by the
     lien of this Indenture.

The Indenture  Trustee may  in its  discretion determine whether  or not  any
Notes  would  be  affected  by   any  supplemental  indenture  and  any  such
determination  shall be  conclusive upon  the Holders  of all  Notes, whether
theretofore  or  thereafter  authenticated  and  delivered  hereunder.    The
Indenture Trustee shall not be liable for any such determination made in good
faith.

     It shall not be necessary for any Act of Noteholders under  this Section
to approve the particular form of any proposed supplemental indenture, but it
shall be sufficient if such Act shall approve the substance thereof.

     Promptly after the execution  by the Issuer and the Indenture Trustee of
any supplemental  indenture pursuant to  this Section, the  Indenture Trustee
shall  mail  to  the  Holders  of  the  Notes  to  which  such  amendment  or
supplemental indenture  relates a notice  setting forth in general  terms the
substance  of such  supplemental indenture.    Any failure  of the  Indenture
Trustee to mail  such notice, or any  defect therein, shall not,  however, in
any way impair or affect the validity of any such supplemental indenture.

     SECTION 9.03.  Execution  of Supplemental Indentures.   In executing, or
permitting  the  additional  trusts created  by,  any  supplemental indenture
permitted  by this  Article IX  or  the modification  thereby  of the  trusts
created  by  this Indenture,  the  Indenture  Trustee  shall be  entitled  to
receive, and subject  to Sections 6.01 and 6.02, shall be  fully protected in
relying upon,  an  Opinion of  Counsel  stating that  the execution  of  such
supplemental indenture  is authorized  or permitted by  this Indenture.   The
Indenture Trustee may,  but shall not  be obligated to,  enter into any  such
supplemental  indenture  that  affects the  Indenture  Trustee's  own rights,
duties, liabilities or immunities under this Indenture or otherwise.

     SECTION 9.04.  Effect of Supplemental Indenture.   Upon the execution of
any  supplemental indenture pursuant to the provisions hereof, this Indenture
shall  be  and shall  be  deemed to  be  modified and  amended  in accordance
therewith  with respect  to the  Notes affected  thereby, and  the respective
rights,  limitations   of  rights,  obligations,   duties,  liabilities   and
immunities under this Indenture of the Indenture Trustee,  the Issuer and the
Holders of the  Notes shall thereafter be determined,  exercised and enforced
hereunder subject in  all respects to such modifications  and amendments, and
all the terms and conditions of any  such supplemental indenture shall be and
be deemed  to be part of the  terms and conditions of this  Indenture for any
and all purposes.

     SECTION 9.05.  Conformity with Trust Indenture Act.   Every amendment of
this  Indenture and every  supplemental indenture  executed pursuant  to this
Article IX shall conform to  the requirements of the  Trust Indenture Act  as
then  in effect so long as  this Indenture shall then  be qualified under the
Trust Indenture Act.

     SECTION 9.06.  Reference  in Notes to  Supplemental Indentures.    Notes
authenticated and delivered after the execution of any supplemental indenture
pursuant to  this Article IX may,  and if  required by the  Indenture Trustee
shall,  bear a notation in  form approved by the Indenture  Trustee as to any
matter  provided for in  such supplemental indenture.   If the  Issuer or the
Indenture Trustee shall so determine, new Notes so modified as to conform, in
the opinion of the Indenture Trustee and the Issuer, to any such supplemental
indenture may be prepared  and executed by the  Issuer and authenticated  and
delivered by the Indenture Trustee in exchange for Outstanding Notes.


                                  ARTICLE X

                             Redemption of Notes

     SECTION 10.01. Redemption.   (a)  The Notes are subject to redemption in
whole,  but  not  in part,  at  the  direction of  the  Servicer  pursuant to
Section 9.01(a) of the  Sale and Servicing Agreement, on  any Monthly Payment
Date on which  the Servicer exercises its option to purchase the Trust Estate
pursuant  to  said  Section 9.01(a),  for  a  purchase  price  equal  to  the
Redemption Price.    The Servicer  or  the Issuer  shall furnish  the  Rating
Agencies notice of such redemption.  If the Notes are to be redeemed pursuant
to  this Section 10.01(a), the Servicer or the Issuer shall furnish notice of
such election to  the Indenture Trustee not  later than 50 days prior  to the
Redemption Date and the Issuer shall deposit by 10:00 A.M. New York City time
on the Redemption Date with the Indenture Trustee in the Distribution Account
the Redemption Price of each Class of Notes whereupon all such Notes shall be
due and  payable  on the  Redemption Date  upon the  furnishing  of a  notice
complying with Section 10.02 to each Holder of the Notes.

     (b)  In  the event  that the assets  of the  Trust are sold  pursuant to
Section 9.02 of  the  Trust Agreement,  all amounts  on deposit  in the  Note
Distribution Account and in the  Class A-7 Interest Account and the Class A-7
Principal  Account shall  be paid  to the Noteholders  up to  the Outstanding
Amount of the Notes and all accrued and unpaid interest thereon as and to the
extent provided for  in Section 9.02(b) of the Sale  and Servicing Agreement.
If amounts are to  be paid to Noteholders pursuant to  this Section 10.01(b),
the  Servicer or the Issuer shall,  to the extent practicable, furnish notice
of such  event to the Indenture  Trustee not later than 40 days  prior to the
Redemption  Date,  whereupon  all  such  amounts  shall  be  payable  on  the
Redemption Date.

     SECTION 10.02. Form  of Redemption Notice.    (a)  Notice  of redemption
under Section 10.01(a) shall be given by the Indenture Trustee by first-class
mail, postage prepaid, or  by facsimile mailed or transmitted  not later than
30  days prior to the applicable Redemption Date  to each Holder of Notes, as
of  the  close of  business  on  the  Record  Date preceding  the  applicable
Redemption Date,  at such Holder's  address or facsimile number  appearing in
the Note Register.

     All notices of redemption shall state:

          (i)  the Redemption Date;

         (ii)  the Redemption Price; and

        (iii)  the place where  such Notes are to be  surrendered for payment
     of  the Redemption  Price (which shall  be the  office or agency  of the
     Issuer to be maintained as provided in Section 3.02).

Notice of redemption of the Notes shall be  given by the Indenture Trustee in
the name  and at  the  expense of  the Issuer.   Failure  to  give notice  of
redemption, or any defect therein, to any Holder of any Note shall not impair
or affect the validity of the redemption of any other Note.

     (b)  Prior notice of  redemption under Section 10.01(b) is  not required
to be given to Noteholders.

     SECTION 10.03. Notes  Payable on  Redemption Date.     The  Notes shall,
following notice of redemption  as required by Section 10.02 (in the  case of
redemption pursuant to Section 10.01(a)), on  the Redemption Date become  due
and payable at the  Redemption Price and (unless the Issuer  shall default in
the  payment  of  the  Redemption Price)  no  interest  shall  accrue on  the
Redemption Price  for any period after the date  to which accrued interest is
calculated for purposes of calculating the Redemption Price.


                                  ARTICLE XI

                                Miscellaneous

     SECTION 11.01. Compliance Certificates and Opinions, etc.  (a)  Upon any
application  or request by  the Issuer to  the Indenture Trustee  to take any
action under any provision of this Indenture, the Issuer shall furnish to the
Indenture Trustee  (i) an Officer's  Certificate stating that  all conditions
precedent, if  any, provided for in  this Indenture relating to  the proposed
action have been  complied with, (ii) an  Opinion of Counsel stating  that in
the opinion of  such counsel all such conditions precedent, if any, have been
complied with and (iii)  (if required by the TIA)  an Independent Certificate
from   a  firm  of  certified   public  accountants  meeting  the  applicable
requirements  of  this  Section,  except  that,  in  the  case  of  any  such
application  or  request as  to  which the  furnishing of  such  documents is
specifically  required  by any  provision  of this  Indenture,  no additional
certificate or opinion need be furnished.

     Every certificate or opinion with respect to compliance with a condition
or covenant provided for in this Indenture shall include:

          (1)  a statement that each signatory of such certificate or opinion
     has  read or has caused  to be read  such covenant or  condition and the
     definitions herein relating thereto;

          (2)  a  brief  statement  as  to   the  nature  and  scope  of  the
     examination  or  investigation  upon which  the  statements  or opinions
     contained in such certificate or opinion are based;

          (3)  a statement that, in the  opinion of each such signatory, such
     signatory has made such examination  or investigation as is necessary to
     enable  such signatory to  express an informed opinion  as to whether or
     not such covenant or condition has been complied with; and

          (4)  a  statement  as to  whether,  in  the  opinion of  each  such
     signatory, such condition or covenant has been complied with.

          (b)  (i)  Prior to the deposit of any Collateral  or other property
     or securities with  the Indenture Trustee that  is to be made  the basis
     for the release  of any property  or securities subject  to the lien  of
     this Indenture, the Issuer shall,  in addition to any obligation imposed
     in Section 11.01(a)  or  elsewhere in  this  Indenture, furnish  to  the
     Indenture Trustee  an Officer's  Certificate certifying  or stating  the
     opinion of each  person signing such  certificate as to  the fair  value
     (within 90  days of  such deposit) to  the Issuer  of the  Collateral or
     other property or securities to be so deposited.

         (ii)  Whenever  the Issuer is  required to furnish  to the Indenture
     Trustee an Officer's  Certificate certifying or  stating the opinion  of
     any signer thereof as to the matters described in clause (i) above,  the
     Issuer  shall  also  deliver  to the  Indenture  Trustee  an Independent
     Certificate as  to the same matters, if the  fair value to the Issuer of
     the securities to  be so deposited and of all other such securities made
     the  basis of any  such withdrawal or release  since the commencement of
     the  then-current fiscal  year  of  the  Issuer, as  set  forth  in  the
     certificates  delivered pursuant  to  clause (i)  above and  this clause
     (ii), is 10% or more of the Outstanding Amount of the Notes, but such  a
     certificate  need not  be furnished  with respect  to any  securities so
     deposited, if the fair  value thereof to the Issuer as set  forth in the
     related  Officer's Certificate  is less  than $25,000  or less  than one
     percent of the Outstanding Amount of the Notes.

        (iii)  Whenever any  property or securities  are to be  released from
     the  lien of  this  Indenture,  the Issuer  shall  also  furnish to  the
     Indenture Trustee  an Officer's  Certificate certifying  or stating  the
     opinion of each  person signing such  certificate as to  the fair  value
     (within 90 days of such release)  of the property or securities proposed
     to be  released  and stating  that in  the opinion  of  such person  the
     proposed release  will not impair  the security under this  Indenture in
     contravention of the provisions hereof.

         (iv)  Whenever the  Issuer is required  to furnish to  the Indenture
     Trustee an Officer's  Certificate certifying or  stating the opinion  of
     any signer thereof as  to the matters described  in clause (iii)  above,
     the Issuer  shall also furnish  to the Indenture Trustee  an Independent
     Certificate as to the same matters if the  fair value of the property or
     securities  and   of  all  other   property,  other  than   property  as
     contemplated by clause (v) below or securities released from the lien of
     this Indenture since the commencement of the then-current calendar year,
     as set forth in the certificates required by clause (iii) above and this
     clause (iv), equals 10% or more of the Outstanding Amount of  the Notes,
     but such certificate need not be furnished in the case of any release of
     property or  securities if the  fair value thereof  as set forth  in the
     related  Officer's Certificate  is less  than $25,000  or less  than one
     percent of the then Outstanding Amount of the Notes.

          (v)  Notwithstanding  any  other  provision  of  this  Section, the
     Issuer may,  without  compliance  with the  requirements  of  the  other
     provisions  of this Section,  (A) collect, liquidate, sell  or otherwise
     dispose of Receivables  or Financed Boats as and to the extent permitted
     or required by the Basic Documents and (B) make cash payments out of the
     Trust Accounts as and to the  extent permitted or required by the  Basic
     Documents, so long as the Issuer shall deliver to  the Indenture Trustee
     every six months, commencing February 27, 1998, an Officer's Certificate
     of the Issuer stating that  all the dispositions of Collateral described
     in  clauses (A)  or (B)  above that  occurred during  the  preceding six
     calendar months were in the ordinary course of the Issuer's business and
     that  the proceeds  thereof were  applied in  accordance with  the Basic
     Documents.

     SECTION 11.02. Form of  Documents Delivered to  Indenture Trustee.    In
any case where several matters are required to be certified by, or covered by
an  opinion  of, any  specified Person,  it  is not  necessary that  all such
matters be certified by, or covered by the opinion of, only one such  Person,
or that they  be so certified or covered  by only one document,  but one such
Person may certify or give an opinion with respect to some matters and one or
more other  such Persons as to other matters, and any such Person may certify
or give an opinion as to such matters in one or several documents.

     Any certificate or opinion of an Authorized Officer of the Issuer may be
based, insofar as it relates to legal matters, upon a certificate  or opinion
of,  or representations  by, counsel,  unless such  officer knows, or  in the
exercise of reasonable  care should know, that the certificate  or opinion or
representations with  respect  to  the  matters  upon  which  such  officer's
certificate or opinion  is based are erroneous.   Any such certificate  of an
Authorized Officer or  Opinion of Counsel may be based, insofar as it relates
to factual  matters, upon a certificate or opinion of, or representations by,
an officer or officers of the Servicer,  the Depositor or the Issuer, stating
that  the  information  with  respect  to such  factual  matters  is  in  the
possession of the Servicer, the Depositor or the  Issuer, unless such counsel
knows,  or  in  the  exercise  of  reasonable  care  should  know,  that  the
certificate or  opinion or representations  with respect to such  matters are
erroneous.

     Where any  Person  is required  to make,  give or  execute  two or  more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

     Whenever  in  this  Indenture, in  connection  with  any application  or
certificate or  report  to the  Indenture Trustee,  it is  provided that  the
Issuer shall  deliver any  document as a  condition of  the granting  of such
application,  or as evidence of the Issuer's compliance with any term hereof,
it is  intended that the truth and  accuracy, at the time of  the granting of
such application  or at the effective date of  such certificate or report (as
the case may be), of the facts and opinions stated  in such document shall in
such  case be conditions  precedent to the  right of the Issuer  to have such
application granted or to the sufficiency of such certificate or report.  The
foregoing shall not, however, be  construed to affect the Indenture Trustee's
right  to rely  upon  the truth  and  accuracy of  any  statement or  opinion
contained in any such document as provided in Article VI.

     SECTION 11.03. Acts   of  Noteholders.      (a)  Any  request,   demand,
authorization, direction, notice, consent, waiver or other action provided by
this Indenture  to be given  or taken by  Noteholders may be embodied  in and
evidenced by one or more instruments of substantially similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except
as  herein otherwise  expressly provided  such action shall  become effective
when such  instrument or instruments  are delivered to the  Indenture Trustee
and, where it is  hereby expressly required, to the Issuer.   Such instrument
or instruments  (and the action  embodied therein and evidenced  thereby) are
herein  sometimes referred to  as the "Act"  of the  Noteholders signing such
instrument or instruments.  Proof of execution of any such instrument or of a
writing appointing any such agent shall be sufficient for any purpose of this
Indenture and (subject to Section 6.01)  conclusive in favor of the Indenture
Trustee and the Issuer, if made in the manner provided in this Section.

     (b)  The  fact and  date of  the  execution by  any person  of  any such
instrument or writing may be proved in  any manner that the Indenture Trustee
deems sufficient.

     (c)  The ownership of Notes shall be proved by the Note Register.

     (d)  Any  request, demand,  authorization,  direction, notice,  consent,
waiver or other  action by the Holder  of any Notes shall bind  the Holder of
every Note issued upon the registration thereof or in exchange therefor or in
lieu thereof, in  respect of anything done, omitted or suffered to be done by
the  Indenture  Trustee or  the Issuer  in reliance  thereon, whether  or not
notation of such action is made upon such Note.

     SECTION 11.04. Notices,  etc., to Indenture  Trustee, Issuer  and Rating
Agencies.   Any request,  demand, authorization, direction,  notice, consent,
waiver or Act of Noteholders or other documents provided or permitted by this
Indenture to be made upon, given or furnished to or filed with:

          (i)  the Indenture Trustee by any Noteholder or by the Issuer shall
     be sufficient for  every purpose hereunder if made,  given, furnished or
     filed in writing to or with the Indenture Trustee at its Corporate Trust
     Office, or

         (ii)  the Issuer by the Indenture Trustee or by any Noteholder shall
     be  sufficient for  every purpose  hereunder  if in  writing and  mailed
     first-class,  postage prepaid  to the Issuer  addressed to:   BankBoston
     Marine Asset Backed  Trust 1997-2, in care  of the Owner Trustee  at its
     Corporate Trust Office, or at  any other address previously furnished in
     writing  to  the Indenture  Trustee  by the  Issuer.   The  Issuer shall
     promptly  transmit any notice received by it from the Noteholders to the
     Indenture Trustee.

     Notices required to be given to  the Rating Agencies by the Issuer,  the
Indenture  Trustee or  the  Owner  Trustee shall  be  in writing,  personally
delivered or  mailed by certified  mail, return receipt requested,  to (i) in
the case  of Moody's, at the  following address:   Moody's Investors Service,
Inc.,  ABS Monitoring Department, 99 Church Street,  New York, New York 10007
or (ii) in the case of Standard & Poor's, at the following address:  Standard
& Poor's Ratings Services, a division of The  McGraw-Hill Companies, Inc., 25
Broadway (15th  Floor), New York,  New York 10004, Attention of  Asset Backed
Surveillance  Department; or  as  to each  of  the foregoing,  at  such other
address as shall be designated by written notice to the other parties.

     SECTION 11.05. Notices  to Noteholders; Waiver.    Where  this Indenture
provides  for notice  to  Noteholders of  any  event,  such notice  shall  be
sufficiently given (unless otherwise herein expressly provided) if in writing
and mailed, first-class, postage prepaid  to each Noteholder affected by such
event, at such Holder's address as it appears on the Note Register, not later
than the latest date, and not earlier than the earliest date,  prescribed for
the giving of such notice.  In  any case where notice to Noteholders is given
by mail, neither the failure to mail such notice nor any defect in any notice
so mailed to any  particular Noteholder shall affect the  sufficiency of such
notice with respect  to other Noteholders, and  any notice that is  mailed in
the manner herein  provided shall conclusively be presumed to  have been duly
given.

     Where this Indenture provides for notice in any manner, such notice  may
be waived in  writing by any Person  entitled to receive such  notice, either
before or after the event,  and such waiver shall  be the equivalent of  such
notice.  Waivers of notice by  Noteholders shall be filed with the  Indenture
Trustee but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such a waiver.

     In case, by reason of the suspension of regular mail service as a result
of a strike,  work stoppage or similar  activity, it shall be  impractical to
mail  notice of any event  to Noteholders when such  notice is required to be
given pursuant to any provision of this Indenture, then any manner  of giving
such notice as shall be satisfactory to the Indenture Trustee shall be deemed
to be a sufficient giving of such notice.

     Where this Indenture provides for notice to the Rating Agencies, failure
to give such  notice shall not affect any other rights or obligations created
hereunder, and shall not under any circumstance constitute a Default or Event
of Default.

     SECTION 11.06. Alternate    Payment    and     Notice    Provisions.    
Notwithstanding any provision  of this Indenture or  any of the Notes  to the
contrary, the Issuer  may enter into any agreement with any  Holder of a Note
providing for a method of  payment, or notice by the Indenture Trustee or any
Paying Agent to such Holder, that is  different from the methods provided for
in this Indenture for such  payments or notices.  The Issuer will  furnish to
the Indenture Trustee a copy of each such agreement and the Indenture Trustee
will  cause payments to  be made and  notices to be  given in accordance with
such agreement if it is administratively acceptable to it.

     SECTION 11.07. Conflict with Trust  Indenture Act.     If any  provision
hereof limits, qualifies  or conflicts with another provision  hereof that is
required to be  included in this  Indenture by any  of the provisions of  the
Trust Indenture Act, such required provision shall control.

     The provisions of TIA SectionSection 310 through 317  that impose duties
on any person (including the provisions automatically deemed included  herein
unless expressly excluded  by this Indenture) are  a part of and  govern this
Indenture, whether or not physically contained herein.

     SECTION 11.08. Effect of Headings  and Table of Contents.    The Article
and Section  headings herein  and the Table  of Contents are  for convenience
only and shall not affect the construction hereof.

     SECTION 11.09. Successors and Assigns.   All covenants and agreements in
this Indenture and  the Notes  by the  Issuer shall bind  its successors  and
assigns, whether  so expressed  or  not.   All  agreements of  the  Indenture
Trustee in this Indenture shall bind its successors, co-trustees and agents.

     SECTION 11.10. Separability.    In case any  provision in this Indenture
or in the  Notes shall be  invalid, illegal or  unenforceable, the  validity,
legality  and enforceability of the remaining provisions shall not in any way
be  affected or  impaired thereby.

     SECTION 11.11. Benefits of Indenture.    Nothing in this Indenture or in
the Notes,  express or  implied, shall  give to  any Person,  other than  the
parties hereto and  their successors hereunder, and the  Noteholders, and any
other  party  secured hereunder,  and  any  other  Person with  an  ownership
interest in  any  part of  the Trust  Estate,  any benefit  or any  legal  or
equitable right, remedy or claim under this Indenture.

     SECTION 11.12. Legal Holidays.   In any case where the date on which any
payment is  due shall not be a Business  Day, then (notwithstanding any other
provision of the Notes  or this Indenture) payment need  not be made on  such
date, but may be made on the next succeeding Business Day with the same force
and effect  as if made on  the date on  which nominally due, and  no interest
shall accrue for the period from and after any such nominal date.

     SECTION 11.13. GOVERNING LAW.     THIS INDENTURE SHALL  BE CONSTRUED  IN
ACCORDANCE  WITH THE LAWS OF THE STATE  OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND  THE OBLIGATIONS, RIGHTS AND REMEDIES OF  THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION 11.14. Counterparts.     This Indenture  may be executed  in any
number of counterparts,  each of which so  executed shall be deemed to  be an
original, but all such counterparts shall together constitute but one and the
same instrument.

     SECTION 11.15. Recording of Indenture.   If this Indenture is subject to
recording in any  appropriate public recording offices, such  recording is to
be effected  by the Issuer  and at its expense  accompanied by an  Opinion of
Counsel to  the  effect that  such  recording  is necessary  either  for  the
protection of the  Noteholders or any  other Person secured hereunder  or for
the enforcement of any right or remedy granted to the Indenture Trustee under
this Indenture.

     SECTION 11.16. Trust Obligation.   No recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer,  the Owner Trustee
or  the  Indenture  Trustee on  the  Notes  or under  this  Indenture  or any
certificate or other writing delivered  in connection herewith or  therewith,
against  (i) the Indenture  Trustee or  the Owner  Trustee in  its individual
capacity, (ii) any owner of a beneficial  interest in the Issuer or (iii) any
partner, owner, beneficiary,  agent, officer, director, employee  or agent of
the Indenture Trustee  or the Owner  Trustee in its individual  capacity, any
holder of  a beneficial  interest in  the Issuer,  the Owner  Trustee or  the
Indenture Trustee  or of any successor or assign  of the Indenture Trustee or
the Owner Trustee in  its individual capacity, except as any  such Person may
have expressly agreed (it being understood that the Indenture Trustee and the
Owner  Trustee have  no such  obligations in  their individual  capacity) and
except that any such partner, owner or  beneficiary shall be fully liable, to
the  extent provided  by applicable  law,  for any  unpaid consideration  for
stock, unpaid capital contribution  or failure to pay any installment or call
owing to such entity.  For all purposes of this Indenture, in the performance
of any duties or obligations of the Issuer hereunder, the Owner Trustee shall
be subject to, and entitled to the  benefits of, the terms and provisions  of
Article VI, VII and VIII of the Trust Agreement.

     SECTION 11.17. No  Petition.    The Indenture Trustee,  by entering into
this Indenture, and each Noteholder, by accepting a Note, hereby covenant and
agree that they will not at any time institute against the Issuer, or join in
any  institution against  the  Issuer  of,  any  bankruptcy,  reorganization,
arrangement,  insolvency  or liquidation  proceedings,  or  other proceedings
under  any  United  States federal  or  state  bankruptcy or  similar  law in
connection with any obligations relating to  the Notes, this Indenture or any
of the Basic Documents.

     SECTION 11.18. Inspection.   The Issuer agrees that, on reasonable prior
notice, it  will permit any  representative of the Indenture  Trustee, during
the Issuer's  normal business  hours, to  examine all  the books  of account,
records, reports and other papers of the Issuer, to make copies  and extracts
therefrom, to cause such books to be audited by  Independent certified public
accountants, and to discuss the  Issuer's affairs, finances and accounts with
the   Issuer's   officers,   employees  and   Independent   certified  public
accountants, all at such  reasonable times and as often as  may be reasonably
requested.  The Indenture Trustee  shall, and shall cause its representatives
to, hold in confidence all  such information except to the extent  disclosure
may  be required  by law  (and all  reasonable applications  for confidential
treatment are unavailing) and except to the extent that the Indenture Trustee
may  reasonably  determine  that  such  disclosure  is  consistent  with  its
obligations hereunder.

     IN WITNESS  WHEREOF, the  Issuer and the  Indenture Trustee  have caused
this Indenture  to be duly  executed by their respective  officers, thereunto
duly authorized, all as of the day and year first above written.


                         BANKBOSTON MARINE ASSET BACKED TRUST 1997-2,

                         by:  WILMINGTON TRUST COMPANY,
                              not in  its individual capacity  but solely  as
                              Owner Trustee,


                              by: /s/ Emmett R. Harmon
                                  _______________________________
                                   Name:  Emmett R. Harmon
                                   Title:  Vice President


                         THE CHASE MANHATTAN BANK,
                         not  in  its  individual  capacity  but   solely  as
                         Indenture Trustee,


                         by:  /s/ Daniel C. Brown, Jr.
                             ___________________________________            
	                      Name:  Daniel C. Brown, Jr.
                              Title:  Assistant Vice President


STATE OF NEW YORK   )
                    )  ss.:
COUNTY OF NEW YORK  )


     BEFORE ME,  the undersigned authority, a  Notary Public in  and for said
county and state, on this  day personally appeared Emmett Harmon, known
to me to be the person and officer whose name is subscribed to the  foregoing
instrument and  acknowledged to me  that the same  was the act  of BANKBOSTON
MARINE ASSET  BACKED TRUST 1997-1, a Delaware  business trust, and that (s)he
executed  the same  as the  act of  said business trust  for the  purpose and
consideration therein expressed, and in the capacities therein stated.

     GIVEN UNDER MY  HAND AND SEAL  OF OFFICE, this  27th day of August, 1997.


                          Daniel F. Mulvihill
               -----------------------------------------------
               Notary Public in and for the State of New York.



My commission expires:

Aug. 12, 1998
- ------------------------


STATE OF NEW YORK   )
                    )  ss.:
COUNTY OF NEW YORK  )


     BEFORE  ME, the undersigned authority,  a Notary Public  in and for said
county and state, on this day personally appeared Daniel C. Brown, known to me
to be the  person and officer whose name is subscribed  to the foregoing 
instrument and acknowledged  to me that the  same was the act  of THE CHASE  
MANHATTAN BANK, a New  York banking corporation, and that (s)he executed the 
same  as the act of said corporation for the purpose and consideration therein 
stated.

     GIVEN UNDER MY HAND AND SEAL OF OFFICE, this 27th day of August, 1997.




                          Daniel F. Mulvihill
               -----------------------------------------------
               Notary Public in and for the State of New York.



My commission expires:

Aug. 12, 1998
- ------------------------
                                                                             




                                  SCHEDULE A


                   Provided to the Owner Trustee at Closing


                                                                    EXHIBIT A


                            (FORM OF Class A NOTE)


UNLESS  THIS  NOTE  IS  PRESENTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF  THE
DEPOSITORY TRUST  COMPANY, A NEW YORK  CORPORATION ("DTC"), TO  THE ISSUER OR
ITS AGENT FOR  REGISTRATION OF  TRANSFER, EXCHANGE OR  PAYMENT, AND ANY  NOTE
ISSUED IS REGISTERED  IN THE NAME OF CEDE  & CO. OR IN SUCH  OTHER NAME AS IS
REQUESTED BY AN  AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO
CEDE &  CO.  OR  TO  SUCH OTHER  ENTITY  AS  IS REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR  TO ANY PERSON IS  WRONGFUL INASMUCH AS THE  REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THE PRINCIPAL OF  THIS NOTE IS PAYABLE  IN INSTALLMENTS AS SET  FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.


REGISTERED                                                      $____________



Class A-() Interest Rate: __%

No. R-__                                               CUSIP NO. ____________

                 BANKBOSTON MARINE ASSET BACKED TRUST 1997-2

                        Class A-__ ASSET BACKED NOTES

     BankBoston Marine Asset Backed Trust 1997-2, a business  trust organized
and existing under the  laws of the State of Delaware  (herein referred to as
the "Issuer"),  for value received, hereby promises  to pay to __________, or
registered assigns, the principal sum of ____________________ DOLLARS payable
on each (Monthly)(Quarterly)  Payment Date in an  amount equal to  the result
obtained   by  multiplying   (i) a  fraction  the   numerator  of   which  is
$____________  and the  denominator  of which  is  $____________ by  (ii) the
aggregate amount, if any, payable from the Note Distribution Account (and the
Class A-7 Principal Account) in respect  of principal on the Class A-__ Notes
pursuant to Section 3.01  of the Indenture dated  as of August 25,  1997 (the
"Indenture"), between the  Issuer and  The Chase Manhattan  Bank, a New  York
banking  corporation,  as   Indenture  Trustee  (the  "Indenture   Trustee");
provided, however, that the entire unpaid principal amount of this Note shall
be   due  and   payable  on   the  earlier   of  the   ______________  ______
(Monthly)(Quarterly)  Payment Date (the "Class A-__ Stated Maturity") and the
Redemption  Date,  if  any,  pursuant  to  Section 10.01  of  the  Indenture.
Capitalized  terms  used  but  not  defined herein  are  as  defined  in  the
Indenture,  which  also contains  rules  as  to  construction that  shall  be
applicable herein.

     The  Issuer will pay interest on  this Note at the  rate per annum shown
above on each  (Monthly)(Quarterly) Payment Date until the  principal of this
Note is paid or  made available for payment, on the  principal amount of this
Note  outstanding on the  preceding (Monthly)(Quarterly) Payment  Date (after
giving effect to  all payments of  principal made on the  preceding (Monthly)
(Quarterly) Payment  Date), subject to  certain limitations contained  in the
last sentence of Section 3.01  of the Indenture.  Interest on  this Note will
accrue for each  (Monthly)(Quarterly) Payment Date from the  Closing Date (in
the case of  the first (Monthly)(Quarterly) Payment  Date) or from the  first
day  of the  (third)  calendar month  preceding the  month of  the applicable
(Monthly)(Quarterly) Payment  Date to  and including the  last day  of (such)
(the) calendar  month (preceding the  month of such Quarterly  Payment Date).
Interest will be  computed on the basis  of a 360-day  year of twelve  30-day
months.  Such principal  of and interest  on this Note shall  be paid in  the
manner specified on the reverse hereof.

     The principal  of and interest on this Note are  payable in such coin or
currency of the United  States of America as at the time  of payment is legal
tender  for payment of  public and private  debts.  All payments  made by the
Issuer with respect to  this Note shall be applied first to  interest due and
payable on this  Note as provided above  and then to the  unpaid principal of
this Note.

     Reference is made  to the further provisions  of this Note set  forth on
the reverse hereof,  which shall  have the  same effect as  though fully  set
forth on the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee  whose name  appears below by  manual signature,  this Note
shall not  be entitled  to any benefit  under the  Indenture, or be  valid or
obligatory for any purpose.

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be  signed,
manually or in facsimile, by its Authorized Officer, as of the date set forth
below.


Date:                         BANKBOSTON MARINE ASSET BACKED TRUST 1997-2,


                         by:  WILMINGTON TRUST COMPANY, not in its individual
                              capacity but solely as  Owner Trustee under the
                              Trust Agreement,


                              by: _____________________________________
                                   Authorized Signatory



                   TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one  of the  Notes designated above  and referred to  in the  within-
mentioned Indenture.

Date:                              THE  CHASE  MANHATTAN  BANK,  not  in  its
                                   individual   capacity   but    solely   as
                                   Indenture Trustee,


                         by: ______________________________________________
                              Authorized Officer


     This Note is  one of a  duly authorized  issue of Notes  of the  Issuer,
designated  as  its  Class A-__   Asset  Backed  Notes  (herein   called  the
"Class A-__ Notes"), all  issued under the Indenture, to  which Indenture and
all indentures supplemental thereto reference  is hereby made for a statement
of  the respective  rights  and  obligations thereunder  of  the Issuer,  the
Indenture Trustee  and the Holders  of the Notes.   The Class A-__  Notes are
subject to all terms of the Indenture.

     The  Class A-1 Notes,  the  Class A-2 Notes,  the  Class A-3 Notes,  the
Class A-4 Notes, the  Class A-5 Notes, the Class A-6 Notes  and the Class A-7
Notes (together, the "Notes"), are and  will be equally and ratably  secured,
subject to the  Indenture, by the collateral pledged as  security therefor as
provided in the Indenture.

     Principal of  this Class A-__  Note will be  payable in  installments on
each  (Monthly)(Quarterly) Payment Date  in an aggregate  amount described on
the face  hereof, provided  , that  payments of  principal of the  Class A-__
Notes will be subject to the provisions  that are set forth in the  Indenture
relating to the allocations of distributions of principal  as among the other
Classes of Notes.  "(Monthly)(Quarterly) Payment Date" means the ____  day of
each (month) (November, February, May, August), or, if any such date is not a
Business Day, the next succeeding Business Day, commencing ______________ __,
199__.

     As  described above,  the entire  unpaid principal  amount of  this Note
shall be due  and payable on  the earlier of  the Class A-__ Stated  Maturity
Date and  the Redemption  Date,  if any,  pursuant  to Section 10.01  of  the
Indenture.  Notwithstanding the foregoing, the entire unpaid principal amount
of  the Notes  shall be due  and payable  on the  date on  which an  Event of
Default  shall have occurred  and be continuing and  the Indenture Trustee or
the Holders of Notes representing not less than a majority of the Outstanding
Amount of the Notes have declared the Notes to be immediately due and payable
in the  manner provided  in Section 5.02  of the  Indenture.   All  principal
payments  on the Class A-__  Notes shall be  made pro rata  to the Class A-__
Noteholders entitled thereto.

     Payments   of  interest   on  this   Note  due   and  payable   on  each
(Monthly)(Quarterly)  Payment  Date,   together  with   the  installment   of
principal, if  any, to the extent not in full  payment of this Note, shall be
made by  check mailed  to the  Person whose  name appears  as the  Registered
Holder of this Note (or  one or more Predecessor Notes) on  the Note Register
as of the close of business on each Record Date.  Such checks shall be mailed
to the Person entitled thereto at the address of such Person as it appears on
the Note  Register as  of the applicable  Record Date without  requiring that
this  Note be  submitted  for notation  of  payment.   Any  reduction in  the
principal amount of this Note (or any one or more Predecessor Notes) effected
by  any payments  made  on  any (Monthly)(Quarterly)  Payment  Date shall  be
binding upon all future Holders of this Note  and of any Note issued upon the
registration of  transfer hereof  or in  exchange hereof or  in lieu  hereof,
whether  or not noted  hereon.   If funds  are expected  to be  available, as
provided in the Indenture, for payment  in full of the then remaining  unpaid
principal amount  of this Note  on a (Monthly)(Quarterly) Payment  Date, then
the  Indenture Trustee,  in the name  of and  on behalf  of the  Issuer, will
notify the Person  who was the Registered Holder hereof as of the Record Date
preceding   such  (Monthly)(Quarterly)  Payment  Date  by  notice  mailed  or
transmitted by facsimile prior to such (Monthly)(Quarterly) Payment Date, and
the amount then due and payable  shall be payable only upon presentation  and
surrender of this  Note at the Indenture Trustee's  principal Corporate Trust
Office or at the  office of the Indenture Trustee's agent  appointed for such
purposes located in The City of New York.

     The Issuer shall pay interest on overdue installments of interest at the
Class A-__ Interest Rate to the extent lawful.

     As  provided in the Indenture  and subject to  the limitations set forth
therein  and on the face hereof, the transfer  of this Note may be registered
on the Note Register upon surrender of this Note for registration of transfer
at the office or  agency designated by the Issuer pursuant  to the Indenture,
duly endorsed by,  or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee duly executed by, the Holder hereof  or
such Holder's  attorney  duly  authorized in  writing,  with  such  signature
guaranteed by an "eligible guarantor institution" meeting the requirements of
the   Note  Registrar,   which  requirements   may   include  membership   or
participation  in the Securities Transfer Agent's Medallion Program ("STAMP")
or such other  "signature guarantee program" as may be determined by the Note
Registrar  in addition to, or  in substitution for,  STAMP, all in accordance
with the Securities  Exchange Act of 1934,  as amended, and thereupon  one or
more  new  Notes  of  authorized  denominations and  in  the  same  aggregate
principal amount will be issued  to the designated transferee or transferees.
No  service charge  will  be charged  for  any  registration of  transfer  or
exchange  of  this Note,  but the  transferor may  be required  to pay  a sum
sufficient to cover any tax or other governmental charge that may  be imposed
in connection with any such registration of transfer or exchange.

     Each Noteholder or Note Owner,  by acceptance of a Note or, in  the case
of a Note Owner,  a beneficial interest in a Note,  covenants and agrees that
no recourse  may  be  taken, directly  or  indirectly, with  respect  to  the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee  on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture  Trustee or the Owner Trustee
in its  individual capacity, (ii) any  owner of a beneficial  interest in the
Issuer or (iii) any partner, owner, beneficiary, agent, officer, director  or
employee of  the Indenture  Trustee or  the Owner Trustee  in its  individual
capacity,  any  holder of  a beneficial  interest  in the  Issuer,  the Owner
Trustee  or  the Indenture  Trustee  or of  any  successor or  assign  of the
Indenture Trustee or the Owner Trustee in its  individual capacity, except as
any such  Person may have expressly agreed and  except that any such partner,
owner or  beneficiary  shall  be fully  liable,  to the  extent  provided  by
applicable  law,  for any  unpaid  consideration  for stock,  unpaid  capital
contribution or failure to pay any installment or call owing to such entity.

     Each Noteholder or Note Owner, by  acceptance of a Note or, in  the case
of a Note  Owner, a beneficial  interest in a  Note, covenants and  agrees by
accepting the  benefits of the Indenture  that such Noteholder  or Note Owner
will  not at any time institute against the  Depositor or the Issuer, or join
in any  institution against the Depositor  or the Issuer of,  any bankruptcy,
reorganization, arrangement, insolvency or  liquidation proceedings under any
United States federal or  state bankruptcy or similar law  in connection with
any obligations relating to the Notes, the Indenture or the Basic Documents.

     The Issuer  has entered into the Indenture and  this Note is issued with
the intention that, for federal, state and local income,  single business and
franchise tax purposes, the Notes will qualify as indebtedness of the  Issuer
secured  by the Trust Estate.  Each  Noteholder, by acceptance of a Note (and
each Note Owner by acceptance of a beneficial interest  in a Note), agrees to
treat the  Notes for  federal, state  and local  income, single  business and
franchise tax purposes as indebtedness of the Issuer.

     Prior  to the due presentment for registration of transfer of this Note,
the  Issuer,  the  Indenture Trustee  and  any  agent of  the  Issuer  or the
Indenture Trustee may treat the Person in whose name this Note (as of the day
of  determination  or as  of  such  other date  as  may be  specified  in the
Indenture) is registered as the owner hereof for all purposes, whether or not
this Note  be overdue, and none  of the Issuer, the Indenture  Trustee or any
such agent shall be affected by notice to the contrary.

     The Indenture permits,  with certain exceptions as therein provided, the
amendment thereof and the modification  of the rights and obligations of  the
Issuer and  the rights of the Holders of the Notes under the Indenture at any
time by the  Issuer with the consent  of the Holders of  Notes representing a
majority of the Outstanding Amount of all Notes at the time Outstanding.  The
Indenture   also  contains  provisions   permitting  the  Holders   of  Notes
representing specified percentages of the Outstanding Amount of the Notes, on
behalf of the Holders of all the Notes, to waive certain past defaults  under
the Indenture  and their  consequences.  Any  such consent  or waiver  by the
Holder  of  this  Note  (or any  one  or  more  Predecessor  Notes) shall  be
conclusive and binding upon such Holder  and upon all future Holders of  this
Note and of  any Note issued upon  the registration of transfer  hereof or in
exchange hereof or in lieu hereof whether or not notation of such  consent or
waiver  is made  upon this Note.   The  Indenture also permits  the Indenture
Trustee to  amend or  waive certain  terms and  conditions set  forth in  the
Indenture without the consent of Holders of the Notes issued thereunder.

     The  term "Issuer" as  used in this  Note includes any  successor to the
Issuer under the Indenture.

     The Issuer is permitted by  the Indenture, under certain  circumstances,
to merge or consolidate,  subject to the rights of the  Indenture Trustee and
the Holders of Notes under the Indenture.

     The  Notes are  issuable only  in  registered form  in denominations  as
provided in the Indenture, subject to certain limitations therein set forth.

     This Note  and the Indenture shall  be construed in accordance  with the
laws of  the State  of New  York, without reference  to its  conflict of  law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall  alter or impair the  obligation of the Issuer,  which is
absolute and unconditional, to pay the principal of and interest on this Note
at the times, place and rate, and in the coin or currency herein prescribed.

     Anything herein  to the  contrary notwithstanding,  except as  expressly
provided in  the Basic  Documents, none of  The Chase  Manhattan Bank  in its
individual capacity, Wilmington Trust Company in its individual capacity, any
owner  of a  beneficial interest in  the Issuer,  or any of  their respective
partners, beneficiaries, agents, officers, directors, employees or successors
or assigns shall be  personally liable for, nor shall recourse  be had to any
of  them  for, the  payment  of principal  of  or interest  on  this  Note or
performance of, or  failure to perform, any of the  covenants, obligations or
indemnifications contained in the Indenture.  The  Holder of this Note by its
acceptance  hereof agrees  that, except  as expressly  provided in  the Basic
Documents, in the case of an Event of Default under the Indenture, the Holder
shall have no claim against  any of the foregoing for any deficiency, loss or
claim therefrom;  provided, however, that  nothing contained herein  shall be
taken to prevent  recourse to,  and enforcement  against, the  assets of  the
Issuer for any and all liabilities, obligations and undertakings contained in
the Indenture or in this Note.

                                  ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee:

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

FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto:

- ---------------------------------------------------------------------------
                        (name and address of assignee)

the  within  Note  and  all   rights  thereunder,    and  hereby  irrevocably
constitutes  and appoints ___________________________________________________
                                                                             
___________________________________, attorney,  to transfer said Note  on the
books kept for registration thereof, with  full power of substitution in  the
premises.

Dated:  _____________________     _______________________________________*/
                                   Signature Guaranteed:


                                   _______________________________________*/








________________________

  */ NOTICE:  The signature to this  assignment must correspond with the name
     of the  registered owner as it appears on the face of the within Note in
     every  particular,   without  alteration,  enlargement  or   any  change
     whatever.  Such  signature must be guaranteed by  an "eligible guarantor
     institution"  meeting  the  requirements of  the  Note  Registrar, which
     requirements include membership  or participation in STAMP or such other
     "signature guarantee program" as may be determined by the Note Registrar
     in addition  to, or in  substitution for, STAMP, all  in accordance with
     the Securities Exchange Act of 1934, as amended.

                                                                    EXHIBIT B

                     (Form of Note Depository Agreement)


                          Letter of Representations
                   (To be Completed by Issuer and Trustee)


                                                                  
                               (Name of Issuer)
            __________________________________________________

                                                                  
                              (Name of Trustee)

            __________________________________________________

                                                                             
						--------------           
                                                                  
     (Date)

Attention: General Counsel's Office
THE DEPOSITORY TRUST COMPANY
55 Water Street; 49th Floor
New York, NY 10041-0099



     Re: ______________________________________________________________

	 ______________________________________________________________

	 ______________________________________________________________

                             (Issue Description)

Ladies and Gentlemen:


     This letter sets forth our understanding with respect to certain matters
relating to the above-referenced issue  (the "Securities").  Trustee will act
as trustee with respect  to the Securities pursuant to an  indenture dated as
o f    A u g u s t    _ _ ,     1 9 9 7    ( t h e    " D o c u m e n t " ) .
______________________________________________    (the   "Underwriter")    is
distributing the Securities through The Depository Trust Company ("DTC").

     To induce  DTC to accept the Securities as  eligible for deposit at DTC,
and to  act in  accordance with  its Rules  with respect  to the  Securities,
Issuer and Trustee make the following representations to DTC:

     1.   Prior to closing on the  Securities on _____________________, 199_,
there shall  be deposited with DTC one Security certificate registered in the
name of DTC's nominee, Cede & Co., for each stated maturity of the Securities
in the  face amounts  set forth  on Schedule  A  hereto, the  total of  which
represents 100% of the principal amount of such Securities.  If, however, the
aggregate  principal  amount  of  any  maturity  exceeds  $200  million,  one
certificate will  be issued with  respect to each  $200 million of  principal
amount and  an additional  certificate will  be issued  with  respect to  any
remaining principal  amount.    Each  Security  certificate  shall  bear  the
following legend:

          Unless   this   certificate   is   presented   by   an   authorized
     representative of  The Depository Trust Company, a  New York corporation
     ("DTC"), to Issuer or its  agent for registration of transfer, exchange,
     or payment, and any certificate issued is registered in the name of Cede
     &  Co.  or  in  such  other  name  as  is  requested  by  an  authorized
     representative of DTC (and any payment is made to Cede & Co. or to  such
     other entity  as is requested  by an authorized representative  of DTC),
     ANY TRANSFER, PLEDGE, OR  OTHER USE HEREOF FOR VALUE OR  OTHERWISE BY OR
     TO ANY PERSON IS WRONGFUL inasmuch  as the registered owner hereof, Cede
     & Co., has an interest herein.

     2.   In the  event of  any solicitation of  consents from  or voting  by
holders of  the Securities, Issuer or  Trustee shall establish  a record date
for such purposes (with  no provision for revocation of consents  or votes by
subsequent holders)  and shall, to the  extent possible, send notice  of such
record date  to DTC not less than 15 calendar  days in advance of such record
date.  Notices to DTC pursuant to this Paragraph by telecopy shall be sent to
DTC's  Reorganization Department  at (212)  709-6896 or  (212) 709-6897,  and
receipt of  such notices  shall be confirmed  by telephoning  (212) 709-6870.
Notices to DTC pursuant to this Paragraph by mail or by any other means shall
be sent to DTC's Reorganization Department as indicated in Paragraph 4.

     3.   In the  event of a  full or partial  redemption, Issuer or  Trustee
shall  send a notice to  DTC specifying: (a) the  amount of the redemption or
refunding; (b) in  the case of a refunding, the  maturity date(s) established
under the refunding; and (c) the date such notice is to be mailed to Security
holders or published (the "Publication Date").   Such notice shall be sent to
DTC by a secure means (e.g., legible telecopy, registered or certified  mail,
overnight delivery) in a timely manner designed to assure that such notice is
in DTC's possession no later than  the close of business on the  business day
before the  Publication Date.   Issuer or  Trustee shall forward  such notice
either in a separate secure transmission for each CUSIP number or in a secure
transmission  for multiple  CUSIP numbers  (if applicable)  which  includes a
manifest or list of each CUSIP  number submitted in that transmission.   (The
party sending such notice shall have a method to verify subsequently  the use
of such means and the timeliness of  such notice.) The Publication Date shall
be not less than 30 days  nor more than 60 days prior to  the redemption date
or, in  the case of  an advance  refunding, the  date that  the proceeds  are
deposited in escrow.   Notices to DTC pursuant to this  Paragraph by telecopy
shall be  sent to  DTC's Call  Notification Department at  (516) 227-4039  or
(516) 227-4190.  If the party sending the notice does not receive  a telecopy
receipt from  DTC confirming that  the notice  has been received,  such party
shall telephone (516) 227-4070.  Notices to DTC pursuant to this Paragraph by
mail or by any other means shall be sent to:

                    Manager; Call Notification Department
                    The Depository Trust Company
                    711 Stewart Avenue
                    Garden City, NY 11530-4719

     4.   In the event  of an invitation to tender  the Securities (including
mandatory  tenders, exchanges,  and  capital changes),  notice  by Issuer  or
Trustee  to Security  holders  specifying the  terms of  the  tender and  the
Publication Date of such notice shall be sent to DTC by a secure means in the
manner set forth in the preceding Paragraph.  Notices to DTC pursuant to this
Paragraph and notices of other corporate actions by telecopy shall be sent to
DTC's  Reorganization  Department at  (212) 709-1093  or (212)  709-1094, and
receipt of  such notices  shall be confirmed  by telephoning  (212) 709-6884.
Notices to DTC pursuant  to the above by mail or by any  other means shall be
sent to:

                    Manager; Reorganization Department
                    Reorganization Window
                    The Depository Trust Company
                    7 Hanover Square, 23rd Floor
                    New York, NY 10004-2695

     5.   All notices and payment advices sent to DTC shall contain the CUSIP
number of the Securities.

     6.   Trustee shall  send DTC written  notice with respect to  the dollar
amount  per   $1,000  original  face  value  (or   other  minimum  authorized
denomination  if less  than $1,000 face  value) payable on  each payment date
allocated as to the interest and principal portions thereof preferably 5, but
not less  than 2, business  days prior to  such payment date.   Such notices,
which shall also contain the current pool factor,  and special adjustments to
principal/interest  rates  (e.g.,  adjustments due  to  deferred  interest or
shortfall), and Trustee contact's name and telephone number, shall be sent by
telecopy to DTC's Dividend Department at (212)  709-1723, or if by mail or by
any other means to:

                    Manager; Announcements
                    Dividend Department
                    The Depository Trust Company
                    7 Hanover Square, 22nd Floor
                    New York, NY 10004-2695

     7.   (NOTE: ISSUER  MUST REPRESENT ONE  OF THE FOLLOWING, AND  CROSS OUT
THE OTHER:) (The interest accrual period is record date to record date.) (The
interest accrual period is payment date to payment date.)

     8.   Trustee must provide DTC, no later than noon (Eastern  Time) on the
payment date, CUSIP numbers for each  issue for which payment is being  sent,
as well as the dollar amount of the payment for each issue.   Notification of
payment details should be sent using automated communications.

     9.   Interest  payments and principal payments that are part of periodic
principal-and-interest payments shall  be received by Cede &  Co., as nominee
of DTC, or  its registered assigns in same-day funds, no later than 2:30 p.m.
(Eastern Time) on each payment date (in accordance with existing arrangements
between Issuer  or Trustee and DTC).   Absent any other  arrangements between
Issuer or Trustee and DTC, such funds shall be wired as follows:

                    The Chase Manhattan Bank
                    ABA 021000021
                    For credit to A/C The Depository Trust Company
                    Dividend Deposit Account 066-026776

Issuer or  Trustee shall provide  interest payment information to  a standard
announcement service subscribed  to by DTC.   In the  unlikely event that  no
such  service exists,  Issuer  or  Trustee  shall  provide  interest  payment
information directly  to DTC in advance of the  interest payment date as soon
as  the  information is  available.    This  information should  be  conveyed
directly to DTC electronically.  If electronic transmission is not available,
absent any  other  arrangements between  Trustee  and DTC,  such  information
should be sent by telecopy to DTC's  Dividend Department at (212) 709-1723 or
(212) 709-1686, and receipt of such notices shall be confirmed by telephoning
(212) 709-1270.  Notices to DTC pursuant to the above by mail or by any other
means shall be sent to:

                    Manager, Announcements
                    Dividend Department
                    The Depository Trust Company
                    7 Hanover Square; 22nd Floor
                    New York, NY  10004-2695

     10.  DTC shall receive  maturity and redemption payments  allocated with
respect  to each CUSIP number  on the payable date  in same-day funds by 2:30
p.m. (Eastern Time).  Absent any  other arrangements between Trustee and DTC,
such payments shall be wired as follows:

                    The Chase Manhattan Bank
                    ABA 021000021
                    For credit to A/C The Depository Trust Company
                    Redemption Account 066-027306

in accordance with  existing SDFS payment procedures in  the manner set forth
in  DTC's  SDFS  Paying  Agent Operating  Procedures,  a  copy  of which  has
previously been furnished to Trustee.

     11.   DTC  shall  receive all  reorganization  payments and  CUSIP-level
detail resulting from corporate actions (such as tender offers, remarketings,
or mergers) on the first payable date in same-day funds by 2:30 p.m. (Eastern
Time).  Absent  any other arrangements between Trustee and DTC, such payments
shall be wired as follows:

                    The Chase Manhattan Bank
                    ABA 021000021
                    For credit to A/C The Depository Trust Company
                    Reorganization Account 066-027608

     12.  DTC may direct Issuer or Trustee to use any other number or address
as  the  number  or address  to  which  notices or  payments  of  interest or
principal may be sent.

     13.  In the  event of a  redemption, acceleration, or any  other similar
transaction  (e.g., tender  made  and  accepted in  response  to Issuer's  or
Trustee's  invitation) necessitating a  reduction in the  aggregate principal
amount  of Securities  outstanding or  an advance  refunding of  part  of the
Securities outstanding,  DTC, in its discretion:   (a) may request  Issuer or
Trustee to issue and authenticate a new Security certificate; or (b) may make
an appropriate notation  on the Security certificate indicating  the date and
amount of such reduction in principal  except in the case of final  maturity,
in which case the certificate will be presented to Issuer or Trustee prior to
payment, if required.

     14.  In  the event  that  Issuer determines  that  beneficial owners  of
Securities shall be able to obtain certificated Securities, Issuer or Trustee
shall notify DTC  of the availability of certificates.  In such event, Issuer
or  Trustee shall issue,  transfer, and exchange  certificates in appropriate
amounts, as required by DTC and others.

     15.  DTC may discontinue providing its services as securities depository
with respect to  the Securities at  any time by  giving reasonable notice  to
Issuer or Trustee (at which time DTC will confirm with Issuer  or Trustee the
aggregate   principal  amount  of   Securities  outstanding).     Under  such
circumstances, at DTC's request Issuer and Trustee shall cooperate fully with
DTC  by taking  appropriate  action to  make available  one or  more separate
certificates evidencing Securities  to any DTC Participant  having Securities
credited to its DTC accounts.

     16.  Issuer:   (a) understands that DTC  has no obligation to,  and will
not, communicate to its  Participants or to any person having  an interest in
the Securities  any information contained in the Security certificate(s); and
(b) acknowledges  that neither  DTC's Participants nor  any person  having an
interest in the Securities  shall be deemed to have notice  of the provisions
of the Security  certificates by virtue of submission  of such certificate(s)
to DTC.

     17.  Nothing herein shall be deemed to require Trustee to advance funds
on behalf of Issuer.

  
  Notes:                                  Very truly yours,
  A.  If there is a Trustee (as
  defined in this Letter of              ___________________________________
  Representations), Trustee as well                     (Issuer)
  as Issuer must sign this Letter. 
  If there is no Trustee, in signing      By: ______________________________
  this Letter Issuer itself                 (Authorized Officer's Signature)
  undertakes to perform all of the
  obligations set forth herein.           ___________________________________
                                                       (Trustee)
  B. Schedule B contains statements
  that DTC believes accurately            By: _______________________________
  describe DTC, the method of               (Authorized Officer's Signature)
  effecting book-entry transfers of
  securities distributed through
  DTC, and certain related matters.

                                          
  Received and Accepted:
  THE DEPOSITORY TRUST COMPANY

  By: _______________________




  cc:  Underwriter
       Underwriter's Counsel


                                                                   SCHEDULE A

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

                                                                        
                               (Describe Issue)


CUSIP     Principal Amount    Maturity Date  Interest Rate
- -----     ----------------    -------------  -------------
                                                                   SCHEDULE B

                     SAMPLE OFFICIAL STATEMENT LANGUAGE 
                     DESCRIBING BOOK-ENTRY-ONLY ISSUANCE
    (PREPARED BY DTC--BRACKETED MATERIAL MAY BE APPLICABLE ONLY TO CERTAIN
ISSUES)


     1.   The  Depository Trust Company  ("DTC"), New  York, NY, will  act as
securities depository for the securities  (the "Securities").  The Securities
will be issued as fully-registered securities registered pin the name of Cede
& Co. (DTC's partnership nominee).  One fully-registered Security certificate
will  be issued for  (each issue of  the Securities, (each)  in the aggregate
principal  amount  of such  issue,  and will  be  deposited with  DTC.   (If,
however, the aggregate principal amount  of (any) issue exceeds $200 million,
one certificate will be issued with respect to each $200 million of principal
amount and  an  additional certificate  will be  issued with  respect to  any
remaining principal amount of such issue.)

     2.  DTC is a limited-purpose trust  company organized under the New York
Banking Law,  a "banking  organization" within  the meaning  of the  New York
Banking Law, a member of the Federal Reserve System, a "clearing corporation"
within the meaning of  the New York Uniform Commercial Code,  and a "clearing
agency"  registered  pursuant  to  the  provisions  of  Section  17A  of  the
Securities Exchange  Act of 1934.  DTC holds securities that its participants
("Participants") deposit with DTC.  DTC also facilitates the settlement among
Participants of  securities transactions, such  as transfers and  pledges, in
deposited  securities through electronic  computerized book-entry  changes in
Participants' accounts, thereby eliminating the need for physical movement of
securities  certificates.  Direct Participants include securities brokers and
dealers, banks,  trust companies,  clearing corporations,  and certain  other
organizations.  DTC is owned  by a number of  its Direct Participants and  by
the New York Stock Exchange, Inc., the American Stock Exchange, Inc., and the
National Association of Securities Dealers, Inc.  Access to the DTC system is
also available to  others such as securities brokers  and dealers, banks, and
trust companies that clear through  or maintain a custodial relationship with
a   Direct   Participant,   either   directly   or   indirectly    ("Indirect
Participants").  The Rules applicable to DTC and its Participants are on file
with the Securities and Exchange Commission.

     3.   Purchases of Securities  under the  DTC system must  be made  by or
through Direct Participants,  which will receive a credit  for the Securities
on DTC's records.   The ownership interest  of each actual purchaser  of each
Security ("Beneficial Owner")  is in turn  to be recorded  on the Direct  and
Indirect Participants' records.   Beneficial Owners will not receive  written
confirmation from DTC  of their purchase, but Beneficial  Owners are expected
to receive written  confirmations providing  details of  the transaction,  as
well as periodic statements  of their holdings, from  the Direct or  Indirect
Participant  through which the Beneficial Owner entered into the transaction.
Transfers of ownership interests in the Securities are  to be accomplished by
entries  made on  the books of  Participants acting  on behalf  of Beneficial
Owners.  Beneficial  Owners will not receive certificates  representing their
ownership  interests in  Securities, except  in  the event  that  use of  the
book-entry system for the Securities is discontinued.

     4.   To facilitate  subsequent  transfers, all  Securities deposited  by
Participants  with  DTC are  registered  in  the  name of  DTC's  partnership
nominee,  Cede  &  Co.    The  deposit  of  Securities  with  DTC  and  their
registration  in  the name  of  Cede &  Co.  effect no  change  in beneficial
ownership.   DTC has  no knowledge  of the  actual Beneficial  Owners of  the
Securities;   DTC's  records  reflect   only  the  identity   of  the  Direct
Participants to whose accounts such Securities are credited, which may or may
not be the Beneficial  Owners.  The Participants will  remain responsible for
keeping account of their holdings on behalf of their customers.

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

     (6.  Redemption notices shall be sent to Cede & Co.  If less than all of
the Securities  within an  issue  are being  redeemed, DTC's  practice is  to
determine by lot  the amount of  the interest of  each Direct Participant  in
such issue to be redeemed.)

     7.   Neither DTC  nor Cede &  Co. will consent  or vote with  respect to
Securities.  Under  its usual procedures, DTC  mails an Omnibus Proxy  to the
Issuer as soon as possible  after the record date.  The Omnibus Proxy assigns
Cede &  Co.'s consenting  or voting  rights to those  Direct Participants  to
whose accounts the Securities  are credited on the record date (identified in
a listing attached to the Omnibus Proxy).

     8.  Principal  and interest payments on  the Securities will be  made to
DTC.   DTC's practice is  to credit Direct  Participants' accounts on payable
date  in accordance  with their  respective holdings  shown on  DTC's records
unless DTC has reason to believe that  it will not receive payment on payable
date.  Payments  by Participants  to Beneficial  Owners will  be governed  by
standing instructions and customary practices, as is the case with securities
held for the  accounts of customers in  bearer form or registered  in "street
name,"  and will be  the responsibility of  such Participant and  not of DTC,
Trustee, or  Issuer, subject to  any statutory or regulatory  requirements as
may be in effect from time to time.  Payment of principal and interest to DTC
is the responsibility of the Issuer or Trustee, disbursement of such payments
to Direct Participants  shall be the responsibility of  DTC, and disbursement
of  such payments  to the  Beneficial Owners shall  be the  responsibility of
Direct and Indirect Participants.

     (9.   A  Beneficial  Owner  shall  give notice  to  elect  to  have  its
Securities  purchased or tendered,  through its  Participant, to  Trustee (or
Tender/Remarketing Agent), and  shall effect delivery  of such Securities  by
causing the Direct Participant to  transfer the Participant's interest in the
Securities, on DTC's records, to  Trustee (or Tender/Remarketing Agent).  The
requirement  for  physical  delivery  of  Securities in  connection  with  an
optional  tender or a  mandatory purchase will  be deemed  satisfied when the
ownership rights in the Securities  are transferred by Direct Participants on
DTC's records and followed  by a book-entry credit of  tendered Securities to
Trustee (or Tender/Remarketing Agent's) DTC account.)

     10.  DTC may discontinue providing its services as securities depository
with respect  to the Securities  at any time  by giving reasonable  notice to
Issuer  or Agent.   Under such circumstances,  in the event  that a successor
securities depository is not obtained, Security  certificates are required to
be printed and delivered.

     11.    The Issuer  may  decide  to  discontinue  use of  the  system  of
book-entry transfers through DTC (or  a successor securities depository).  In
that event, Security certificates will be printed and delivered.

     12.  The information in this section concerning DTC and DTC's book-entry
system has been obtained  from sources that  Issuer believes to be  reliable,
but Issuer takes no responsibility for the accuracy thereof.





                               EXHIBIT 99.3




                     AMENDED AND RESTATED TRUST AGREEMENT


                                    among


                     MORGAN STANLEY ABS CAPITAL II INC.,
                                as Depositor,


                                     and


                          WILMINGTON TRUST COMPANY,
                               as Owner Trustee


                                     and


                        RV MARINE FUNDING CORPORATION


                         Dated as of August 25, 1997




                              TABLE OF CONTENTS
                                                                        Page 

                                  ARTICLE I

                                 Definitions

     SECTION  1.01. Capitalized Terms . . . . . . . . . . . . . . . . . .   1
     SECTION  1.02. Other Definitional Provisions . . . . . . . . . . . .   1

                                  ARTICLE II

                                 Organization

     SECTION  2.01. Name  . . . . . . . . . . . . . . . . . . . . . . . .   2
     SECTION  2.02. Office  . . . . . . . . . . . . . . . . . . . . . . .   2
     SECTION  2.03. Purposes and Powers . . . . . . . . . . . . . . . . .   2
     SECTION  2.04. Appointment of Owner Trustee  . . . . . . . . . . . .   3
     SECTION  2.05. Initial Capital Contribution of Owner
                         Trust Estate . . . . . . . . . . . . . . . . . .   3
     SECTION  2.06. Declaration of Trust  . . . . . . . . . . . . . . . .   3
     SECTION  2.07. Liability of Owners . . . . . . . . . . . . . . . . .   3
     SECTION  2.08. Title to Trust Property . . . . . . . . . . . . . . .   4
     SECTION  2.09. Situs of Trust  . . . . . . . . . . . . . . . . . . .   4
     SECTION  2.10. Representations and Warranties of
                         Depositor and Company  . . . . . . . . . . . . .   4
     SECTION  2.11. Maintenance of the Demand Note  . . . . . . . . . . .   6
     SECTION  2.12. Federal Income Tax Allocations  . . . . . . . . . . .   6
     SECTION  2.13. Administrative Duties.  . . . . . . . . . . . . . . .   7
     SECTION  2.14. Elimination of Certain Tax Provisions . . . . . . . .   8

                                 ARTICLE III

                 Trust Certificates and Transfer of Interests

     SECTION  3.01. Initial Ownership . . . . . . . . . . . . . . . . . .   9
     SECTION  3.02. The Trust Certificates  . . . . . . . . . . . . . . .   9
     SECTION  3.03. Authentication of Trust Certificates  . . . . . . . .   9
     SECTION  3.04. Registration of Transfer and Exchange of
                         Trust Certificates; Limitations on Transfer  . .   9
     SECTION  3.05. Mutilated, Destroyed, Lost or Stolen
                         Trust Certificates . . . . . . . . . . . . . . .  10
     SECTION  3.06. Persons Deemed Certificateholders . . . . . . . . . .  11
     SECTION  3.07. Access to List of Certificateholders'
                         Names and Addresses  . . . . . . . . . . . . . .  11
     SECTION  3.08. Maintenance of Office or Agency . . . . . . . . . . .  11
     SECTION  3.09. RESERVED  . . . . . . . . . . . . . . . . . . . . . .  11
     SECTION  3.10. Ownership by Company of Trust
                         Certificates . . . . . . . . . . . . . . . . . .  12
     SECTION  3.11. Book-Entry Trust Certificates . . . . . . . . . . . .  12
     SECTION  3.12. Notices to Clearing Agency  . . . . . . . . . . . . .  13
     SECTION  3.13. Definitive Trust Certificates . . . . . . . . . . . .  13


                                  ARTICLE IV

                           Actions by Owner Trustee

     SECTION  4.01. Prior Notice to Certificateholders with
                         Respect to Certain Matters . . . . . . . . . . .  14
     SECTION  4.02. Action by Certificateholders with
                         Respect to Certain Matters . . . . . . . . . . .  14
     SECTION  4.03. Action by Certificateholders with
                         Respect to Bankruptcy  . . . . . . . . . . . . .  15
     SECTION  4.04. Restrictions on Certificateholders'
                         Power  . . . . . . . . . . . . . . . . . . . . .  15
     SECTION  4.05. Majority Control  . . . . . . . . . . . . . . . . . .  15

                                  ARTICLE V

                  Application of Trust Funds; Certain Duties

     SECTION  5.01. Establishment of Trust Account  . . . . . . . . . . .  15
     SECTION  5.02. Application of Trust Funds  . . . . . . . . . . . . .  16
     SECTION  5.03. Method of Payment . . . . . . . . . . . . . . . . . .  16
     SECTION  5.04. No Segregation of Moneys; No Interest . . . . . . . .  16
     SECTION  5.05. Accounting and Reports to
                         Certificateholders, Internal Revenue 
                         Service and Others . . . . . . . . . . . . . . .  17
     SECTION  5.06. Signature on Returns; Tax Matters


                         Partner  . . . . . . . . . . . . . . . . . . . .  17

                                  ARTICLE VI

                    Authority and Duties of Owner Trustee

     SECTION  6.01. General Authority . . . . . . . . . . . . . . . . . .  17
     SECTION  6.02. General Duties  . . . . . . . . . . . . . . . . . . .  18
     SECTION  6.03. Action upon Instruction . . . . . . . . . . . . . . .  18
     SECTION  6.04. No Duties Except as Specified in this
                         Agreement or in Instructions . . . . . . . . . .  19
     SECTION  6.05. No Action Except Under Specified
                         Documents or Instructions  . . . . . . . . . . .  19
     SECTION  6.06. Restrictions  . . . . . . . . . . . . . . . . . . . .  19

                                 ARTICLE VII

                           Concerning Owner Trustee

     SECTION  7.01. Acceptance of Trusts and Duties . . . . . . . . . . .  20
     SECTION  7.02. Furnishing of Documents . . . . . . . . . . . . . . .  21
     SECTION  7.03. Representations and Warranties  . . . . . . . . . . .  21
     SECTION  7.04. Reliance; Advice of Counsel . . . . . . . . . . . . .  21
     SECTION  7.05. Not Acting in Individual Capacity . . . . . . . . . .  22
     SECTION  7.06. Owner Trustee Not Liable for Trust
                         Certificates or Receivables  . . . . . . . . . .  22
     SECTION  7.07. Owner Trustee May Own Trust Certificates
                         and Notes  . . . . . . . . . . . . . . . . . . .  23

                                 ARTICLE VIII

                        Compensation of Owner Trustee

     SECTION  8.01. Owner Trustee's Fees and Expenses . . . . . . . . . .  23
     SECTION  8.02. Indemnification . . . . . . . . . . . . . . . . . . .  23
     SECTION  8.03. Payments to Owner Trustee . . . . . . . . . . . . . .  24

                                  ARTICLE IX

                        Termination of Trust Agreement

     SECTION  9.01. Termination of Trust Agreement  . . . . . . . . . . .  24
     SECTION  9.02. Dissolution upon Bankruptcy of Company  . . . . . . .  25

                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees

     SECTION  10.01.     Eligibility Requirements for Owner
                              Trustee . . . . . . . . . . . . . . . . . .  26
     SECTION  10.02.     Resignation or Removal of Owner
                              Trustee . . . . . . . . . . . . . . . . . .  26
     SECTION  10.03.     Successor Owner Trustee  . . . . . . . . . . . .  27
     SECTION  10.04.     Merger or Consolidation of Owner
                              Trustee . . . . . . . . . . . . . . . . . .  27
     SECTION  10.05.     Appointment of Co-Trustee or
                              Separate Trustee  . . . . . . . . . . . . .  28

                                  ARTICLE XI

                                Miscellaneous

     SECTION  11.01.     Supplements and Amendments . . . . . . . . . . .  29
     SECTION  11.02.     No Legal Title to Owner Trust
                             Estate in Certificateholders  . . . . . . .  31
     SECTION  11.03.     Limitations on Rights of Others  . . . . . . . .  31
     SECTION  11.04.     Notices  . . . . . . . . . . . . . . . . . . . .  31
     SECTION  11.05.     Severability . . . . . . . . . . . . . . . . . .  31
     SECTION  11.06.     Separate Counterparts  . . . . . . . . . . . . .  32
     SECTION  11.07.     Successors and Assigns . . . . . . . . . . . . .  32
     SECTION  11.08.     Covenants of Company . . . . . . . . . . . . . .  32
     SECTION  11.09.     No Petition  . . . . . . . . . . . . . . . . . .  33
     SECTION  11.10.     No Recourse  . . . . . . . . . . . . . . . . . .  33
     SECTION  11.11.     Headings . . . . . . . . . . . . . . . . . . . .  33
     SECTION  11.12.     GOVERNING LAW  . . . . . . . . . . . . . . . . .  33
     SECTION  11.13.     Trust Certificate Transfer
                              Restrictions  . . . . . . . . . . . . . . .  33

     EXHIBIT A

Form of Trust Certificate

     EXHIBIT B

Form of Certificate of Trust of BankBoston Marine Asset Backed Trust 1997-2 
                                                                          B-1

     EXHIBIT C

Form of Certificate Depository Agreement  . . . . . . . . . . . . . . . . C-1

     AMENDED AND  RESTATED TRUST AGREEMENT dated as of August 25, 1997, among
     MORGAN STANLEY ABS CAPITAL II INC., a Delaware corporation, as depositor
     (the  "Depositor"),   WILMINGTON  TRUST  COMPANY,   a  Delaware  banking
     corporation,  as owner  trustee  (the  "Owner  Trustee") and  RV  MARINE
     FUNDING  CORPORATION  (the  "Company"), a  Delaware  corporation  and an
     affiliate  of  BankBoston,  N.A., a  national  banking  association (the
     "Bank").

                                  ARTICLE I

                                 Definitions

     SECTION  1.01. Capitalized Terms.   For all purposes of  this Agreement,
capitalized terms used herein shall have the meanings set forth in Appendix A
to the  Sale  and Servicing  Agreement dated  as of  August  25, 1997,  among
BankBoston Marine Asset Backed Trust  1997-2 (the "Trust"), the Depositor and
the Bank.

     SECTION  1.02. Other Definitional Provisions.  

     (a)  All terms defined in this Agreement shall have the defined meanings
when used in  any certificate  or other document  made or delivered  pursuant
hereto unless otherwise defined therein.

     (b)  As used in this Agreement and in any certificate or  other document
made or delivered pursuant hereto or thereto, accounting terms not defined in
this Agreement or in any such  certificate or other document, and  accounting
terms partly defined  in this Agreement or  in any such certificate  or other
document to the extent not defined, shall  have the respective meanings given
to  them under generally accepted accounting  principles.  To the extent that
the  definitions  of accounting  terms  in  this  Agreement or  in  any  such
certificate  or other  document are  inconsistent with  the meanings  of such
terms  under   generally  accepted  accounting  principles,  the  definitions
contained in  this Agreement  or in  any such  certificate or  other document
shall control.

     (c)  The  words "hereof,"  "herein," "hereunder"  and  words of  similar
import when  used in this Agreement shall refer  to this Agreement as a whole
and not  to any particular provision  of this Agreement; Section  and Exhibit
references  contained  in  this  Agreement  are  references to  Sections  and
Exhibits in  or to this  Agreement unless otherwise  specified; and  the term
"including" shall mean "including without limitation".

     (d)  The definitions contained in  this Agreement are applicable  to the
singular as well  as the plural forms  of such terms and to  the masculine as
well as to the feminine and neuter genders of such terms.

     (e)  Any agreement, instrument or statute  defined or referred to herein
or in any instrument or certificate  delivered in  connection herewith  means
such agreement, instrument or statute as  from time to time amended, modified
or  supplemented and  includes (in  the  case of  agreements or  instruments)
references to all  attachments thereto and instruments  incorporated therein;
references to a Person are also to its permitted successors and assigns.

                                  ARTICLE II

                                 Organization

     SECTION  2.01. Name.   The  Trust  created  hereby  shall  be  known  as
"BankBoston  Marine Asset  Backed  Trust  1997-2," in  which  name the  Owner
Trustee may conduct the business of the Trust, make and execute contracts and
other instruments on behalf of the Trust and sue and be sued.

     SECTION  2.02. Office.  The office of the Trust  shall be in care of the
Owner Trustee  at the  Corporate Trust  Office or  at such  other address  in
Delaware  as  the Owner  Trustee  may  designate  by  written notice  to  the
Certificateholders, the Depositor and the Company.

     SECTION  2.03. Purposes and Powers.  (a)  The purpose of the Trust is to
engage in the following activities:

          (i)  to issue  the Notes  pursuant to the  Indenture and  the Trust
     Certificates pursuant  to this Agreement  and to sell the  Notes and the
     Trust Certificates;
 
          (ii) with  the proceeds  of the  sale of  the Notes  and  the Trust
     Certificates,  to  pay  the organizational,  start-up  and transactional
     expenses of  the Trust and to pay the  balance to the Depositor pursuant
     to the Sale and Servicing Agreement;

          (iii)     to assign,  grant, transfer, pledge, mortgage  and convey
     the  Trust Estate  pursuant to  the Indenture  and to  hold, manage  and
     distribute to the  Certificateholders pursuant to the terms  of the Sale
     and Servicing  Agreement any portion  of the Trust Estate  released from
     the Lien of, and remitted to the Trust pursuant to, the Indenture;

          (iv) to  enter into  and perform  its obligations  under the  Basic
     Documents to which it is to be a party;

          (v)  to  engage  in  those  activities,   including  entering  into
     agreements, that are necessary, suitable or convenient to accomplish the
     foregoing or are incidental thereto or connected therewith; and

          (vi) subject to  compliance with the Basic Documents,  to engage in
     such other activities as may be required in connection with conservation
     of  the  Owner  Trust Estate  and  the making  of  distributions  to the
     Certificateholders and the Noteholders.

The Trust is  hereby authorized to engage  in the foregoing activities.   The
Trust shall not  engage in  any activity  other than in  connection with  the
foregoing  or other  than as  required  or authorized  by the  terms  of this
Agreement or the Basic Documents.

     SECTION  2.04. Appointment  of  Owner  Trustee.   The  Depositor  hereby
appoints the Owner Trustee  as trustee of the Trust effective  as of the date
hereof, to have all the rights, powers and duties set forth herein.

     SECTION  2.05. Initial  Capital Contribution of Owner Trust Estate.  The
Depositor  hereby sells,  assigns, transfers,  conveys and  sets over  to the
Owner Trustee,  as of the  date hereof,  the sum  of $1.   The Owner  Trustee
hereby acknowledges  receipt in  trust  from the  Depositor, as  of the  date
hereof, of  the foregoing  contribution, which  shall constitute  the initial
Owner Trust  Estate and  shall be deposited  in the  Certificate Distribution
Account.   The Depositor shall  pay organizational  expenses of the  Trust as
they  may arise  or shall, upon  the request  of the Owner  Trustee, promptly
reimburse the Owner Trustee for any such expenses paid by the Owner Trustee.

     SECTION  2.06. Declaration  of Trust.  The Owner Trustee hereby declares
that it will  hold the Owner  Trust Estate in trust  upon and subject  to the
conditions   set   forth   herein   for   the  use   and   benefit   of   the
Certificateholders, subject to  the obligations of the Trust  under the Basic
Documents.    It  is the  intention  of  the parties  hereto  that  the Trust
constitute  a business trust under  the Business Trust  Statute and that this
Agreement constitute the  governing instrument of such business trust.  It is
the intention of the parties hereto that, solely for income and franchise tax
purposes, the Trust shall be treated as a partnership, with the assets of the
partnership being  the Receivables and  other assets held  by the  Trust, the
partners of the partnership being the Certificateholders, and the Notes being
debt of the partnership.   The parties agree that, unless  otherwise required
by  appropriate tax  authorities, the Trust  will file  or cause to  be filed
annual or  other necessary returns,  reports and other forms  consistent with
the  characterization of the  Trust as a  partnership for  such tax purposes.
Effective as  of the date  hereof, the Owner  Trustee shall have  all rights,
powers  and duties set  forth herein and  in the Business  Trust Statute with
respect to accomplishing the purposes of the  Trust.  The Owner Trustee shall
file the  Certificate of Trust  with the Secretary of  State of the  State of
Delaware pursuant to Section3801  of the Business Trust Statute on  or before
the Closing Date.

     SECTION  2.07. Liability  of Owners.   (a)  The Company shall  be liable
directly to  and will  indemnify any  injured party  for all losses,  claims,
damages, liabilities  and expenses of  the Trust (including Expenses,  to the
extent not paid out of the Owner Trust Estate) to the extent that the Company
would be liable  if the Trust were  a partnership under the  Delaware Revised
Uniform  Limited Partnership Act in which the Company were a general partner;
provided,  however, that  the Company  shall  not be  liable  for any  losses
incurred by a Certificateholder  in the capacity of an investor  in the Trust
Certificates, or by a Noteholder in the capacity of an investor in the Notes.
In addition, any third party creditors of the Trust (other than in connection
with  the obligations  described  in  the preceding  sentence  for which  the
Company  shall not  be liable) shall  be deemed third  party beneficiaries of
this paragraph.  The obligations of the Company under this paragraph shall be
evidenced by the  Trust Certificate described  in Section 3.10(a), which  for
purposes of the Business Trust Statute shall be deemed to be a separate class
of Trust Certificates from all other Trust Certificates issued by  the Trust;
provided that the rights and obligations evidenced by all Trust Certificates,
regardless of class, shall, except as provided in this Section and in Section
3.10(a), be identical.

     (b)  No  Certificateholder, other  than  to  the  extent  set  forth  in
paragraph (a),  shall  have  any  personal liability  for  any  liability  or
obligation of the Trust.

     SECTION  2.08. Title to  Trust Property.   Legal title to all  the Owner
Trust Estate shall  be vested at all  times in the Trust as  a separate legal
entity except where applicable law in any jurisdiction requires title  to any
part of  the Owner Trust  Estate to be  vested in a  trustee or trustees,  in
which case  title shall be deemed  to be vested  in the Owner Trustee,  a co-
trustee and/or a separate trustee, as the case may be.

     SECTION  2.09. Situs  of   Trust.    The  Trust  will   be  located  and
administered in the State of Delaware.   All bank accounts maintained by  the
Owner Trustee  on  behalf of  the  Trust shall  be located  in  the State  of
Delaware or the State of New York.  The Trust shall not have any employees in
any state other  than Delaware; provided, however, that  nothing herein shall
restrict  or prohibit  the  Owner  Trustee from  having  employees within  or
without  the State of Delaware.  Payments will  be received by the Trust only
in Delaware or  New York, and  payments will be made  by the Trust  only from
Delaware or New York.  The only office  of the Trust will be at the Corporate
Trust Office in Delaware.

     SECTION  2.10. Representations and Warranties  of Depositor and Company.

     (a)  The Depositor hereby  represents and warrants to the  Owner Trustee
that:
          (i)  The Depositor  is  duly organized  and validly  existing as  a
     corporation  in good standing under  the laws of  the State of Delaware,
     with  power and  authority to  own  its properties  and  to conduct  its
     business as  such properties  are currently owned  and such  business is
     presently conducted.

          (ii) The Depositor  is duly qualified  to do business as  a foreign
     corporation in good standing and has obtained all necessary licenses and
     approvals in all jurisdictions  in which the ownership  or lease of  its
     property  or   the   conduct  of   its  business   shall  require   such
     qualifications.

          (iii)     The Depositor has the power  and authority to execute and
     deliver this  Agreement and  to carry out  its terms; the  Depositor has
     full power and authority to sell and  assign the property to be sold and
     assigned to and  deposited with  the Trust  and the  Depositor has  duly
     authorized such  sale and assignment  and deposit  to the  Trust by  all
     necessary  corporate action; and the execution, delivery and performance
     of this  Agreement have  been duly  authorized by the  Depositor by  all
     necessary corporate action.

          (iv) The consummation  of  the transactions  contemplated  by  this
     Agreement and the fulfillment of the terms hereof do not  conflict with,
     result in  any  breach  of  any  of the  terms  and  provisions  of,  or
     constitute (with or  without notice or lapse  of time) a  default under,
     the  certificate of  incorporation or  bylaws of  the Depositor,  or any
     indenture, agreement  or other  instrument to which  the Depositor  is a
     party or by which it is bound;  nor result in the creation or imposition
     of any Lien upon any of its properties pursuant to the terms of any such
     indenture,  agreement or  other instrument  (other than pursuant  to the
     Basic Documents); nor violate any law or, to the best of the Depositor's
     knowledge, any order, rule or  regulation applicable to the Depositor of
     any court  or of  any federal or  state regulatory  body, administrative
     agency or other  governmental instrumentality  having jurisdiction  over
     the Depositor or its properties.

          (v)  To the Depositor's best knowledge, there are no proceedings or
     investigations  pending or threatened before any court, regulatory body,
     administrative  agency  or  other  governmental  instrumentality  having
     jurisdiction over the  Depositor or its properties:   (A)  asserting the
     invalidity of this Agreement,  (B)  seeking to prevent  the consummation
     of any of the transactions contemplated by this Agreement or (C) seeking
     any determination or  ruling that might materially and  adversely affect
     the  performance by  the  Depositor  of its  obligations  under, or  the
     validity or enforceability of, this Agreement.

     (b)  The Company  hereby represents  and warrants to  the Owner  Trustee
that:

          (i)The Company has been duly organized and is validly existing as a
     corporation in  good standing under  the laws of the  State of Delaware,
     with power  and  authority to  own  its properties  and  to conduct  its
     business as  such properties  are currently owned  and such  business is
     presently conducted.

          (ii)The  Company is  duly qualified  to  do business  as a  foreign
     corporation in good standing and has obtained all necessary licenses and
     approvals  in all jurisdictions in  which the ownership  or lease of its
     property  or   the   conduct  of   its  business   shall  require   such
     qualifications.

          (iii)The Company has the power and authority to execute and deliver
     this Agreement and  to carry out its  terms; the Company has  full power
     and authority to purchase the Investor Certificates; and  the execution,
     delivery and performance of this  Agreement have been duly authorized by
     the Company by all necessary corporate action.

          (iv)The  consummation  of  the  transactions  contemplated by  this
     Agreement  and the fulfillment of the terms hereof do not conflict with,
     result in  any  breach  of  any  of the  terms  and  provisions  of,  or
     constitute (with  or without notice or  lapse of time) a  default under,
     the  certificate of  incorporation  or  bylaws of  the  Company, or  any
     indenture, agreement or other instrument to which the Company is a party
     or by which it is bound; nor result in the creation or imposition of any
     Lien  upon  any of  its properties  pursuant  to the  terms of  any such
     indenture, agreement  or other  instrument (other  than pursuant  to the
     Basic Documents);  nor violate any law or, to  the best of the Company's
     knowledge, any  order, rule or  regulation applicable to the  Company of
     any court  or of  any federal or  state regulatory  body, administrative
     agency or other  governmental instrumentality  having jurisdiction  over
     the Company or its properties.

          (v)There  are no proceedings  or investigations pending  or, to the
     Company's  best knowledge, threatened before any court, regulatory body,
     administrative  agency  or  other  governmental  instrumentality  having
     jurisdiction  over the  Company or  its properties:   (A)  asserting the
     invalidity of this Agreement, (B) seeking to prevent the consummation of
     any of  the transactions contemplated  by this Agreement or  (C) seeking
     any determination or  ruling that might materially  and adversely affect
     the performance by the Company of its obligations under, or the validity
     or enforceability of, this Agreement.

     SECTION  2.11. Maintenance of the  Demand Note.   To the fullest  extent
permitted  by  applicable law,  the Company  agrees that  it shall  not sell,
convey, pledge, transfer or otherwise dispose of the Demand Note.

     SECTION  2.12. Federal Income  Tax Allocations.  Net income of the Trust
for any month as determined for federal income tax purposes (and each item of
income, gain, loss and deduction entering into the computation thereof) shall
be allocated to  the Certificateholders as of the first day following the end
of such month, in proportion to their ownership of principal amount  of Trust
Certificates  on such  date, to  the extent  of any net  income of  the Trust
(including any amounts  to be distributed to  the Certificateholders pursuant
to the Sale and Servicing Agreement).  Net  losses of the  Trust, if any, for
any  month as determined  for federal income tax  purposes (and each item  of
income, gain, loss and deduction entering into the computation thereof) shall
be allocated to the Company to the extent the  Company is reasonably expected
to bear the economic burden of such net losses, and any remaining net  losses
shall be allocated among the Certificateholders as of the first Record Date 
following  the end  of such month  in  proportion  to  their  ownership  of  
principal  amount  of  Trust Certificates on such  Record Date.  The  Company
is authorized to  modify the allocations  in this  paragraph  if necessary or
appropriate,  in its  sole discretion, for the  allocations to fairly reflect
the economic income, gain or loss to the Company or to the Certificateholders,
or as otherwise required by the Code.

     SECTION  2.13. Administrative Duties.

          (a)  Duties with  Respect to the  Note Agreements.   The  Depositor
     shall  perform the duties  of the  Trust under  the Indenture,  the Note
     Depository   Agreement   and   the   Certificate  Depository   Agreement
     (collectively the "Note  Agreement").  In addition,  the Depositor shall
     consult  with  the  Owner  Trustee as  the  Depositor  deems appropriate
     regarding  the duties  of  the Trust  under the  Note  Agreements.   The
     Depositor shall monitor the performance  of the Trust's duties and shall
     advise the  Owner Trustee when  action is necessary  to comply  with the
     Trust's duties under  the Note Agreements.  The  Depositor shall prepare
     for  execution by  the Owner Trustee  or shall cause  the preparation by
     other  appropriate  Persons  of all  such  documents,  reports, filings,
     instruments, certificates  and opinions as it  shall be the duty  of the
     Trust to prepare, file or deliver  pursuant to the Note Agreements.   In
     furtherance  of the foregoing,  the Depositor  shall take  all necessary
     action that is the duty of the  Trust to take pursuant to Sections 3.04,
     3.05, 3.06, 3.09, 3.14, 3.19 and 7.03 of the Indenture.

          (b)  Duties with Respect to the Trust.

               (i)  In addition to  the duties of the Depositor  set forth in
     the  Basic Documents, the Depositor  shall perform such calculations and
     shall prepare for execution by the  Trust or the Owner Trustee or  shall
     cause  the  preparation  by  other  appropriate  Persons   of  all  such
     documents, reports,  filings, instruments, certificates and  opinions as
     it shall be the  duty of the Trust or the Owner Trustee to prepare, file
     or deliver  pursuant to state  and federal tax  and securities laws  and
     shall take all other appropriate action that it is the duty of the Trust
     or the Owner Trustee to take pursuant to the Basic Documents relating to
     the  preparation   and  filing   of  tax  returns,   the  transfers   of
     Certificates,   the  furnishing  of   documents  and  with   respect  to
     supplements and  amendments of the  Note Agreement.  In  accordance with
     the  request  of  the  Owner Trustee,  the  Depositor  shall administer,
     perform  or  supervise  the  performance  of  such  other  activities in
     connection with  the Basic Documents  as are not  covered by any  of the
     foregoing provisions and as are expressly requested by the Owner Trustee
     and are reasonably within the capability of the Depositor.

               (ii) Notwithstanding  anything in this Agreement or any of the
     other   Basic  Documents  to  the   contrary,  the  Depositor  shall  be
     responsible for promptly  notifying the Owner Trustee in  the event that
     any withholding tax  is imposed on the Trust's  payments (or allocations
     of income) to a Certificateholder.  Any  such notice shall be in writing
     and specify the amount of any withholding tax required to be withheld by
     the Owner Trustee pursuant to such provision.

          (c)  Records.   The Depositor  shall maintain appropriate  books of
     account,  including capital accounts, and records relating to the Trust,
     which books of account and records shall be accessible for inspection by
     the Owner Trustee  and the Certificateholders at any  time during normal
     business hours.

          (d)  Additional Information  to be  Furnished to  the  Trust.   The
     Depositor shall  furnish to  the Owner Trustee  from time  to time  such
     additional information regarding the Trust or the Basic Documents as the
     Owner Trustee shall reasonably request.

     SECTION  2.14. Elimination of Certain Tax Provisions.  In the event that
the Company provides the Owner Trustee  and the Depositor with an opinion  of
counsel acceptable  to the Depositor (the cost of  which opinion shall not be
an expense of the Depositor, the Owner Trustee or the Trust) that, based on a
change in California law since the Closing Date, for the  Trust to be treated
as a partnership for California state income and franchise tax purposes it is
no longer necessary for: (i)  the  Company to continue to maintain the Demand
Note pursuant to Section 2.11 of this Agreement; (ii)  an Insolvency Event of
the Company to cause the dissolution of the Trust pursuant to Section 9.02 of
this Agreement; (iii) the  Company's Trust Certificate to  be nontransferable
pursuant to Section  3.10(a) of this Agreement; and (iv) the  Company to have
liability as and to the extent provided for pursuant to Section 2.07(a), this
Agreement will be deemed to have been  amended (subject to any conditions set
forth in such  opinion of counsel and  effective only after the later  of the
date of such opinion or the effective date set forth in such opinion) without
the consent of Noteholders or Certificateholders and without the  requirement
of any  further action by the Owner Trustee,  the Depositor or the Company in
that  Section 2.11, Section 9.02 Section  3.10(a) and Section 2.07(a) will be
deemed to have been eliminated from this Agreement and shall be of no further
force or effect.

                                 ARTICLE III

                 Trust Certificates and Transfer of Interests

     SECTION  3.01. Initial Ownership.   Upon the  formation of the  Trust by
the  contribution by  the Depositor  pursuant to  Section 2.05 and  until the
issuance  of  the  Trust  Certificates,  the  Depositor  shall  be  the  sole
beneficiary of the Trust.

     SECTION  3.02. The  Trust Certificates.  The Trust Certificates shall be
issued in  definitive, certificated form  in minimum denominations  of $1,000
and in  integral multiples of $1  in excess thereof; provided,  however, that
the Trust Certificates issued to the Company  pursuant to Section 3.10 may be
issued in such  denomination as required to include any residual amount.  The
Trust Certificates  shall be  executed on behalf  of the  Trust by  manual or
facsimile signature  of an  authorized officer of  the Owner Trustee.   Trust
Certificates bearing  the manual or  facsimile signatures of  individuals who
were, at the time when such signatures shall have been affixed, authorized to
sign on behalf  of the Trust,  shall be  validly issued and  entitled to  the
benefit of  this Agreement, notwithstanding  that such individuals or  any of
them shall have  ceased to be so  authorized prior to the  authentication and
delivery of such Trust Certificates  or did not hold such offices at the date
of authentication and delivery of such Trust Certificates.

     A transferee of a Trust Certificate shall become a Certificateholder and
shall be  entitled  to  the  rights  and subject  to  the  obligations  of  a
Certificateholder  hereunder upon  such transferee's  acceptance  of a  Trust
Certificate duly  registered in  such transferee's  name pursuant to  Section
3.04.

     SECTION  3.03. Authentication of  Trust  Certificates.   On the  Closing
Date, the  Owner Trustee shall cause  the Trust Certificates  in an aggregate
principal  amount equal to the Initial Certificate  Balance to be executed on
behalf of the Trust, authenticated and delivered to or upon the written order
of the  Depositor, signed by  its chairman of  the board, its  president, any
vice  president,  secretary  or  any  assistant  treasurer,  without  further
corporate action  by the  Depositor, in authorized  denominations.   No Trust
Certificate shall entitle its Holder to  any benefit under this Agreement  or
be valid for any purpose unless there shall appear on such  Trust Certificate
a  certificate of  authentication  substantially  in the  form  set forth  in
Exhibit A,  executed  by  the   Owner  Trustee  by  manual  signature;   such
authentication   shall  constitute   conclusive  evidence  that   such  Trust
Certificate shall have been duly  authenticated and delivered hereunder.  All
Trust Certificates shall be dated the date of their authentication.

     SECTION  3.04. Registration   of   Transfer   and   Exchange  of   Trust
Certificates; Limitations on Transfer.   The Certificate Registrar shall keep
or  cause  to be  kept,  at  the  office  or agency  maintained  pursuant  to
Section 3.08, a  Certificate Register  in which,  subject to such  reasonable
regulations as  it may  prescribe, the  Owner Trustee  shall provide  for the
registration of  Trust Certificates and  of transfers and exchanges  of Trust
Certificates  as herein  provided.   Wilmington  Trust Company  shall be  the
initial Certificate Registrar.

     Upon surrender for registration of  transfer of any Trust Certificate at
the office or  agency maintained pursuant to Section 3.08,  the Owner Trustee
shall  execute, authenticate  and  deliver,  in the  name  of the  designated
transferee or transferees,  one or more new Trust  Certificates in authorized
denominations  of a like aggregate amount dated the date of authentication by
the Owner Trustee.   At  the option of  a Holder, Trust  Certificates may  be
exchanged for other Trust Certificates  of authorized denominations of a like
aggregate amount upon surrender of the Trust  Certificates to be exchanged at
the office or agency maintained pursuant to Section 3.08.

     Every Trust  Certificate presented  or surrendered  for registration  of
transfer or exchange shall be accompanied by a written instrument of transfer
in form satisfactory to the Owner  Trustee and the Certificate Registrar duly
executed by the Holder or such Holder's attorney  duly authorized in writing.
Each Trust Certificate surrendered for  registration of transfer or  exchange
shall be  cancelled and  subsequently disposed  of  by the  Owner Trustee  in
accordance with its customary practice.

     No service charge  shall be  made for  any registration  of transfer  or
exchange  of Trust  Certificates, but  the Owner  Trustee or  the Certificate
Registrar may  require  payment of  a  sum sufficient  to  cover any  tax  or
governmental charge  that may be imposed  in connection with  any transfer or
exchange of Trust Certificates.

     The  preceding provisions  of this  Section  notwithstanding, the  Owner
Trustee  shall not  make, and  the Certificate  Registrar shall  not register
transfers  or  exchanges of,  Trust  Certificates  for  a period  of  15 days
preceding  the  due  date  for  any   payment  with  respect  to  the   Trust
Certificates.

     SECTION  3.05. Mutilated, Destroyed, Lost or  Stolen Trust Certificates.
If  (a) any  mutilated   Trust  Certificate  shall  be   surrendered  to  the
Certificate Registrar, or if the Certificate Registrar shall receive evidence
to  its  satisfaction  of  the  destruction,  loss  or  theft  of  any  Trust
Certificate and (b) there shall be delivered to the Certificate Registrar and
the Owner  Trustee such security or  indemnity as may be required  by them to
save each  of them harmless,  then in the absence  of notice that  such Trust
Certificate has been  acquired by a bona fide purchaser, the Owner Trustee on
behalf of the  Trust shall execute and  the Owner Trustee  shall authenticate
and deliver, in  exchange for or  in lieu of  any such mutilated,  destroyed,
lost or stolen Trust Certificate, a  new Trust Certificate of like tenor  and
denomination.   In connection with the  issuance of any new Trust Certificate
under  this Section,  the  Owner  Trustee or  the  Certificate Registrar  may
require  the  payment  of  a  sum  sufficient  to  cover  any  tax  or  other
governmental  charge  that may  be  imposed  in  connection therewith.    Any
duplicate Trust Certificate issued pursuant to  this Section shall constitute
conclusive  evidence of  ownership in  the  Trust, as  if originally  issued,
whether or not the lost, stolen or destroyed Trust Certificate shall be found
at any time.

     SECTION  3.06. Persons   Deemed  Certificateholders.     Prior   to  due
presentation of a  Trust Certificate for registration of  transfer, the Owner
Trustee or the Certificate Registrar may  treat the Person in whose name  any
Trust Certificate is  registered in the Certificate Register  as the owner of
such Trust Certificate for the purpose of receiving distributions pursuant to
Section 5.02 and for  all other  purposes whatsoever, and  none of the  Owner
Trustee,  the Certificate  Registrar  shall be  bound by  any  notice to  the
contrary.

     SECTION  3.07. Access   to  List   of   Certificateholders'  Names   and
Addresses.   The Owner Trustee shall furnish or  cause to be furnished to the
Servicer and the Depositor, within 15 days after receipt by the Owner Trustee
of a  written request therefor from the Servicer or the Depositor, a list, in
such form as  the Servicer or  the Depositor may  reasonably require, of  the
names and addresses of  the Certificateholders as  of the most recent  Record
Date.  If  a Certificateholder applies in  writing to the Owner  Trustee, and
such application states that the  applicant desires to communicate with other
Certificateholders with respect to their rights under this Agreement or under
the Trust  Certificates and such application is accompanied  by a copy of the
communication that  such  applicant  proposes to  transmit,  then  the  Owner
Trustee  shall,  within  five  Business   Days  after  the  receipt  of  such
application, afford such applicant access during normal business hours to the
current list of Certificateholders.  Each  Holder, by receiving and holding a
Trust Certificate,  shall be deemed  to have agreed  not to  hold any of  the
Depositor,  the  Company, the  Certificate  Registrar  or the  Owner  Trustee
accountable by reason  of the disclosure of its  name and address, regardless
of the source from which such information was derived.

     SECTION  3.08. Maintenance of Office or Agency.  The Owner Trustee shall
maintain  in the Borough  of Manhattan,  The City of  New York, an  office or
offices or agency or agencies where Trust Certificates may be surrendered for
registration of transfer or exchange and where notices and demands to or upon
the  Owner  Trustee  in  respect  of the  Trust  Certificates  and  the Basic
Documents may  be served.  The  Owner Trustee initially designates  The Chase
Manhattan Bank as its office for such purposes.  The Owner Trustee shall give
prompt written  notice to the  Company and to  the Certificateholders  of any
change in  the location  of the Certificate  Register or  any such  office or
agency.

     SECTION  3.09. RESERVED.

     SECTION  3.10. Ownership by Company of Trust Certificates.  
     (a)   On the Closing Date,  the Company shall retain  Trust Certificates
representing  at  least 1%  of  the  Initial  Certificate Balance  and  shall
thereafter  retain  beneficial  and record  ownership  of  Trust Certificates
representing at least 1% of the Certificate Balance.  Any attempted  transfer
of  the Company's  Trust Certificate that  would reduce such  interest of the
Company below 1% of the Certificate Balance shall be void.  The Owner Trustee
shall cause any Trust Certificate issued  to the Company to contain a  legend
stating "THIS CERTIFICATE IS NON-TRANSFERABLE".

     (b)  The Trust Certificate issued to the Company as described in Section
3.10(a) shall contain such additional  language providing that all amounts to
be distributed pursuant 5.06(b) of the  Sale and Servicing Agreement shall be
distributed to the Holder of such Certificate.

     SECTION  3.11. Book-Entry Trust Certificates.   The Trust  Certificates,
upon original  issuance, will be  issued in the  form of a  typewritten Trust
Certificate or Trust Certificates representing Book-Entry Trust Certificates,
to be delivered to The Depository Trust Company, the initial Clearing Agency,
by, or on  behalf of, the Trust; provided, however, that one Definitive Trust
Certificate  may be  issued to the  Company pursuant  to Section 3.10.   Such
Trust Certificate or Trust Certificates  shall initially be registered on the
Certificate Register in  the name of Cede  & Co., the nominee of  the initial
Clearing Agency,  and no  Certificate Owner will  receive a  definitive Trust
Certificate  representing such  Certificate Owner's  interest  in such  Trust
Certificate,  except  as  provided   in  Section 3.13.    Unless  and   until
definitive,  fully  registered  Trust  Certificates  (the  "Definitive  Trust
Certificates")  have   been  issued   to  Certificate   Owners  pursuant   to
Section 3.13:

     (a)  The provisions of this Section shall be in full force and effect;

     (b)  The Certificate Registrar  and the Owner Trustee shall  be entitled
to  deal  with the  Clearing  Agency  for  all  purposes  of  this  Agreement
(including the payment of principal of and interest on the Trust Certificates
and the giving of instructions or directions hereunder) as the sole Holder of
the  Trust Certificates  and  shall  have no  obligation  to the  Certificate
Owners;

     (c)  To the extent that the provisions of this Section conflict with any
other  provisions of  this Agreement,  the provisions  of this  Section shall
control;

     (d)  The rights  of Certificate Owners  shall be exercised  only through
the Clearing  Agency and  shall be limited  to those  established by  law and
agreements between such Certificate Owners and the Clearing Agency and/or the
Clearing  Agency  Participants.    Pursuant  to  the  Certificate  Depository
Agreement, unless and until Definitive Trust Certificates are issued pursuant
to Section 3.13, the initial  Clearing Agency will make  book-entry transfers
among the Clearing  Agency Participants and receive and  transmit payments of
principal  of and interest on the Trust  Certificates to such Clearing Agency
Participants; and

     (e)  Whenever  this Agreement requires  or permits  actions to  be taken
based  upon instructions  or  directions  of  Holders of  Trust  Certificates
evidencing a  specified percentage of  the Certificate Balance,  the Clearing
Agency shall  be deemed to represent such percentage  only to the extent that
it has  received instructions to  such effect from Certificate  Owners and/or
Clearing  Agency  Participants  owning  or representing,  respectively,  such
required percentage of the beneficial  interest in the Trust Certificates and
has delivered such instructions to the Owner Trustee.

     SECTION  3.12. Notices to Clearing Agency.   Whenever a notice or  other
communication to  the Certificateholders  is required  under this  Agreement,
unless  and until  Definitive Trust  Certificates shall  have been  issued to
Certificate Owners pursuant to Section 3.13, the Owner Trustee shall give all
such   notices   and  communications   specified  herein   to  be   given  to
Certificateholders to the  Clearing Agency, and shall have  no obligations to
the Certificate Owners.

     SECTION  3.13. Definitive Trust  Certificates.    If  (i) the  Depositor
advises the Owner  Trustee in writing that  the Clearing Agency is  no longer
willing or  able to properly  discharge its responsibilities with  respect to
the Trust  Certificates and  the Depositor  is unable  to locate  a qualified
successor,  (ii) the Depositor  at its  option advises  the Owner  Trustee in
writing  that  it elects  to  terminate  the  book-entry system  through  the
Clearing Agency  or (iii) after the  occurrence of an  Event of Default  or a
Servicer  Default,  Certificate   Owners  representing  beneficial  interests
aggregating  at  least a  majority  of  the  Certificate Balance  advise  the
Clearing  Agency in  writing that  the  continuation of  a book-entry  system
through  the  Clearing  Agency is  no  longer  in the  best  interest  of the
Certificate  Owners, then  the Clearing Agency  shall notify  all Certificate
Owners and the Owner  Trustee of the occurrence of any such  event and of the
availability  of  the  Definitive Trust  Certificates  to  Certificate Owners
requesting the same.  Upon surrender to  the Owner Trustee of the typewritten
Trust Certificate  or Trust  Certificates representing  the Book-Entry  Trust
Certificates   by   the   Clearing   Agency,  accompanied   by   registration
instructions, the Owner Trustee shall execute and authenticate the Definitive
Trust  Certificates  in accordance  with  the  instructions of  the  Clearing
Agency.   Neither the Certificate  Registrar nor  the Owner Trustee  shall be
liable for any  delay in delivery of  such instructions and may  conclusively
rely on, and shall be protected  in relying on, such instructions.   Upon the
issuance of Definitive Trust Certificates,  the Owner Trustee shall recognize
the Holders of the Definitive  Trust Certificates as Certificateholders.  The
Definitive  Trust Certificates shall be printed,  lithographed or engraved or
may be produced  in any other manner as is reasonably acceptable to the Owner
Trustee, as evidenced by its execution thereof.

                                  ARTICLE IV

                           Actions by Owner Trustee

     SECTION  4.01. Prior  Notice  to  Certificateholders  with  Respect   to
Certain Matters.   With respect to  the following matters,  the Owner Trustee
shall not  take action  unless at  least 30 days  before the  taking of  such
action,  the Owner  Trustee  shall have  notified  the Certificateholders  in
writing  of the  proposed action  and the  Certificateholders shall  not have
notified the Owner Trustee in writing prior to the 30th day after such notice
is  given that  such  Certificateholders have  withheld  consent or  provided
alternative direction:

     (a)  the initiation of any claim or lawsuit  by the Trust (except claims
or lawsuits brought in connection with the collection of the Receivables) and
the compromise of  any action,  claim or  lawsuit brought by  or against  the
Trust  (except with  respect to  the  aforementioned claims  or lawsuits  for
collection of the Receivables);

     (b)  the election by the Trust  to file an amendment to the  Certificate
of Trust (unless  such amendment is required  to be filed under  the Business
Trust Statute);

     (c)  the  amendment of  the  Indenture by  a  supplemental indenture  in
circumstances where the consent of any Noteholder is required;

     (d)  the amendment  of  the Indenture  by  a supplemental  indenture  in
circumstances where  the consent of any  Noteholder is not  required and such
amendment    materially   adversely    affects   the    interests   of    the
Certificateholders;

     (e)  the   amendment,  change  or  modification  of  the  Administration
Agreement, except  to  cure  any ambiguity  or  to amend  or  supplement  any
provision  in  a  manner  or  add any  provision  that  would  not materially
adversely affect the interests of the Certificateholders; or

     (f)  the  appointment  pursuant to  the  Indenture of  a  successor Note
Registrar or Indenture  Trustee or pursuant to this  Agreement of a successor
Certificate Registrar, or the consent to the assignment by the Note Registrar
or Indenture  Trustee or Certificate  Registrar of its obligations  under the
Indenture or this Agreement, as applicable.

     SECTION  4.02. Action  by  Certificateholders  with  Respect to  Certain
Matters.   The  Owner  Trustee shall  not  have the  power,  except upon  the
direction of  the Certificateholders, to  remove the Servicer under  the Sale
and  Servicing  Agreement pursuant  to  Section 8.01  thereof  or  except  as
expressly provided  in the  Basic Documents, sell  the Receivables  after the
termination  of the  Indenture.   The  Owner Trustee  shall take  the actions
referred to in  the preceding sentence only upon  written instructions signed
by the Certificateholders.

     SECTION  4.03. Action by Certificateholders with  Respect to Bankruptcy.
The Owner Trustee shall not have the power to commence a voluntary proceeding
in bankruptcy  relating to the Trust without  the unanimous prior approval of
all Certificateholders  and the delivery  to the Owner  Trustee by each  such
Certificateholder of  a  certificate certifying  that such  Certificateholder
reasonably believes that the Trust is insolvent.

     SECTION  4.04. Restrictions   on   Certificateholders'   Power.      The
Certificateholders shall not  direct the Owner Trustee to  take or to refrain
from taking any  action if such action  or inaction would be  contrary to any
obligation  of the Trust or the Owner Trustee  under this Agreement or any of
the Basic Documents or would be contrary to Section 2.03, nor shall the Owner
Trustee be obligated to follow any such direction, if given.

     SECTION  4.05. Majority  Control.  Except  as expressly provided herein,
any action that may be taken  by the Certificateholders under this  Agreement
may be taken by the Holders of Trust Certificates evidencing  not less than a
majority of  the Certificate Balance.   Except as expressly  provided herein,
any  written  notice of  the  Certificateholders delivered  pursuant  to this
Agreement  shall be  effective if  signed  by Holders  of Trust  Certificates
evidencing not less than a majority of the Certificate Balance at the time of
the delivery of such notice.

                                  ARTICLE V

                  Application of Trust Funds; Certain Duties

     SECTION  5.01. Establishment of Trust  Account.  The Owner  Trustee, for
the benefit  of the Certificateholders,  shall establish and maintain  in the
name of the Trust an  Eligible Deposit Account (the "Certificate Distribution
Account"),  bearing a designation clearly indicating that the funds deposited
therein are held for the benefit of the Certificateholders.

     The Owner Trustee  shall possess all  right, title and  interest in  all
funds  on deposit from time  to time in  the Certificate Distribution Account
and in all  proceeds thereof.  Except as otherwise expressly provided herein,
the Certificate  Distribution Account  shall be under  the sole  dominion and
control of the Owner Trustee for the  benefit of the Certificateholders.  If,
at any  time, the Certificate  Distribution Account ceases to  be an Eligible
Deposit Account,  the Owner Trustee (or the Depositor  on behalf of the Owner
Trustee, if  the Certificate  Distribution Account  is not then  held by  the
Owner Trustee or an affiliate thereof) shall within 10 Business Days (or such
longer period, not to exceed 30 calendar days, as to which each Rating Agency
may consent) establish a new  Certificate Distribution Account as an Eligible
Deposit Account and  shall transfer any  cash and/or any investments  to such
new Certificate Distribution Account.

     SECTION  5.02. Application of Trust Funds.  (a)  On each Monthly Payment
Date, the Owner Trustee will distribute to  Certificateholders, on a pro rata
basis, amounts  received from the  Indenture Trustee for distribution  to the
Certificateholders  pursuant to Section 5.06(a)(ii) of the Sale and Servicing
Agreement with respect  to such Monthly Payment  Date.  In addition,  on each
Monthly  Payment Date  the  Owner  Trustee will  distribute  to the  Company,
amounts, if any  received from the Indenture Trustee for  distribution to the
Company pursuant to Section 5.06(b) of the Sale  and Servicing Agreement with
respect to such Monthly Payment Date.

     (b)  On each Monthly  Payment Date, the Owner Trustee shall send to each
Certificateholder  the statement or statements  provided to the Owner Trustee
by the Servicer pursuant to Section 5.08 of  the Sale and Servicing Agreement
with respect to such Monthly Payment Date.

     (c)  In  the event  that any withholding  tax is imposed  on the Trust's
payment (or  allocations of  income) to a  Certificateholder, such  tax shall
reduce  the  amount  otherwise  distributable  to  the  Certificateholder  in
accordance  with this Section.   The Owner  Trustee is  hereby authorized and
directed   to  retain   from   amounts   otherwise   distributable   to   the
Certificateholders  sufficient funds  for  the  payment of  any  tax that  is
legally owed by the Trust (but such authorization shall not prevent the Owner
Trustee  from  contesting  any  such  tax  in   appropriate  proceedings  and
withholding payment of such tax, if permitted  by law, pending the outcome of
such proceedings).  The amount of any withholding tax imposed with respect to
a  Certificateholder   shall  be   treated  as   cash  distributed   to  such
Certificateholder at the time it is withheld by the Trust and remitted to the
appropriate taxing authority.  If there is a possibility that withholding tax
is  payable with  respect to  a  distribution (such  as a  distribution  to a
non-U.S. Certificateholder),  the Owner  Trustee may  in its sole  discretion
withhold such amounts in accordance with this paragraph (c).

     SECTION  5.03. Method   of  Payment.      Subject  to   Section 9.01(c),
distributions required  to  be  made to  Certificateholders  on  any  Monthly
Payment  Date shall  be  made  to each  Certificateholder  of  record on  the
preceding Record  Date  either by  wire  transfer, in  immediately  available
funds,  to the  account of  such  Holder at  a  bank or  other entity  having
appropriate  facilities  therefor,  if  such   Certificateholder  shall  have
provided to  the Certificate  Registrar appropriate  written instructions  at
least five Business Days prior  to such Monthly Payment  Date or, if not,  by
check  mailed  to  such  Certificateholder  at the  address  of  such  Holder
appearing in the Certificate Register.

     SECTION  5.04. No Segregation of  Moneys; No Interest.   Moneys received
by the Owner Trustee hereunder need not be segregated in any manner except to
the extent  required by law  or the Sale  and Servicing Agreement  and may be
deposited under such  general conditions as may be prescribed by law, and the
Owner Trustee shall not be liable for any interest thereon.

     SECTION  5.05. Accounting and  Reports to   Certificateholders, Internal
Revenue Service and Others.  The Depositor shall (a) maintain (or cause to be
maintained)  the books of the Trust on  a calendar year basis and the accrual
method  of  accounting, (b) deliver  to  each  Certificateholder, as  may  be
required by the Code and applicable Treasury Regulations, such information as
may be required (including Schedule K-1) to enable each Certificateholder  to
prepare its federal and state income  tax returns, (c) file such tax  returns
relating  to  the Trust  (including  a  partnership information  return,  IRS
Form 1065) and make such  elections as from time  to time may be  required or
appropriate under  any applicable state  or federal  statute or  any rule  or
regulation thereunder  so as  to maintain the  Trust's characterization  as a
partnership for federal income tax purposes, (d) cause such tax returns to be
signed in the manner required by law and (e) collect or cause to be collected
any withholding  tax as described  in and in accordance  with Section 5.02(c)
with respect  to income  or distributions to  Certificateholders.   The Owner
Trustee shall  elect under  Section 1278  of the  Code to  include in  income
currently any market  discount that accrues with respect  to the Receivables.
The Owner Trustee shall not make  the election provided under Section 754  of
the Code.

     SECTION  5.06. Signature  on Returns;  Tax  Matters Partner.    (a)  The
Owner Trustee shall sign on behalf of the Trust the tax returns of the Trust,
unless applicable law requires a Certificateholder to sign such documents, in
which case such documents shall be signed by the Company.

     (b)  The Company  shall be designated  the "tax matters partner"  of the
Trust pursuant to Section 6231(a)(7)(A)  of the Code and  applicable Treasury
Regulations.

                                  ARTICLE VI

                    Authority and Duties of Owner Trustee

     SECTION  6.01. General Authority.   The Owner Trustee is  authorized and
directed to execute and deliver  the Basic Documents to which the Trust is to
be a party and each certificate or  other document attached as an exhibit  to
or contemplated by  the Basic Documents to which  the Trust is to  be a party
and, in each case, in such form  as the Depositor shall approve, as evidenced
conclusively by  the Owner Trustee's execution  thereof.  In addition  to the
foregoing, the Owner  Trustee is authorized, but  shall not be obligated,  to
take all actions required of the Trust pursuant to  the Basic Documents.  The
Owner  Trustee is further authorized from time to time to take such action as
the Depositor recommends with respect to the Basic Documents.

     SECTION  6.02. General  Duties.   It  shall  be the  duty  of the  Owner
Trustee to discharge (or cause to be discharged)  all of its responsibilities
pursuant to the terms of this Agreement and the Basic Documents to which  the
Trust  is  a  party and  to  administer  the  Trust in  the  interest  of the
Certificateholders, subject to the Basic Documents and in accordance with the
provisions  of this  Agreement.  Notwithstanding  the  foregoing,  the  Owner
Trustee will be deemed to have discharged it duties under the Basic Documents
to the extent  the Depositor has agreed  to perform them pursuant  to Section
2.13 of this Agreement.

     SECTION  6.03. Action upon Instruction.  (a)  Subject to  Article IV and
in accordance with  the terms of the Basic  Documents, the Certificateholders
may by written instruction direct the Owner Trustee in the management  of the
Trust.  Such direction may be exercised at any time by written instruction of
the Certificateholders pursuant to Article IV.

     (b)  The  Owner  Trustee  shall  not  be required  to  take  any  action
hereunder  or  under any  Basic  Document  if the  Owner  Trustee  shall have
reasonably  determined, or  shall have  been  advised by  counsel, that  such
action is likely to result in liability  on the part of the Owner Trustee  or
is contrary  to the  terms hereof or  of any Basic  Document or  is otherwise
contrary to law.

     (c)  Whenever the Owner Trustee is  unable to decide between alternative
courses  of action permitted  or required by  the terms of  this Agreement or
under  any Basic Document, the  Owner Trustee shall  promptly give notice (in
such  form  as   shall  be  appropriate  under  the   circumstances)  to  the
Certificateholders requesting  instruction as to  the course of action  to be
adopted, and to the extent the Owner Trustee acts in good faith in accordance
with any  written instruction of  the Certificateholders received,  the Owner
Trustee shall not be liable on account of  such action to any Person.  If the
Owner Trustee shall  not have received appropriate instruction within 10 days
of such  notice (or within such  shorter period of time as  reasonably may be
specified in such notice or may be necessary under the circumstances) it may,
but shall be under no  duty to, take or refrain  from taking such action  not
inconsistent with this  Agreement or the Basic Documents, as it shall deem to
be in  the  best  interests of  the  Certificateholders, and  shall  have  no
liability to any Person for such action or inaction.

     (d)  In the event that the Owner Trustee is unsure as to the application
of  any  provision  of this  Agreement  or  any Basic  Document  or  any such
provision is ambiguous  as to its  application, or is, or  appears to be,  in
conflict  with any  other applicable  provision, or  in  the event  that this
Agreement permits any determination  by the Owner Trustee or is  silent or is
incomplete as to the course of action  that the Owner Trustee is required  to
take with  respect to a particular  set of facts, the Owner  Trustee may give
notice (in such form as shall be  appropriate under the circumstances) to the
Certificateholders  requesting instruction and, to the  extent that the Owner
Trustee  acts or refrains  from acting in  good faith in  accordance with any
such instruction received, the Owner Trustee  shall not be liable, on account
of such action or  inaction, to any Person.   If the Owner Trustee  shall not
have received  appropriate  instruction within  10 days  of such  notice  (or
within such shorter  period of time  as reasonably may  be specified in  such
notice  or may  be necessary under  the circumstances)  it may, but  shall be
under no duty  to, take or refrain  from taking such action  not inconsistent
with this  Agreement or the Basic  Documents, as it  shall deem to be  in the
best interests of the Certificateholders, and shall have  no liability to any
Person for such action or inaction.

     SECTION  6.04. No Duties  Except as  Specified in  this Agreement  or in
Instructions.   The Owner  Trustee shall not  have any duty  or obligation to
manage, make any payment with respect to, register, record, sell, dispose of,
or otherwise  deal  with the  Owner Trust  Estate, or  to  otherwise take  or
refrain  from taking any  action under, or  in connection with,  any document
contemplated  hereby  to  which  the Owner  Trustee  is  a  party, except  as
expressly provided  by the  terms of  this Agreement  or in  any document  or
written instruction received  by the Owner Trustee pursuant  to Section 6.03;
and no implied duties or obligations shall be read into this Agreement or any
Basic Document against  the Owner Trustee.   The Owner Trustee shall  have no
responsibility  for filing  any financing  or  continuation statement  in any
public office at any time or to  otherwise perfect or maintain the perfection
of any  security interest or  lien granted to  it hereunder or to  prepare or
file any Securities and Exchange Commission filing for the Trust or to record
this Agreement or any Basic Document.  The Owner  Trustee nevertheless agrees
that it will, at its own cost and expense, promptly take all action as may be
necessary  to discharge any liens on any  part of the Owner Trust Estate that
result from actions  by, or claims  against, the Owner  Trustee that are  not
related to the ownership or the administration of the Owner Trust Estate.

     SECTION  6.05. No   Action   Except   Under   Specified   Documents   or
Instructions.   The  Owner  Trustee  shall not  manage,  control, use,  sell,
dispose of or otherwise deal  with any part of the Owner  Trust Estate except
(i) in accordance with the powers granted to and the authority conferred upon
the Owner  Trustee pursuant  to this Agreement,  (ii) in accordance  with the
Basic  Documents and  (iii) in accordance  with any  document or  instruction
delivered to the Owner Trustee pursuant to Section 6.03.

     SECTION  6.06. Restrictions.    The  Owner Trustee  shall  not  take any
action (a) that is inconsistent  with the purposes of the Trust  set forth in
Section 2.03 or (b) that, to the actual knowledge of the Owner Trustee, would
result in the  Trust's becoming taxable  as a corporation for  federal income
tax purposes.  The  Certificateholders shall not direct the  Owner Trustee to
take action that would violate the provisions of this Section.

                                 ARTICLE VII

                           Concerning Owner Trustee

     SECTION  7.01. Acceptance  of  Trusts  and Duties.    The  Owner Trustee
accepts the trusts hereby created and agrees to  perform its duties hereunder
with respect to such  trusts, but only upon the terms of this Agreement.  The
Owner  Trustee also  agrees to  disburse all moneys  actually received  by it
constituting part  of the  Owner Trust  Estate upon  the terms  of the  Basic
Documents and this Agreement.  The  Owner Trustee shall not be answerable  or
accountable  hereunder or under  any Basic Document  under any circumstances,
except (i) for its own willful  misconduct or negligence or (ii) in the  case
of the inaccuracy of any representation or warranty contained in Section 7.03
expressly made  by the  Owner Trustee.    In particular,  but not  by way  of
limitation  (and  subject  to  the  exceptions set  forth  in  the  preceding
sentence):

     (a)  The Owner Trustee  shall not be  liable for any  error of  judgment
made by a Trust Officer of the Owner Trustee;

     (b)  The Owner  Trustee shall not be  liable with respect to  any action
taken or omitted to be taken by it in accordance with the instructions of any
Certificateholder;

     (c)  No provision of this Agreement  or any Basic Document shall require
the Owner Trustee  to expend or risk  funds or otherwise incur  any financial
liability in the  performance of  any of  its rights or  powers hereunder  or
under any Basic Document if  the Owner Trustee shall have reasonable  grounds
for believing that repayment of such funds or adequate indemnity against such
risk or liability is not reasonably assured or provided to it;

     (d)  Under  no  circumstances  shall  the Owner  Trustee  be  liable for
indebtedness  evidenced by  or  arising  under any  of  the Basic  Documents,
including the principal of and interest on the Notes;

     (e)  The Owner Trustee shall not be responsible for or in respect of the
validity or sufficiency  of this Agreement or for the due execution hereof by
the  Depositor  or the  Company  or  for  the form,  character,  genuineness,
sufficiency, value or validity of any of the Owner Trust Estate, or for or in
respect of the validity or sufficiency of the Basic Documents, other than the
certificate  of  authentication on  the  Trust  Certificates,  and the  Owner
Trustee shall in no  event assume or incur any liability,  duty or obligation
to  any Noteholder  or  to  any Certificateholder,  other  than as  expressly
provided for herein or expressly agreed to in the Basic Documents;

     (f)  The Owner Trustee shall not be liable for the default or misconduct
of the  Depositor, the Company, the  Indenture Trustee or  the Servicer under
any of the Basic Documents or otherwise, and the  Owner Trustee shall have no
obligation or  liability to perform the  obligations of the Trust  under this
Agreement  or the Basic  Documents that are  required to be  performed by the
Indenture Trustee  under the Indenture or the  Servicer or Morgan Stanley ABS
Capital II Inc. under the Sale and Servicing Agreement; and

     (g)  The Owner Trustee  shall be under no obligation to  exercise any of
the rights or powers vested in it by this Agreement, or to institute, conduct
or defend any litigation under this Agreement or otherwise or in  relation to
this Agreement or any  Basic Document, at the request, order  or direction of
any of the Certificateholders, unless such Certificateholders have offered to
the Owner Trustee security or indemnity satisfactory to it against the costs,
expenses and liabilities that may be incurred by the Owner Trustee therein or
thereby.   The right of  the Owner Trustee  to perform any  discretionary act
enumerated in this Agreement or in any Basic Document shall not  be construed
as a duty, and  the Owner Trustee shall not be answerable  for other than its
negligence or willful misconduct in the performance of any such act.

     SECTION  7.02. Furnishing of Documents.  The Owner Trustee shall furnish
to  the  Certificateholders,  promptly  upon  receipt  of  a written  request
therefor,  duplicates or copies  of all reports,  notices, requests, demands,
certificates, financial statements and any other instruments furnished to the
Owner Trustee under the Basic Documents.

     SECTION  7.03. Representations and Warranties.  The Owner Trustee hereby
represents and warrants  to the Depositor and the Company, for the benefit of
the Certificateholders, that:

     (a)  It is a banking corporation  duly organized and validly existing in
good standing under the laws of the  State of Delaware.  It has all requisite
corporate power and authority to execute, deliver and perform its obligations
under this Agreement.

     (b)  It  has taken  all  corporate  action  necessary to  authorize  the
execution and delivery  by it of this  Agreement, and this Agreement  will be
executed and  delivered by  one of  its officers  who is  duly authorized  to
execute and deliver this Agreement on its behalf.

     (c)  Neither the execution  or the delivery by it of this Agreement, nor
the  consummation  by   it  of  the  transactions  contemplated  hereby,  nor
compliance by it with any of  the terms or provisions hereof will  contravene
any federal  or Delaware law,  governmental rule or regulation  governing the
banking or trust powers of the Owner Trustee or any judgment or order binding
on it, or constitute any default under its charter documents or bylaws or any
indenture, mortgage, contract, agreement or instrument to which it is a party
or by which any of its properties may be bound.

     SECTION  7.04. Reliance;  Advice  of Counsel.    (a)  The  Owner Trustee
shall  incur no liability to anyone in acting upon any signature, instrument,
notice,  resolution, request, consent,  order, certificate,  report, opinion,
bond, or other document or paper believed by it to be genuine and believed by
it to be signed by the proper party or parties.  The Owner Trustee may accept
a certified copy of a resolution of the board of directors or other governing
body of any  corporate party as conclusive evidence  that such resolution has
been duly adopted by such body and that the same is in full force and effect.
As  to  any fact  or  matter the  method  of determination  of  which  is not
specifically prescribed herein, the Owner Trustee may for all purposes hereof
rely on a certificate,  signed by the president  or any vice president  or by
the treasurer or  other authorized officers of the relevant party, as to such
fact  or matter, and such certificate shall constitute full protection to the
Owner Trustee for any action taken or omitted to be taken by it in good faith
in reliance thereon.

     (b)  In the  exercise or administration  of the trusts hereunder  and in
the  performance of its  duties and obligations  under this Agreement  or the
Basic Documents, the Owner Trustee (i) may act directly or through its agents
or attorneys pursuant  to agreements entered into  with any of them,  and the
Owner Trustee  shall not  be liable  for the  conduct or  misconduct of  such
agents or  attorneys if such agents or attorneys  shall have been selected by
the Owner  Trustee with reasonable  care, and (ii) may consult  with counsel,
accountants and other skilled Persons to be selected with reasonable care and
employed by it.   The Owner  Trustee shall not be  liable for anything  done,
suffered  or  omitted in  good faith  by  it in  accordance with  the written
opinion or advice  of any such counsel, accountants or other such Persons and
not contrary to this Agreement or any Basic Document.

     SECTION  7.05. Not Acting in Individual Capacity.  Except as provided in
this Article VII,  in accepting  the trusts hereby  created Wilmington  Trust
Company acts  solely as  Owner Trustee  hereunder and  not in  its individual
capacity, and  all  Persons having  any claim  against the  Owner Trustee  by
reason  of the  transactions  contemplated  by this  Agreement  or any  Basic
Document   shall  look  only  to  the  Owner  Trust  Estate  for  payment  or
satisfaction thereof.

     SECTION  7.06. Owner  Trustee  Not  Liable  for  Trust  Certificates  or
Receivables.   The recitals  contained herein and  in the  Trust Certificates
(other than the signature  and countersignature of  the Owner Trustee on  the
Trust Certificates)  shall be taken as  the statements of  the Depositor, and
the Owner Trustee assumes no responsibility for the correctness thereof.  The
Owner Trustee makes  no representations as to the validity  or sufficiency of
this  Agreement, of any  Basic Document or  of the  Trust Certificates (other
than the signature  and countersignature of  the Owner Trustee  on the  Trust
Certificates) or  the Notes, or of any Receivable  or related documents.  The
Owner Trustee shall  at no time have  any responsibility or liability  for or
with respect to  the legality, validity and enforceability  of any Receivable
or  the  perfection and  priority  of any  security interest  created  by any
Receivable in any Financed Boat or the maintenance of any such perfection and
priority, or for or with respect to the sufficiency of the Owner Trust Estate
or   its  ability   to   generate   the  payments   to   be  distributed   to
Certificateholders   under  this  Agreement  or  the  Noteholders  under  the
Indenture,  including,  without  limitation:   the  existence,  condition and
ownership  of any  Financed Boat;  the  existence and  enforceability of  any
insurance  thereon; the  existence  and  contents of  any  Receivable on  any
computer or  other record  thereof; the  validity  of the  assignment of  any
Receivable to the Trust or of any intervening assignment; the completeness of
any  Receivable;  the performance  or  enforcement  of  any  Receivable;  the
compliance by the Depositor, the Company or the Servicer with any warranty or
representation made  under any Basic  Document or in any  related document or
the accuracy of  any such warranty  or representation, or  any action of  the
Indenture Trustee or the Servicer or any subservicer taken in the name of the
Owner Trustee.

     SECTION  7.07. Owner Trustee May Own Trust Certificates and Notes.   The
Owner Trustee in its individual or any other capacity may become the owner or
pledgee of Trust Certificates  or Notes and may deal with  the Depositor, the
Company, the Indenture Trustee and  the Servicer in banking transactions with
the same rights as it would have if it were not Owner Trustee.

                                 ARTICLE VIII

                        Compensation of Owner Trustee

     SECTION  8.01. Owner Trustee's  Fees and  Expenses.   The Owner  Trustee
shall receive as  compensation for its services  hereunder such fees  as have
been separately agreed upon before the  date hereof between the Depositor and
the Owner  Trustee, and the Owner Trustee shall  be entitled to be reimbursed
by the Depositor  for its other reasonable expenses  hereunder, including the
reasonable  compensation,  expenses   and  disbursements   of  such   agents,
representatives,  experts and  counsel as  the  Owner Trustee  may employ  in
connection with the  exercise and  performance of its  rights and its  duties
hereunder.

     SECTION  8.02. Indemnification.   The Company shall be liable as primary
obligor  for, and  shall  indemnify  the Owner  Trustee  and its  successors,
assigns, agents and  servants (collectively, the "Indemnified  Parties") from
and against, any  and all liabilities,  obligations, losses, damages,  taxes,
claims, actions and  suits, and any  and all  reasonable costs, expenses  and
disbursements (including reasonable legal fees  and expenses) of any kind and
nature whatsoever (collectively, "Expenses") which may at any time be imposed
on,  incurred by,  or asserted against  the Owner Trustee  or any Indemnified
Party in  any way  relating to or  arising out  of this Agreement,  the Basic
Documents,  the Owner  Trust Estate,  the administration  of the  Owner Trust
Estate or the  action or inaction of the Owner Trustee hereunder, except only
that  the  Company  shall not  be  liable  for or  required  to  indemnify an
Indemnified  Party from and against Expenses arising or resulting from any of
the matters described in the third sentence of Section 7.01.  The indemnities
contained in this Section shall survive the resignation or termination of the
Owner Trustee or  the termination  of this Agreement.   In any  event of  any
claim, action  or proceeding for  which indemnity will be  sought pursuant to
this Section, the Owner Trustee's choice of legal counsel shall be subject to
the  approval  of the  Company,  which  approval  shall not  be  unreasonably
withheld.

     SECTION  8.03. Payments to Owner Trustee.  Any amounts paid to the Owner
Trustee pursuant to this Article VIII shall be deemed not to be a part of the
Owner Trust Estate immediately after such payment.


                                  ARTICLE IX

                        Termination of Trust Agreement

     SECTION  9.01. Termination of  Trust  Agreement.    (a)  This  Agreement
(other than Article VIII) and the Trust shall terminate and be of  no further
force or effect (i) upon  the final distribution by the Owner  Trustee of all
moneys or other  property or proceeds of the Owner Trust Estate in accordance
with  the  terms of  the  Indenture,  the Sale  and  Servicing Agreement  and
Article V  or (ii) at  the time  provided in  Section 9.02.   The bankruptcy,
liquidation, dissolution, death or incapacity of any Certificateholder, other
than  the Company  as described  in  Section 9.02, shall  not (x) operate  to
terminate this Agreement or the Trust or (y) entitle such Certificateholder's
legal representatives or heirs to claim  an accounting or to take any  action
or proceeding in any  court for a partition or winding up of  all or any part
of  the Trust  or  Owner Trust  Estate or  (z) otherwise  affect the  rights,
obligations and liabilities of the parties hereto.

     (b)  Except  as provided in Section 9.01(a),  none of the Depositor, the
Company or any Certificateholder shall be entitled to revoke or terminate the
Trust.

     (c)  Notice of  any termination  of the  Trust,  specifying the  Monthly
Payment  Date upon  which  Certificateholders  shall  surrender  their  Trust
Certificates for payment of the final distribution and cancellation, shall be
given by the Owner Trustee by letter to Certificateholders mailed within five
Business Days  of receipt  of notice  of such  termination from  the Servicer
given pursuant  to  Section 9.01(c)  of the  Sale  and  Servicing  Agreement,
stating  (i) the Monthly  Payment Date upon  or with  respect to  which final
payment  of  the Trust  Certificates  shall  be  made upon  presentation  and
surrender of  the Trust  Certificates at  the office  of  the Owner  Trustee,
(ii) the amount  of any  such final  payment and  (iii) that the  Record Date
otherwise applicable to such Monthly Payment Date is not applicable, payments
being made only upon presentation and surrender of the  Trust Certificates at
the office of the Owner Trustee.  The Owner Trustee shall give such notice to
the Certificate Registrar (if other than the Owner Trustee) at the  time such
notice is  given to Certificateholders.   Upon presentation and  surrender of
the Trust  Certificates, the Owner Trustee  shall cause to be  distributed to
Certificateholders  amounts  distributable  on  such  Monthly  Payment   Date
pursuant to Section 5.02.

     In  the event  that all  of the  Certificateholders shall  not surrender
their Trust  Certificates for cancellation  within six months after  the date
specified in the above mentioned written notice, the Owner Trustee shall give
a  second written  notice to  the remaining  Certificateholders to  surrender
their Trust Certificates for cancellation and  receive the final distribution
with respect  thereto.  If  within one year after  the second notice  all the
Trust  Certificates shall  not have  been  surrendered for  cancellation, the
Owner Trustee may  take appropriate steps,  or may appoint  an agent to  take
appropriate  steps, to  contact the  remaining  Certificateholders concerning
surrender of their Trust Certificates, and the cost thereof shall be paid out
of the funds  and other assets that  shall remain subject to  this Agreement.
Subject to applicable  escheat laws, any funds  remaining in the  Trust after
exhaustion of such remedies shall be distributed by the Owner Trustee  to the
Company.

     (d)  Upon  the winding up  of the Trust  and its termination,  the Owner
Trustee shall cause  the Certificate  of Trust  to be cancelled  by filing  a
certificate of  cancellation with the  Secretary of State in  accordance with
the provisions of Section 3810 of the Business Trust Statute.

     SECTION  9.02. Dissolution upon  Bankruptcy of  Company.   In the  event
that  an Insolvency  Event  shall occur  with  respect to  the  Company, this
Agreement shall be terminated  in accordance with Section 9.01  90 days after
the  date of  such Insolvency Event,  unless, before  the end of  such 90-day
period, the  Owner  Trustee shall  have  received written  instructions  from
(a) Holders  of Certificates (other than  the Company) representing more than
50% of the Certificate Balance (not including the Certificate Balance of  the
Trust Certificates  held by the  Company) or (b) the (i) Holders  (as defined
with respect to  the Indenture) of  Notes representing more  than 50% of  the
Outstanding Amount of the Notes, and (ii) Holders (as defined with respect to
the  Indenture) of  Trust  Certificates  representing more  than  50% of  the
Certificate Balance, to  the effect that  each such party disapproves  of the
liquidation  of the Receivables and termination of the Trust.  Promptly after
the occurrence of any Insolvency Event  with respect to the Company,  (A) the
Company shall give the Indenture Trustee and the Owner Trustee written notice
of such Insolvency  Event, (B) the Owner Trustee  shall, upon the receipt  of
such  written notice  from  the Company,  give prompt  written notice  to the
Certificateholders, and  the Indenture  Trustee,  of the  occurrence of  such
event and (C)  the Indenture Trustee shall, upon receipt of written notice of
such Insolvency  Event from  the Owner  Trustee or  the Company, give  prompt
written notice to the Noteholders of  the occurrence of such event; provided,
however, that any  failure to give a  notice required by this  sentence shall
not prevent or delay, in any manner,  a termination of the Trust pursuant  to
the first sentence of this Section 9.02.  Upon a termination pursuant to this
Section, the  Owner Trustee  shall direct the  Indenture Trustee  promptly to
sell  the  assets of  the  Trust  (other  than  the Trust  Accounts  and  the
Certificate Distribution Account) in a commercially reasonable manner and  on
commercially reasonable terms.  The proceeds of such a  sale of the assets of
the Trust  shall  be treated  as  collections under  the  Sale and  Servicing
Agreement.

                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees

     SECTION  10.01.     Eligibility  Requirements for  Owner  Trustee.   The
Owner Trustee shall at  all times be a corporation satisfying  the provisions
of Section 3807(a)  of the  Business  Trust Statute;  authorized to  exercise
corporate  trust powers; having  a combined capital  and surplus of  at least
$50,000,000 and  subject to  supervision or examination  by federal  or state
authorities; and having (or having a parent  that has) time deposits that are
rated  at least  A-1  by Standard  &  Poor's and  P-1 by  Moody's.   If  such
corporation shall publish reports of  condition at least annually pursuant to
law  or  to  the  requirements  of the  aforesaid  supervising  or  examining
authority, then  for the purpose  of this Section,  the combined capital  and
surplus of such  corporation shall be deemed  to be its combined  capital and
surplus as set forth in its most recent report of condition so published.  In
case at  any time the Owner Trustee shall  cease to be eligible in accordance
with  the  provisions  of  this  Section,  the  Owner  Trustee  shall  resign
immediately in the manner and with the effect specified in Section 10.02.

     SECTION  10.02.     Resignation  or Removal of Owner Trustee.  The Owner
Trustee may  at any  time resign  and be  discharged from  the trusts  hereby
created  by giving written  notice thereof to the  Depositor.  Upon receiving
such notice of resignation, the  Depositor shall promptly appoint a successor
Owner  Trustee  by  written  instrument,  in duplicate,  one  copy  of  which
instrument shall be  delivered to the resigning Owner Trustee and one copy to
the successor  Owner Trustee.  If no successor  Owner Trustee shall have been
so appointed and have accepted appointment within 30 days after the giving of
such  notice of  resignation, the  resigning Owner  Trustee may  petition any
court  of competent  jurisdiction for  the appointment  of a  successor Owner
Trustee.

     If  at  any time  the  Owner  Trustee  shall  cease to  be  eligible  in
accordance  with the  provisions of  Section 10.01 and  shall fail  to resign
after written request therefor  by the Depositor, or if at any time the Owner
Trustee shall  be legally  unable to act,  or shall  be adjudged  bankrupt or
insolvent, or a  receiver of the  Owner Trustee or  of its property  shall be
appointed, or any  public officer shall take  charge or control of  the Owner
Trustee or of  its property  or affairs  for the  purpose of  rehabilitation,
conservation or liquidation, then the Depositor may remove the Owner Trustee.
If the Depositor  shall remove the Owner  Trustee under the authority  of the
immediately  preceding sentence,  the  Depositor  shall  promptly  appoint  a
successor  Owner Trustee  by written  instrument, in  duplicate, one  copy of
which instrument shall be delivered to  the outgoing Owner Trustee so removed
and one copy to the successor  Owner Trustee, and shall pay all fees  owed to
the outgoing Owner Trustee.

     Any resignation  or removal  of the Owner  Trustee and appointment  of a
successor Owner  Trustee pursuant to  any of  the provisions of  this Section
shall not become  effective until acceptance of appointment  by the successor
Owner Trustee pursuant to Section 10.03 and payment of all  fees and expenses
owed to the  outgoing Owner Trustee.   The Depositor shall provide  notice of
such resignation  or  removal of  the Owner  Trustee to  each  of the  Rating
Agencies.

     SECTION  10.03.     Successor  Owner  Trustee.    Any  successor   Owner
Trustee  appointed pursuant to  Section 10.02 shall execute,  acknowledge and
deliver to the Depositor  and to its predecessor Owner  Trustee an instrument
accepting   such  appointment  under   this  Agreement,  and   thereupon  the
resignation  or  removal  of  the  predecessor  Owner  Trustee  shall  become
effective, and such successor Owner Trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its  predecessor under this Agreement, with  like effect as if
originally named  as Owner Trustee.  The predecessor Owner Trustee shall upon
payment of its fees and expenses  deliver to the successor Owner Trustee  all
documents and statements and monies held by it under this Agreement;  and the
Depositor and  the predecessor Owner  Trustee shall execute and  deliver such
instruments and do  such other things as may reasonably be required for fully
and  certainly vesting and confirming in the successor Owner Trustee all such
rights, powers, duties and obligations.

     No successor Owner Trustee shall  accept appointment as provided in this
Section unless  at the time  of such acceptance such  successor Owner Trustee
shall be eligible pursuant to Section 10.01.

     Upon acceptance of appointment by  a successor Owner Trustee pursuant to
this   Section,   the   Depositor   shall   mail   notice   thereof  to   all
Certificateholders, the  Indenture Trustee,  the Noteholders  and the  Rating
Agencies.  If  the Depositor shall  fail to mail  such notice within  10 days
after  acceptance of  such appointment  by the  successor Owner  Trustee, the
successor Owner  Trustee shall cause such notice to  be mailed at the expense
of the Depositor.

     SECTION  10.04.     Merger  or  Consolidation  of Owner  Trustee.    Any
corporation into which the  Owner Trustee may be merged or  converted or with
which it may be consolidated,  or any corporation resulting from  any merger,
conversion or  consolidation to which the Owner Trustee  shall be a party, or
any corporation succeeding to all or substantially all of the corporate trust
business of the  Owner Trustee, shall be  the successor of the  Owner Trustee
hereunder, without  the execution or filing of  any instrument or any further
act on the part of any of the parties hereto, anything herein to the contrary
notwithstanding; provided, that  such corporation shall be  eligible pursuant
to Section 10.01  and, provided, further,  that the Owner Trustee  shall mail
notice of such merger or consolidation to the Rating Agencies.

     SECTION  10.05.     Appointment  of  Co-Trustee   or  Separate  Trustee.
Notwithstanding any  other provisions of this Agreement, at any time, for the
purpose of meeting any  legal requirements of any  jurisdiction in which  any
part of  the Owner  Trust Estate  or any  Financed Boat  may at  the time  be
located,  the Depositor and  the Owner Trustee acting  jointly shall have the
power and shall  execute and deliver all  instruments to appoint one  or more
Persons approved  by the Depositor  and Owner Trustee  to act as  co-trustee,
jointly with the  Owner Trustee, or as separate trustee or separate trustees,
of all or any part  of the Owner Trust Estate, and to vest in such Person, in
such capacity,  such title to the Trust  or any part thereof  and, subject to
the  other  provisions of  this  Section, such  powers,  duties, obligations,
rights  and  trusts  as the  Depositor  and the  Owner  Trustee  may consider
necessary or  desirable.   If the  Depositor shall  not have  joined in  such
appointment within 15 days after the receipt by it of a request so to do, the
Owner  Trustee alone shall have the  power to make such  appointment.  No co-
trustee  or separate trustee  under this Agreement shall  be required to meet
the  terms  of   eligibility  as  a  successor  Owner   Trustee  pursuant  to
Section 10.01  and no notice of the appointment of any co-trustee or separate
trustee shall be required pursuant to Section 10.03.

     Each separate trustee  and co-trustee shall, to the  extent permitted by
law, be appointed and act subject to the following provisions and conditions:

     (a)  All rights,  powers, duties  and obligations  conferred or  imposed
upon the Owner Trustee shall be conferred upon and exercised or  performed by
the Owner Trustee  and such separate trustee or co-trustee  jointly (it being
understood that such separate trustee or co-trustee is  not authorized to act
separately  without the  Owner Trustee joining  in such  act), except  to the
extent that  under any law of any jurisdiction in which any particular act or
acts  are  to be  performed,  the  Owner  Trustee  shall  be  incompetent  or
unqualified to perform such act or acts, in which event such  rights, powers,
duties and obligations  (including the holding  of title  to the Owner  Trust
Estate or  any portion thereof  in any such jurisdiction)  shall be exercised
and performed singly by  such separate trustee  or co-trustee, but solely  at
the direction of the Owner Trustee;

     (b)  No trustee  under  this Agreement  shall  be personally  liable  by
reason of any act or omission of any other trustee under this Agreement; and

     (c)  The  Depositor and the Owner Trustee acting jointly may at any time
accept the resignation of or remove any separate trustee or co-trustee.

     Any notice, request or other writing given to the Owner Trustee shall be
deemed to  have been  given to  each of  the then  separate trustees  and co-
trustees, as  effectively as  if given  to each  of them.   Every  instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the conditions of  this Article.  Each  separate trustee and  co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified  in its instrument of appointment,  either jointly with
the Owner Trustee or  separately, as may be provided therein,  subject to all
the provisions of  this Agreement, specifically including  every provision of
this Agreement  relating to  the conduct of,  affecting the liability  of, or
affording protection  to, the Owner Trustee.   Each such instrument  shall be
filed with the Owner Trustee.

     Any  separate trustee or  co-trustee may at  any time appoint  the Owner
Trustee as  its agent or attorney-in-fact  with full power  and authority, to
the extent not prohibited by law, to do any lawful act under or in respect of
this Agreement on its behalf and in its name.  If any separate trustee or co-
trustee shall die, become incapable of  acting, resign or be removed, all  of
its estates, properties,  rights, remedies and  trusts shall vest  in and  be
exercised by the Owner  Trustee, to the extent permitted by  law, without the
appointment of a new or successor co-trustee or separate trustee.

                                  ARTICLE XI

                                Miscellaneous

     SECTION  11.01.     Supplements and  Amendments.  This Agreement  may be
amended by  the Depositor,  the  Company and  the Owner  Trustee, with  prior
written notice  to the  Rating Agencies, without  the consent  of any  of the
Noteholders or the  Certificateholders, to cure any ambiguity,  to correct or
supplement any provisions  in this Agreement or for the purpose of adding any
provisions to or changing in any manner or eliminating any of  the provisions
in this Agreement or of modifying in any manner the rights of the Noteholders
or the Certificateholders; provided, however,  that such action shall not, as
evidenced by  an Opinion of Counsel, adversely affect in any material respect
the interests of any Noteholder or Certificateholder.

     This Agreement  may also be amended from time  to time by the Depositor,
the Company and  the Owner Trustee, with  prior written notice to  the Rating
Agencies, with the  consent of the Holders  (as defined in the  Indenture) of
Notes evidencing not  less than a majority  of the Outstanding Amount  of the
Notes and the consent of the Holders of Certificates evidencing not less than
a  majority  of  the Certificate  Balance,  for  the  purpose  of adding  any
provisions to or changing in any manner or eliminating any of  the provisions
of this Agreement or of modifying in any manner the rights of the Noteholders
or the  Certificateholders; provided, however,  that no such  amendment shall
(a) increase or reduce  in any manner the  amount of, or accelerate  or delay
the timing of,  collections of payments on Receivables  or distributions that
shall  be required  to be  made for  the benefit  of the  Noteholders  or the
Certificateholders  or (b) reduce the aforesaid percentage of the Outstanding
Amount of the  Notes or the  Certificate Balance required  to consent to  any
such amendment,  without the  consent of the  Holders of all  the outstanding
Notes and Certificates.

     Promptly after the execution of any such amendment or consent, the Owner
Trustee shall furnish written notification of the substance of such amendment
or consent to each Certificateholder,  the Indenture Trustee and each  of the
Rating Agencies.

     It shall not be necessary for the  consent of the  Certificateholders or
the Noteholders pursuant  to this Section  to approve the particular  form of
any proposed amendment or consent, but it shall be sufficient if such consent
shall approve the substance thereof.   The manner of obtaining such  consents
(and any other consents of  Certificateholders provided for in this Agreement
or in any  other Basic Document) and  of evidencing the authorization  of the
execution thereof  by Certificateholders shall be subject  to such reasonable
requirements as the Owner Trustee may prescribe.

     Promptly  after the  execution of  any amendment  to the  Certificate of
Trust, the Owner  Trustee shall cause the  filing of such amendment  with the
Secretary of State.

     Prior to  the  execution  of any  amendment  to this  Agreement  or  the
Certificate of Trust, the Owner Trustee shall be entitled to receive and rely
upon an Opinion  of Counsel stating that  the execution of such  amendment is
authorized or permitted  by this Agreement.  The Owner Trustee may, but shall
not  be obligated to,  enter into any  such amendment that  affects the Owner
Trustee's own rights, duties or immunities under this Agreement or otherwise.


     In  connection  with  the  execution  of any  amendment  to  this  Trust
Agreement or any amendment of  any other agreement to  which the Issuer is  a
party, the  Owner Trustee shall be entitled  to receive and conclusively rely
upon an Opinion of Counsel to the effect that such amendment is authorized or
permitted by  the Basic  Documents and that  all conditions precedent  in the
Basic Documents  for the execution and delivery thereof  by the Issuer or the
Owner Trustee, as the case may be, have been satisfied.

     In effecting the amendment described  in Section 2.14 of this Agreement,
the parties  hereto need not  comply with this  Section 11.01 so long  as the
provisions of Section 2.14 have been complied with.

     SECTION  11.02.     No   Legal   Title   to  Owner   Trust   Estate   in
Certificateholders.  The Certificateholders shall not have legal title to any
part of the Owner Trust Estate.  The Certificateholders shall be  entitled to
receive  distributions with  respect to  their  undivided ownership  interest
therein only in accordance with Articles V and IX.  No transfer, by operation
of   law   or  otherwise,   of   any  right,   title  or   interest   of  the
Certificateholders  to and  in their  ownership interest  in the  Owner Trust
Estate shall operate  to terminate this Agreement or  the trusts hereunder or
entitle any  transferee to an  accounting or to  the transfer to  it of legal
title to any part of the Owner Trust Estate.

     SECTION  11.03.     Limitations  on  Rights  of  Others.     Except  for
Section 2.07, the provisions of this Agreement are solely for the  benefit of
the Owner Trustee, the Depositor, the Company, the Certificateholders and, to
the   extent  expressly  provided  herein,  the  Indenture  Trustee  and  the
Noteholders, and nothing  in this Agreement (other than Section 2.07 hereof),
whether express or  implied, shall be construed  to give to any  other Person
any legal or  equitable right, remedy or  claim in the Owner  Trust Estate or
under  or  in  respect of  this  Agreement or  any  covenants,  conditions or
provisions contained herein.

     SECTION  11.04.     Notices.  (a)  Unless  otherwise expressly specified
or permitted  by the terms hereof, all notices  shall be in writing and shall
be deemed given upon receipt by the intended recipient or three Business Days
after  mailing if  mailed by  certified  mail, postage  prepaid (except  that
notice to the Owner Trustee shall be deemed given only upon actual receipt by
the Owner  Trustee), if to the  Owner Trustee, addressed to  Wilmington Trust
Company, 1100  N. Market  Street, Wilmington DE  19890, Attention:  Emmett R.
Harmon; if to the Depositor, addressed to Morgan Stanley ABS Capital II Inc.,
1585 Broadway,  New York,  New York 10036,  Attention: President;  if to  the
Company,  addressed  to RV  Marine Funding  Corporation, 100  Federal Street,
Boston,  Massachusetts 02110,  Attention:  Paul Mengelsdorf;  or, as  to each
party,  at such  other address  as shall  be designated  by  such party  in a
written notice to each other party.

     (b)  Any notice required or permitted to be given to a Certificateholder
shall be given by  first-class mail, postage prepaid, at the  address of such
Holder as shown in the Certificate Register.  Any notice so mailed within the
time prescribed in this Agreement shall be conclusively presumed to have been
duly given, whether or not the Certificateholder receives such notice.

     SECTION  11.05.     Severability.   Any provision of this Agreement that
is  prohibited  or  unenforceable  in  any jurisdiction  shall,  as  to  such
jurisdiction,  be   ineffective  to  the   extent  of  such   prohibition  or
unenforceability without  invalidating the remaining  provisions hereof,  and
any such  prohibition  or  unenforceability in  any  jurisdiction  shall  not
invalidate or render unenforceable such  provision in any other jurisdiction.

     SECTION  11.06.     Separate  Counterparts.    This  Agreement  may   be
executed by the  parties hereto in separate counterparts,  each of which when
so  executed and  delivered shall be  an original, but  all such counterparts
shall together constitute but one and the same instrument.

     SECTION  11.07.     Successors   and   Assigns.     All   covenants  and
agreements contained  herein shall be binding upon,  and inure to the benefit
of, each  of the Depositor, the Company and  its permitted assigns, the Owner
Trustee and its successors and  each Certificateholder and its successors and
permitted assigns, all  as herein provided.  Any  request, notice, direction,
consent, waiver  or other instrument  or action by a  Certificateholder shall
bind the successors and assigns of such Certificateholder.

     SECTION  11.08.     Covenants of  Company.   In the  event that  (a) the
Certificate  Balance  shall  be  reduced  by  Realized  Losses  and)  (b) any
litigation  with claims  in excess of  $1,000,000 to  which the Company  is a
party which  shall  be reasonably  likely to  result in  a material  judgment
against the  Company that the  Company will not be  able to satisfy  shall be
commenced by  a Certificateholder, during  the period  beginning nine  months
following the  commencement  of such  litigation  and continuing  until  such
litigation is dismissed or otherwise  terminated (and, if such litigation has
resulted in a  final judgment  against the  Company, such  judgment has  been
satisfied), the  Company shall not  decline any  dividend or  make any  other
distribution on  or in respect of its shares to any of its equity holders, or
repay  the principal  amount  of  any indebtedness  of  the Company  held  by
BankBoston Corporation, unless  (i) after giving effect to  such distribution
or repayment, the Company's  liquid assets shall not be less  than the amount
of  actual damages  claimed  in  such litigation  or  (ii) the Rating  Agency
Condition shall have been satisfied with respect to any such  distribution or
repayment.   The Company will not at any time institute against the Trust any
bankruptcy proceedings under any United States federal or state bankruptcy or
similar  law  in  connection  with  any obligations  relating  to  the  Trust
Certificates, the Notes, the Trust Agreement or any of the Basic Documents.

     SECTION  11.09.     No  Petition.  The  Owner Trustee, by  entering into
this Agreement, each Certificateholder, by accepting a Trust Certificate, and
the Indenture Trustee and each Noteholder,  by accepting the benefits of this
Agreement, hereby covenant and agree that they will not at any time institute
against  the Company  or the Trust,  or join  in any institution  against the
Company or the Trust  of, any bankruptcy proceedings under  any United States
federal or state bankruptcy or similar law in connection with any obligations
relating to the Trust Certificates, the  Notes, this Agreement or any of  the
Basic Documents.

     SECTION  11.10.     No Recourse.  Each Certificateholder  by accepting a
Trust   Certificate   acknowledges   that  such   Certificateholder's   Trust
Certificates  represent beneficial  interests in  the Trust  only and  do not
represent interests  in or  obligations of the  Depositor, the  Servicer, the
Company, the  Owner Trustee, the  Indenture Trustee or any  Affiliate thereof
and no  recourse may be had against  such parties or their  assets, except as
may be  expressly set  forth or  contemplated  in this  Agreement, the  Trust
Certificates or the Basic Documents.

     SECTION  11.11.     Headings.   The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

     SECTION  11.12.     GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS  OF THE STATE OF DELAWARE, WITHOUT  REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND  THE OBLIGATIONS, RIGHTS AND REMEDIES OF  THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION  11.13.     Trust Certificate Transfer Restrictions.  The  Trust
Certificates  may not be  acquired by or  for the account  of (i) an employee
benefit plan (as  defined in Section 3(3)  of ERISA) that  is subject to  the
provisions  of Title I of ERISA, (ii) a  plan described in Section 4975(e)(1)
of the Code  or (iii) any entity whose underlying  assets include plan assets
by reason  of a plan's investment in the entity (each, a "Benefit Plan").  By
accepting and holding a Trust Certificate, the Holder thereof shall be deemed
to have represented and warranted that it is not a Benefit Plan.

          IN  WITNESS  WHEREOF, the  parties  hereto have  caused  this Trust
Agreement  to be  duly executed  by their  respective officers  hereunto duly
authorized, as of the day and year first above written.

                              MORGAN STANLEY ABS CAPITAL II INC.,
                              as Depositor


                              By:  /s/ James P. Fadel
                                  ------------------------------------
                                   Name: James P. Fadel
                                   Title: Authorized Signatory


                              WILMINGTON TRUST COMPANY,
                              not in its individual capacity but solely as
                              Owner Trustee


                              By:  /s/ Emmett R. Harmon
                                  ------------------------------------
                                   Name: Emmett R. Harmon
                                   Title: Vice President



                              RV MARINE FUNDING CORPORATION 


                              By:  /s/ Paul C. Mangelsdorf III
                                  ------------------------------------
                                   Name: Paul C. Mangelsdorf III
                                   Title: Chairman




                                                                    EXHIBIT A

                          Form of Trust Certificate


(UNLESS THIS CERTIFICATE IS PRESENTED  BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK  CORPORATION ("DTC"), TO THE  ISSUER OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER, EXCHANGE  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN  THE NAME OF CEDE & CO. OR  IN SUCH OTHER
NAME AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT
IS MADE  TO  CEDE & CO.  OR  TO  SUCH OTHER  ENTITY  AS IS  REQUESTED  BY  AN
AUTHORIZED REPRESENTATIVE OF  DTC), ANY TRANSFER, PLEDGE OR  OTHER USE HEREOF
FOR VALUE  OR OTHERWISE  BY OR  TO ANY  PERSON  IS WRONGFUL  INASMUCH AS  THE
REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.)


                   (THIS CERTIFICATE IS NON-TRANSFERABLE.)


NUMBER                                                           $___________
R-__                                                    CUSIP NO. ___________


                 BANKBOSTON MARINE ASSET BACKED TRUST 1997-2

                       ______% ASSET BACKED CERTIFICATE

evidencing  a  fractional  undivided  interest  in  the  Trust,  as   defined
below, the  property of  which includes  a  pool of  retail installment  sale
contracts  secured  by  new  and  used recreational  sport  and  power  boats
(including any boat motors and trailers) and yachts (both power and sail).

(This Trust Certificate  does not represent an  interest in or obligation  of
the  Depositor or  any  of its  affiliates,  except to  the extent  described
below.)

     THIS CERTIFIES THAT _________________ is the registered owner of        
__________________________ DOLLARS   nonassessable,  fully-paid,   fractional
undivided  interest  in BankBoston  Marine  Asset  Backed Trust  1997-2  (the
"Trust"),  formed  by  Morgan  Stanley   ABS  Capital  II  Inc.,  a  Delaware
corporation (the "Depositor").


                OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This  is one of  the Trust Certificates  referred to in  the within-mentioned
Trust Agreement.


(__________________________),(_________________________________),
as Owner Trustee              or as Owner Trustee




by: __________________________________  
     Authorized Signatory
                                        by: ________________________________ 
                                             Authorized Signatory

     The Trust was created  pursuant to a Trust Agreement dated  as of August
__, 1997, (as may  be amended or supplemented from  time to time, the  "Trust
Agreement"),  among the Depositor, Wilmington Trust Company, as owner trustee
(the "Owner  Trustee") and RV  Marine Funding Corporation (the  "Company"), a
summary of certain of the pertinent  provisions of which is set forth  below.
To the extent not otherwise defined herein, the capitalized terms used herein
have the meanings  assigned to them in  Appendix A to the  Sale and Servicing
Agreement dated as of August __, 1997, (as amended and supplemented from time
to time,  the "Sale and Servicing Agreement"), among the Trust, the Depositor
and the Servicer.

     This Certificate is  one of the duly authorized  Certificates designated
as   "____%  Asset   Backed   Certificates"   (herein   called   the   "Trust
Certificates").  Also issued under an  Indenture dated as of August __,  1997
(the  "Indenture"),  between the  Trust  and  The  Chase Manhattan  Bank,  as
indenture  trustee, are  the ten  classes of  Notes designated  as "Class A-1
Asset Backed Notes", "Class A-2  Asset Backed Notes", "Class A-3 Asset Backed
Notes",  "Class A-4  Asset  Backed Notes",  "Class A-5  Asset Backed  Notes",
"Class  A-6  Asset   Backed  Notes"  and   "Class A-7  Asset  Backed   Notes"
(collectively, the "Notes").  This  Trust Certificate is issued under  and is
subject to the terms,  provisions and conditions of  the Trust Agreement,  to
which Trust Agreement the  Holder of this Trust Certificate by  virtue of its
acceptance hereof assents and by which such Holder is bound.  The property of
the Trust consists of a pool of retail installment sale contracts for new and
used  recreational sport and  power boats (collectively,  the "Receivables"),
all monies due under such Receivables  on or after August __, 1997,  security
interests  in the  boats  financed  thereby, certain  bank  accounts and  the
proceeds  thereof,  proceeds from  claims on  certain insurance  policies and
certain other  rights under the  Trust Agreement and  the Sale  and Servicing
Agreement  and all proceeds of  the foregoing.  The  rights of the Holders of
the Trust Certificates are  subordinated to the rights of the  Holders of the
Notes, as set forth in the Sale and Servicing Agreement.

     Under the Trust Agreement, there will be  distributed on the 15th day of
each month  or, if such 15th day is not a Business Day, the next Business Day
(each, a "Monthly Payment Date"), commencing on ______________, 199__, to the
Person in whose  name this Trust  Certificate is registered  at the close  of
business on  the day immediately preceding  such Monthly Payment Date,  or if
Definitive Certificates are issued, the last day of the immediately preceding
month  (the "Record  Date"),  such Certificateholder's  fractional  undivided
interest  in the  amount  to  be distributed  to  Certificateholders on  such
Monthly Payment  Date.   No distributions of  principal will  be made  on any
Certificate until all  of the Notes have  been paid in  full. (The Holder  of
this Trust Certificate will also be entitled to receive distributions on each
Monthly  Payment Date pursuant  to Section 5.06(b) of  the Sale and Servicing
Agreement.  On  the Monthly Payment  Date on which the  aggregate Certificate
Balance  of the  Trust  Certificates has  been  reduced to  zero,  the assets
remaining after payment of all expenses will be distributed to the  Holder of
this Trust Certificate.)

     The Holder  of this Trust  Certificate acknowledges and agrees  that its
rights  to receive  distributions in  respect of  this Trust  Certificate are
subordinated to the  rights of the Noteholders  as described in the  Sale and
Servicing Agreement and the Indenture.

     It is  the intent of  the Depositor, the  Company, the Servicer  and the
Certificateholders  that, for  purposes of  federal  income, state  and local
income and  single business tax and any other income taxes, the Trust will be
treated as a  partnership and the Certificateholders  (including the Company)
will be  treated as partners in that partnership.   The Company and the other
Certificateholders, by acceptance of a Trust Certificate, agree to treat, and
to take no action inconsistent with the treatment of,  the Trust Certificates
for such tax purposes as partnership interests in the Trust.

     Each  Certificateholder or  Certificate  Owner, by  its acceptance  of a
Trust  Certificate or,  in  the case  of a  Certificate  Owner, a  beneficial
interest   in  a   Trust  Certificate,   covenants  and   agrees   that  such
Certificateholder or Certificate Owner, as the  case may be, will not at  any
time  institute against the Company,  or join in  any institution against the
Company  of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States federal
or  state  bankruptcy or  similar  law  in  connection with  any  obligations
relating to the Trust Certificates, the Notes,  the Trust Agreement or any of
the Basic Documents.

     Distributions on this Trust  Certificate will be made as provided in the
Trust  Agreement by the Owner Trustee by wire transfer or check mailed to the
Certificateholder  of  record   in  the  Certificate  Register   without  the
presentation  or surrender  of this Trust  Certificate or  the making  of any
notation hereon, except that with respect to Trust Certificates registered on
the Record Date in the name of the nominee of the Clearing Agency (initially,
such nominee  to be Cede &  Co.), payments will  be made by  wire transfer in
immediately  available  funds  to the  account  designated  by  such nominee.
Except as otherwise  provided in the Trust Agreement  and notwithstanding the
above, the final distribution  on this Trust  Certificate will be made  after
due notice by the Owner Trustee of the pendency of such distribution and only
upon presentation and surrender  of this Trust Certificate  at the office  or
agency maintained for  that purpose by  the Owner Trustee  in the Borough  of
Manhattan, The City of New York.

     Reference  is  hereby made  to  the  further  provisions of  this  Trust
Certificate set forth  on the reverse hereof, which  further provisions shall
for all purposes have the same effect as if set forth at this place.

     Unless the certificate of authentication hereon shall have been executed
by an  authorized officer  of the Owner  Trustee, by  manual signature,  this
Trust Certificate  shall not entitle the  Holder hereof to  any benefit under
the Trust Agreement or the  Sale and Servicing Agreement or be valid  for any
purpose.

     THIS TRUST  CERTIFICATE SHALL BE CONSTRUED IN  ACCORDANCE WITH  THE LAWS
OF  THE  STATE  OF  DELAWARE,  WITHOUT  REFERENCE  TO  ITS  CONFLICT  OF  LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     IN WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust and not in
its  individual  capacity, has  caused  this  Trust  Certificate to  be  duly
executed.

                              BANKBOSTON  MARINE VEHICLE  ASSET BACKED  TRUST
                              1997-2

                              by:  WILMINGTON TRUST COMPANY,
                                   not in its individual capacity but
                                   solely as Owner Trustee
                                   on behalf of the Trust


Dated:                        by: _________________________________         
                                   Authorized Signatory


                        (REVERSE OF TRUST CERTIFICATE)

     The Trust Certificates do not represent an obligation of, or an interest
in, the  Depositor, the  Company,  the Servicer,  the  Owner Trustee  or  any
affiliates of any of them and no recourse may be had against  such parties or
their assets, except as expressly set forth or contemplated herein or  in the
Trust Agreement or the Basic Documents.  In  addition, this Trust Certificate
is  not guaranteed  by  any  governmental agency  or  instrumentality and  is
limited  in right  of  payment  to certain  collections  and recoveries  with
respect  to  the  Receivables  (and  certain  other  amounts),  all  as  more
specifically set  forth herein and  in the Sale  and Servicing Agreement.   A
copy of  each of the Sale and Servicing Agreement and the Trust Agreement may
be  examined  by any  Certificateholder  upon written  request  during normal
business hours  at the principal  office of the  Depositor and at  such other
places, if any, designated by the Depositor.

     The Trust Agreement  permits, with certain exceptions  therein provided,
the amendment thereof and the  modification of the rights and obligations  of
the Depositor, the Company and the rights of the Certificateholders under the
Trust Agreement  at any  time by  the Depositor,  the Company  and the  Owner
Trustee  with the consent  of the Holders  of the Trust  Certificates and the
Notes, each  voting as a  class, evidencing not  less than a  majority of the
Certificate Balance  and the  outstanding principal balance  of the  Notes of
each  such class.  Any such  consent by the Holder  of this Trust Certificate
shall be conclusive and binding  on such Holder and on all future  Holders of
this Trust  Certificate and of any Trust Certificate issued upon the transfer
hereof or  in exchange herefor or in lieu hereof,  whether or not notation of
such consent is made  upon this Trust Certificate.  The  Trust Agreement also
permits the amendment thereof, in  certain limited circumstances, without the
consent of the Holders of any of the Trust Certificates.

     As provided  in the Trust  Agreement and subject to  certain limitations
therein set forth, the transfer of  this Trust Certificate is registerable in
the  Certificate  Register  upon  surrender  of this  Trust  Certificate  for
registration  of transfer  at  the  offices or  agencies  of the  Certificate
Registrar maintained by the  Owner Trustee in  the Borough of Manhattan,  The
City of New  York, accompanied by  a written instrument  of transfer in  form
satisfactory to the Owner Trustee and the Certificate Registrar duly executed
by the  Holder hereof or such  Holder's attorney duly authorized  in writing,
and thereupon one or more  new Trust Certificates of authorized denominations
evidencing the  same aggregate interest  in the Trust  will be issued  to the
designated transferee.  The initial Certificate Registrar appointed under the
Trust Agreement is Wilmington Trust Company.

     Except as  provided in the  Trust Agreement, the Trust  Certificates are
issuable  only   as  registered   Trust  Certificates   without  coupons   in
denominations of $1,000 and in integral multiples of $1.00 in excess thereof.
As provided in the Trust Agreement and subject to certain limitations therein
set forth, Trust Certificates are  exchangeable for new Trust Certificates of
authorized  denominations evidencing  the  same  aggregate  denomination,  as
requested  by the Holder  surrendering the same.   No service  charge will be
made for any such registration of transfer or exchange, but the Owner Trustee
or the Certificate Registrar may require payment of a sum sufficient to cover
any tax or governmental charge payable in connection therewith.

     The Owner Trustee, the Certificate Registrar and  any agent of the Owner
Trustee or the Certificate Registrar may treat the Person in whose  name this
Certificate is registered as  the owner hereof for all purposes,  and none of
the  Owner Trustee,  the Certificate  Registrar or  any  such agent  shall be
affected by any notice to the contrary.

     The obligations and responsibilities created by the Trust  Agreement and
the   Trust   created  thereby   shall   terminate   upon   the  payment   to
Certificateholders of all amounts required to be paid to them pursuant to the
Trust Agreement and the Sale and  Servicing Agreement and the disposition  of
all property  held as part of  the Owner Trust  Estate.  The Servicer  of the
Receivables may at  its option  purchase the  Owner Trust Estate  at a  price
specified  in the  Sale  and Servicing  Agreement, and  such purchase  of the
Receivables and other  property of the Trust will  effect early retirement of
the  Trust  Certificates;  provided,  however,  such  right  of  purchase  is
exercisable only as of the last day of any Collection Period as  of which the
Pool Balance is less than or equal to 10% of the Original Pool Balance.

     The  Trust Certificates  may not  be acquired by  a "foreign  person" as
defined  in  the Code  or  by (a) an  employee  benefit plan  (as  defined in
Section 3(3) of ERISA) that is subject to the provisions of Title I of ERISA,
(b) a  plan described  in Section 4975(e)(1)  of the  Code or  (c) any entity
whose underlying assets include plan assets by reason of  a plan's investment
in the entity  or which uses plan assets to acquire Trust Certificates (each,
a "Benefit  Plan").   By accepting  and holding this  Trust Certificate,  the
Holder hereof shall  be deemed to have  represented and warranted that  it is
not a "foreign person" or a Benefit Plan.


                                  ASSIGNMENT


     FOR VALUE RECEIVED the  undersigned hereby sells, assigns and  transfers
unto

PLEASE INSERT SOCIAL SECURITY OR 
OTHER IDENTIFYING NUMBER OF ASSIGNEE



__________________________________________________________________________
    (Please print or type name and address, including postal zip code, of
                                  assignee)

the  within  Trust  Certificate,  and  all  rights  thereunder,   and  hereby
irrevocably constitutes and appoints _____________________________, attorney,
to transfer said Trust Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.


Dated:

                         ___________________________________________*/
                                   Signature Guaranteed:


                                ____________________________*/


_________________

  */ NOTICE:  The signature to this assignment must correspond with  the name
     of the registered  owner as it appears on  the face of the  within Trust
     Certificate  in every particular, without alteration, enlargement or any
     change  whatever.   Such signature  must be  guaranteed by  an "eligible
     guarantor  institution"  meeting  the  requirements of  the  Certificate
     Registrar,  which requirements  include membership  or  participation in
     STAMP or such  other "signature guarantee program" as  may be determined
     by the  Certificate Registrar  in addition to,  or in  substitution for,
     STAMP, all in accordance  with the Securities Exchange  Act of 1934,  as
     amended.

                                                                    EXHIBIT B

Form of Certificate of Trust of BankBoston Marine Asset Backed Trust 1997-2


          THIS Certificate of Trust  of BankBoston Marine Asset Backed  Trust
1997-2 (the  "Trust"), dated  August ___, 1997,  is being  duly executed  and
filed by _______________________, a Delaware banking corporation, as trustee,
to form a business trust under the Delaware Business Trust Act (12 Del. Code,
Section 3801 et seq.).
          1.    Name.   The  name  of  the business  trust  formed  hereby is
BANKBOSTON MARINE ASSET BACKED TRUST 1997-2.


          2.  Delaware Trustee.  The name and business address of the trustee
of      the     Trust      in     the      State      of     Delaware      is
____________________________________, Attention:  _______________________.
          3.  Effective Date.   This Certificate of Trust shall  be effective
upon its filing with the Secretary of State of the State of Delaware.


          IN WITNESS WHEREOF, the undersigned,  being the sole trustee of the
Trust,  has executed  this Certificate of  Trust as  of the date  first above
written.


                              WILMINGTON TRUST COMPANY,
                              not in  its individual  capacity but solely  as
                              owner trustee  under the Trust  Agreement dated
                              as of August ___, 1997


                              By: ___________________________________________
_____________________________     Name:  
                                  Title: 

                                                                    EXHIBIT C

                   Form of Certificate Depository Agreement


                          Letter of Representations
                   (To be Completed by Issuer and Trustee)


                ____________________________________________
                               (Name of Issuer)


                ____________________________________________
                              (Name of Trustee)

                                                           ___________
                                                              (Date)

Attention: General Counsel's Office
THE DEPOSITORY TRUST COMPANY
55 Water Street; 49th Floor
New York, NY 10041-0099



     Re: ________________________________________________________

         ________________________________________________________

         ________________________________________________________
                             (Issue Description)

Ladies and Gentlemen:

     This letter sets forth our understanding with respect to certain matters
relating to the above-referenced issue  (the "Securities").  Trustee will act
as trustee with respect to the Securities pursuant to a trust agreement dated
as     of     August                    ,     1997     (the      "Document").
_____________________________________________________ (the  "Underwriter") is
distributing the Securities through The Depository Trust Company ("DTC").

     To induce  DTC to accept the Securities as  eligible for deposit at DTC,
and to  act in  accordance with  its Rules  with respect  to the  Securities,
Issuer and Trustee make the following representations to DTC:

     1.   Prior to closing on the Securities on August ___, 1997, there shall
be deposited  with DTC  one Security certificate  registered in  the name  of
DTC's nominee, Cede &  Co., for each stated maturity of the Securities in the
face amounts set  forth on Schedule A  hereto, the total of  which represents
100% of the  principal amount of such Securities.  If, however, the aggregate
principal amount of  any maturity exceeds $200 million,  one certificate will
be  issued  with respect  to each  $200  million of  principal amount  and an
additional certificate will be issued with respect to any remaining principal
amount.  Each Security certificate shall bear the following legend:

          Unless   this   certificate   is   presented   by   an   authorized
     representative of The  Depository Trust Company, a  New York corporation
     ("DTC"), to Issuer or its  agent for registration of transfer, exchange,
     or payment, and any certificate issued is registered in the name of Cede
     &  Co.  or  in  such  other  name  as  is  requested  by  an  authorized
     representative of DTC (and any payment is made  to Cede & Co. or to such
     other entity  as is requested  by an authorized representative  of DTC),
     ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR  VALUE OR OTHERWISE BY OR
     TO  ANY PERSON IS WRONGFUL inasmuch as the registered owner hereof, Cede
     & Co., has an interest herein.

     2.   In the event  of any  solicitation of  consents from  or voting  by
holders of  the Securities, Issuer  or Trustee shall establish  a record date
for such  purposes (with no provision for revocation  of consents or votes by
subsequent holders)  and shall, to the  extent possible, send  notice of such
record date to DTC  not less than 15 calendar days in  advance of such record
date.  Notices to DTC pursuant to this Paragraph by telecopy shall be sent to
DTC's Reorganization  Department at  (212)  709-6896 or  (212) 709-6897,  and
receipt of  such notices  shall be confirmed  by telephoning  (212) 709-6870.
Notices to DTC pursuant to this Paragraph by mail or by any other means shall
be sent to DTC's Reorganization Department as indicated in Paragraph 4.

     3.   In the event  of a full  or partial  redemption, Issuer or  Trustee
shall send a  notice to DTC specifying:  (a) the amount of the  redemption or
refunding; (b) in  the case of a refunding,  the maturity date(s) established
under the refunding; and (c) the date such notice is to be mailed to Security
holders or published (the "Publication Date").   Such notice shall be sent to
DTC by a secure means (e.g.,  legible telecopy, registered or certified mail,
overnight delivery) in a timely manner designed to assure that such notice is
in DTC's possession no  later than the close of business  on the business day
before  or, if  possible,  two  business days  before  the Publication  Date.
Issuer or  Trustee shall  forward such  notice either  in  a separate  secure
transmission for each  CUSIP number or in a secure  transmission for multiple
CUSIP numbers (if applicable) which includes a manifest or list of each CUSIP
number submitted in that transmission.  (The party sending  such notice shall
have a method to verify subsequently the use of such means and the timeliness
of such notice.) The Publication Date shall be not less than 30 days nor more
than 60  days prior to  the redemption  date or,  in the case  of an  advance
refunding, the date  that the proceeds are  deposited in escrow.   Notices to
DTC pursuant  to  this Paragraph  by telecopy  shall be  sent  to DTC's  Call
Notification Department at  (516) 227-4039 or  (516) 227-4190.  If  the party
sending  the notice does not  receive a telecopy  receipt from DTC confirming
that the notice has been received, such party shall telephone (516) 227-4070.
Notices to DTC pursuant to this Paragraph by mail or by any other means shall
be sent to:

                    Manager; Call Notification Department
                    The Depository Trust Company
                    711 Stewart Avenue
                    Garden City, NY 11530-4719

     4.   In the event  of an invitation to tender  the Securities (including
mandatory  tenders,  exchanges, and  capital  changes), notice  by  Issuer or
Trustee  to Security  holders  specifying the  terms of  the  tender and  the
Publication Date of such notice shall be sent to DTC by a secure means in the
manner set forth in the preceding Paragraph.  Notices to DTC pursuant to this
Paragraph and notices of other corporate actions by telecopy shall be sent to
DTC's  Reorganization Department  at (212)  709-1093 or  (212) 709-1094,  and
receipt of  such notices  shall be confirmed  by telephoning  (212) 709-6884.
Notices to DTC pursuant to the  above by mail or by any other  means shall be
sent to:

                    Manager; Reorganization Department
                    Reorganization Window
                    The Depository Trust Company
                    7 Hanover Square, 23rd Floor
                    New York, NY 10004-2695

     5.   All notices and payment advices sent to DTC shall contain the CUSIP
number of the Securities.

     6.   Trustee shall  send DTC written  notice with respect to  the dollar
amount  per  $1,000  original  face   value  (or  other  minimum   authorized
denomination if  less than $1,000  face value) payable  on each payment  date
allocated as to the interest and principal portions thereof preferably 5, but
not less than  2, business days  prior to  such Monthly Payment  Date.   Such
notices,  which shall  also  contain  the current  pool  factor, and  special
adjustments  to principal/interest rates  (e.g., adjustments due  to deferred
interest  or shortfall),  and Trustee  contact's  name and  telephone number,
shall be sent by telecopy to DTC's  Dividend Department at (212) 709-1723, or
if by mail or by any other means to:

                    Manager; Announcements
                    Dividend Department
                    The Depository Trust Company
                    7 Hanover Square, 22nd Floor
                    New York, NY 10004-2695

     7.   (NOTE: ISSUER  MUST REPRESENT ONE  OF THE FOLLOWING, AND  CROSS OUT
THE OTHER:) (The interest accrual period is record date to record date.) (The
interest accrual period is payment date to payment date.)

     8.   Trustee must provide DTC, no later  than noon (Eastern Time) on the
payment date,  CUSIP numbers for each issue for  which payment is being sent,
as well as the dollar amount of  the payment for each issue.  Notification of
payment details should be sent using automated communications.

     9.   Interest payments and  principal payments that are part of periodic
principal-and-interest payments shall  be received by Cede &  Co., as nominee
of DTC, or its registered assigns in  same-day funds, no later than 2:30 p.m.
(Eastern Time) on each payment date (in accordance with existing arrangements
between Issuer  or Trustee and DTC).   Absent any  other arrangements between
Issuer or Trustee and DTC, such funds shall be wired as follows:

                    The Chase Manhattan Bank
                    ABA 021000021
                    For credit to A/C The Depository Trust Company
                    Dividend Deposit Account 066-026776

Issuer or  Trustee shall provide  interest payment information to  a standard
announcement service  subscribed to by  DTC.  In  the unlikely event  that no
such  service  exists,  Issuer  or Trustee  shall  provide  interest  payment
information directly to DTC  in advance of the interest payment  date as soon
as  the  information is  available.    This  information should  be  conveyed
directly to DTC electronically.  If electronic transmission is not available,
absent  any  other arrangements  between  Trustee and  DTC,  such information
should be sent  by telecopy to DTC's Dividend Department at (212) 709-1723 or
(212) 709-1686, and receipt of such notices shall be confirmed by telephoning
(212) 709-1270.  Notices to DTC pursuant to the above by mail or by any other
means shall be sent to:

                    Manager, Announcements
                    Dividend Department
                    The Depository Trust Company
                    7 Hanover Square; 22nd Floor
                    New York, NY  10004-2695

     10.  DTC shall receive  maturity and redemption payments  allocated with
respect to each  CUSIP number on the  payable date in same-day funds  by 2:30
p.m. (Eastern Time).   Absent any other arrangements between Trustee and DTC,
such payments shall be wired as follows:

                    The Chase Manhattan Bank
                    ABA 021000021
                    For credit to A/C The Depository Trust Company
                    Redemption Account 066-027306

in accordance with existing SDFS  payment procedures in the manner set  forth
in  DTC's SDFS  Paying  Agent  Operating  Procedures, a  copy  of  which  has
previously been furnished to Trustee.

     11.   DTC  shall  receive all  reorganization  payments and  CUSIP-level
detail resulting from corporate actions (such as tender offers, remarketings,
or mergers) on the first payable date in same-day funds by 2:30 p.m. (Eastern
Time).  Absent any other arrangements between Trustee and DTC, such  payments
shall be wired as follows:

                    The Chase Manhattan Bank
                    ABA 021000021
                    For credit to A/C The Depository Trust Company
                    Reorganization Account 066-027608

     12.  DTC may direct Issuer or Trustee to use any other number or address
as  the  number  or address  to  which  notices or  payments  of  interest or
principal may be sent.

     13.  In the  event of a  redemption, acceleration, or any  other similar
transaction (e.g., tender made and accepted in  response  to Issuer's or
Trustee's  invitation) necessitating a  reduction in the  aggregate principal
amount of Securities outstanding or an advance  refunding of  part of  the
Securities outstanding, DTC, in its discretion:   (a) may request  Issuer or
Trustee to issue and authenticate a new Security certificate; or (b) may make
an appropriate notation  on the Security certificate indicating  the date and
amount of such reduction  in principal except in the case  of final maturity,
in which case the certificate will be presented to Issuer or Trustee prior to
payment, if required.

     14.  In  the event  that  Issuer determines  that  beneficial owners  of
Securities shall be able to obtain certificated Securities, Issuer or Trustee
shall notify DTC of the availability of  certificates.  In such event, Issuer
or Trustee  shall issue, transfer,  and exchange certificates  in appropriate
amounts, as required by DTC and others.

     15.  DTC may discontinue providing its services as securities depository
with  respect to the  Securities at any  time by giving  reasonable notice to
Issuer or Trustee (at  which time DTC will confirm with Issuer or Trustee the
aggregate   principal  amount  of   Securities  outstanding).  Under  such
circumstances, at DTC's request Issuer and Trustee shall cooperate fully with
DTC  by taking  appropriate action  to make  available  one or  more separate
certificates evidencing Securities  to any DTC Participant  having Securities
credited to its DTC accounts.

     16.  Issuer:   (a) understands that  DTC has no  obligation to, and will
not, communicate to its  Participants or to any person having  an interest in
the Securities any information contained  in the Security certificate(s); and
(b) acknowledges  that neither  DTC's Participants nor  any person  having an
interest in the Securities  shall be deemed to have notice  of the provisions
of the Security  certificates by virtue of submission  of such certificate(s)
to DTC.

     17.  Nothing herein shall be deemed to require Trustee to advance funds
on behalf of Issuer.

  
  Notes:                                  Very truly yours,
  A.  If there is a Trustee (as
  defined in this Letter of               ___________________________________
  Representations), Trustee as well                     (Issuer)
  as Issuer must sign this Letter. 
  If there is no Trustee, in signing      By: _______________________________ 
  this Letter Issuer itself                 (Authorized Officer's Signature)
  undertakes to perform all of the
  obligations set forth herein.            ___________________________________
                                                       (Trustee)
  B. Schedule B contains statements
  that DTC believes accurately            By:_________________________________
  describe DTC, the method of               (Authorized Officer's Signature)
  effecting book-entry transfers of
  securities distributed through
  DTC, and certain related matters.

  
  Received and Accepted:
  THE DEPOSITORY TRUST COMPANY

  By:__________________________________ 


  cc:  Underwriter
       Underwriter's Counsel


                                                                   SCHEDULE A


                                                                             
               

                                                                             
               
                               (Describe Issue)


CUSIP     Principal Amount    Maturity Date  Interest Rate

                                                                   SCHEDULE B

                     SAMPLE OFFICIAL STATEMENT LANGUAGE 
                     DESCRIBING BOOK-ENTRY-ONLY ISSUANCE
    (PREPARED BY DTC--BRACKETED MATERIAL MAY BE APPLICABLE ONLY TO CERTAIN
ISSUES)

     1.  The  Depository Trust  Company ("DTC"),  New York, NY,  will act  as
securities depository for the securities (the "Securities").   The Securities
will be issued as fully-registered securities registered pin the name of Cede
& Co. (DTC's partnership nominee).  One fully-registered Security certificate
will be  issued for (each  issue of the  Securities, (each) in  the aggregate
principal amount  of  such issue,  and  will be  deposited  with DTC.    (If,
however, the aggregate principal amount  of (any) issue exceeds $200 million,
one certificate will be issued with respect to each $200 million of principal
amount  and  an additional  certificate will  be issued  with respect  to any
remaining principal amount of such issue.)

     2.  DTC is a limited-purpose trust company organized under the  New York
Banking Law,  a "banking  organization" within  the meaning  of the New  York
Banking Law, a member of the Federal Reserve System, a "clearing corporation"
within the  meaning of the New York Uniform  Commercial Code, and a "clearing
agency"  registered  pursuant  to  the  provisions  of  Section  17A  of  the
Securities  Exchange Act of 1934.  DTC holds securities that its participants
("Participants") deposit with DTC.  DTC also facilitates the settlement among
Participants of securities  transactions, such as  transfers and pledges,  in
deposited  securities through electronic  computerized book-entry  changes in
Participants' accounts, thereby eliminating the need for physical movement of
securities  certificates.  Direct Participants include securities brokers and
dealers, banks,  trust companies,  clearing corporations,  and certain  other
organizations.  DTC  is owned by a number  of its Direct Participants  and by
the New York Stock Exchange, Inc., the American Stock Exchange, Inc., and the
National Association of Securities Dealers, Inc.  Access to the DTC system is
also available  to others such as securities  brokers and dealers, banks, and
trust companies that clear through  or maintain a custodial relationship with
a   Direct   Participant,   either   directly   or   indirectly    ("Indirect
Participants").  The Rules applicable to DTC and its Participants are on file
with the Securities and Exchange Commission.

     3.   Purchases of Securities  under the DTC  system must  be made by  or
through Direct Participants,  which will receive a credit  for the Securities
on DTC's records.   The ownership interest  of each actual purchaser  of each
Security  ("Beneficial Owner") is  in turn to  be recorded on  the Direct and
Indirect Participants'  records.  Beneficial Owners will  not receive written
confirmation from DTC  of their purchase, but Beneficial  Owners are expected
to receive  written confirmations  providing details  of the  transaction, as
well as periodic  statements of their holdings,  from the Direct  or Indirect
Participant through which the Beneficial Owner entered into  the transaction.
Transfers of ownership interests in the Securities  are to be accomplished by
entries made  on the books  of Participants  acting on  behalf of  Beneficial
Owners.  Beneficial  Owners will not receive  certificates representing their
ownership interests  in Securities,  except  in the  event  that use  of  the
book-entry system for the Securities is discontinued.

     4.   To  facilitate subsequent  transfers, all  Securities deposited  by
Participants  with  DTC are  registered  in  the  name of  DTC's  partnership
nominee,  Cede  &  Co.    The  deposit  of  Securities  with  DTC  and  their
registration in  the  name of  Cede  & Co.  effect  no change  in  beneficial
ownership.   DTC has  no knowledge  of the  actual Beneficial  Owners of  the
Securities;  DTC's   records  reflect  only   the  identity  of   the  Direct
Participants to whose accounts such Securities are credited, which may or may
not be the  Beneficial Owners.  The Participants  will remain responsible for
keeping account of their holdings on behalf of their customers.

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

     (6.  Redemption notices shall be sent to Cede & Co.  If less than all of
the  Securities within  an  issue are  being redeemed,  DTC's practice  is to
determine  by lot the  amount of the  interest of each  Direct Participant in
such issue to be redeemed.)

     7.   Neither DTC nor  Cede & Co.  will consent or  vote with respect  to
Securities.  Under  its usual procedures, DTC  mails an Omnibus Proxy  to the
Issuer as soon as possible after the record date.  The Omnibus Proxy  assigns
Cede  & Co.'s  consenting or  voting rights to  those Direct  Participants to
whose accounts the  Securities are credited on the record date (identified in
a listing attached to the Omnibus Proxy).

     8.  Principal  and interest payments on  the Securities will be  made to
DTC.  DTC's practice  is to credit  Direct Participants' accounts on  payable
date  in accordance  with their  respective holdings  shown on  DTC's records
unless DTC has reason to believe that it will  not receive payment on payable
date.   Payments by  Participants to  Beneficial Owners  will be  governed by
standing instructions and customary practices, as is the case with securities
held for the  accounts of customers in  bearer form or registered  in "street
name," and  will be the  responsibility of such  Participant and not  of DTC,
Trustee, or  Issuer, subject to  any statutory or regulatory  requirements as
may be in effect from time to time.  Payment of principal and interest to DTC
is the responsibility of the Issuer or Trustee, disbursement of such payments
to Direct Participants  shall be the responsibility of  DTC, and disbursement
of such  payments to  the Beneficial Owners  shall be  the responsibility  of
Direct and Indirect Participants.

     (9.    A  Beneficial  Owner shall  give  notice  to  elect  to have  its
Securities purchased  or tendered,  through its  Participant, to  Trustee (or
Tender/Remarketing  Agent), and shall  effect delivery of  such Securities by
causing the Direct Participant to  transfer the Participant's interest in the
Securities, on DTC's records, to  Trustee (or Tender/Remarketing Agent).  The
requirement  for  physical  delivery  of Securities  in  connection  with  an
optional tender or  a mandatory purchase  will be  deemed satisfied when  the
ownership rights in the Securities  are transferred by Direct Participants on
DTC's records and  followed by a book-entry credit  of tendered Securities to
Trustee (or Tender/Remarketing Agent's) DTC account.)

     10.  DTC may discontinue providing its services as securities depository
with respect to  the Securities at  any time by  giving reasonable notice  to
Issuer or  Agent.  Under  such circumstances, in  the event that  a successor
securities depository is not obtained,  Security certificates are required to
be printed and delivered.

     11.    The Issuer  may  decide  to  discontinue  use of  the  system  of
book-entry transfers through DTC (or  a successor securities depository).  In
that event, Security certificates will be printed and delivered.

     12.  The information in this section concerning DTC and DTC's book-entry
system has  been obtained from sources  that Issuer believes to  be reliable,
but Issuer takes no responsibility for the accuracy thereof.







                             EXHIBIT 99.4


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



                         SALE AND SERVICING AGREEMENT


                                   between


                 BANKBOSTON MARINE ASSET BACKED TRUST 1997-2,
                                   Issuer,


                                     and


                     MORGAN STANLEY ABS CAPITAL II INC.,
                                  Depositor


                                     and


                               BANKBOSTON, N.A.
                             Seller and Servicer


                         Dated as of August 25, 1997




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

                              TABLE OF CONTENTS
                                                                         Page

                                  ARTICLE I

                                 Definitions

     SECTION 1.01.  Definitions . . . . . . . . . . . . . . . . . . . . .   1
     SECTION 1.02.  Other Definitional Provisions . . . . . . . . . . . .   1

                                  ARTICLE II

                          Conveyance of Receivables

     SECTION 2.01.  Conveyance of Receivables . . . . . . . . . . . . . .   2
     SECTION 2.02.  Cancellation of Participation
                    Certificate . . . . . . . . . . . . . . . . . . . . .   3
     SECTION 2.03.  Intent of the Parties . . . . . . . . . . . . . . . .   3

                                 ARTICLE III

                               The Receivables

     SECTION 3.01.  Representations and Warranties of the
                    Bank with Respect to the Receivables  . . . . . . . .   4
     SECTION 3.02.  Representations and Warranties of the
                    Depositor with Respect to the Receivables . . . . . .  10
     SECTION 3.03.  Custody of Receivable Files . . . . . . . . . . . . .  12
     SECTION 3.04.  Duties of Servicer as Custodian . . . . . . . . . . .  13
     SECTION 3.05.  Instructions; Authority To Act  . . . . . . . . . . .  14
     SECTION 3.06.  Custodian's Indemnification . . . . . . . . . . . . .  14
     SECTION 3.07.  Effective Period and Termination  . . . . . . . . . .  14

                                  ARTICLE IV

                 Administration and Servicing of Receivables

     SECTION 4.01.  Duties of Servicer  . . . . . . . . . . . . . . . . .  15
     SECTION 4.02.  Collection and Allocation of Receivable
                    Payments  . . . . . . . . . . . . . . . . . . . . . .  15
     SECTION 4.03.  Realization upon Receivables  . . . . . . . . . . . .  16
     SECTION 4.04.  Physical Damage Insurance . . . . . . . . . . . . . .  16
     SECTION 4.05.  Maintenance of Security Interests in
                    Financed Boats  . . . . . . . . . . . . . . . . . . .  16
     SECTION 4.06.  Covenants of Servicer . . . . . . . . . . . . . . . .  17
     SECTION 4.07.  Purchase of Receivables upon Breach . . . . . . . . .  17
     SECTION 4.08.  Servicing Fee . . . . . . . . . . . . . . . . . . . .  18
     SECTION 4.09.  Servicer's Certificate  . . . . . . . . . . . . . . .  18
     SECTION 4.10.  Annual Statement as to Compliance; Notice
                    of Default  . . . . . . . . . . . . . . . . . . . . .  18
     SECTION 4.11.  Annual Independent Certified Public
                    Accountants' Report . . . . . . . . . . . . . . . . .  19
     SECTION 4.12.  Access to Certain Documentation and
                    Information Regarding Receivables;  Noteholder's Right to
                    Examine Bank Records; Access to Certain Documentation  19
     SECTION 4.13.  Servicer Expenses . . . . . . . . . . . . . . . . . .  20
     SECTION 4.14.  Appointment of Subservicer  . . . . . . . . . . . . .  20
     SECTION 4.15.  Fidelity Bond; Errors and Omissions
                    Insurance . . . . . . . . . . . . . . . . . . . . . .  20

                                  ARTICLE V

                                Distributions;
               Statements to Noteholders and Certificateholders

     SECTION 5.01.  Establishment of Trust Accounts . . . . . . . . . . .  21
     SECTION 5.02.  Collections . . . . . . . . . . . . . . . . . . . . .  24
     SECTION 5.03.  Application of Collections  . . . . . . . . . . . . .  24
     SECTION 5.04.  Advances  . . . . . . . . . . . . . . . . . . . . . .  24
     SECTION 5.05.  Additional Deposits . . . . . . . . . . . . . . . . .  25
     SECTION 5.06.  Distributions . . . . . . . . . . . . . . . . . . . .  25
     SECTION 5.07.  Reserve Account . . . . . . . . . . . . . . . . . . .  26
     SECTION 5.08.  Statements to Noteholders . . . . . . . . . . . . . .  27
     SECTION 5.09.  Sale of Residual Interest by Bank . . . . . . . . . .  28

                                  ARTICLE VI

                                The Depositor

     SECTION 6.01.  Representations of Depositor  . . . . . . . . . . . .  28
     SECTION 6.02.  Corporate Existence . . . . . . . . . . . . . . . . .  30
     SECTION 6.03.  Liability of the Depositor; Indemnities . . . . . . .  30
     SECTION 6.04.  Merger or Consolidation of, or Assumption
                    of the Obligations of, Depositor  . . . . . . . . . .  31
     SECTION 6.05.  Limitation on Liability of Depositor and
                    Others  . . . . . . . . . . . . . . . . . . . . . . .  32
     SECTION 6.06.  Depositor May Own Notes and
                    Certificates  . . . . . . . . . . . . . . . . . . . .  32
     SECTION 6.07.  Pennsylvania Motor Vehicle Sales Finance
                    Act License . . . . . . . . . . . . . . . . . . . . .  32

                                 ARTICLE VII

                                 The Servicer

     SECTION 7.01.  Representations and Warranties of the
                    Servicer  . . . . . . . . . . . . . . . . . . . . . .  32
     SECTION 7.02.  Indemnities, etc. of Servicer . . . . . . . . . . . .  34
     SECTION 7.03.  Merger or Consolidation of, or Assumption
                    of the Obligations of, Servicer . . . . . . . . . . .  35
     SECTION 7.04.  Limitation on Liability of Servicer and
                    Others  . . . . . . . . . . . . . . . . . . . . . . .  35
     SECTION 7.05.  Bank Not To Resign as Servicer  . . . . . . . . . . .  36

                                 ARTICLE VIII

                                   Default

     SECTION 8.01.  Servicer Default  . . . . . . . . . . . . . . . . . .  37
     SECTION 8.02.  Appointment of Successor  . . . . . . . . . . . . . .  38
     SECTION 8.03.  Repayment of Advances . . . . . . . . . . . . . . . .  39
     SECTION 8.04.  Notification to Noteholders . . . . . . . . . . . . .  39
     SECTION 8.05.  Waiver of Past Defaults . . . . . . . . . . . . . . .  39

                                  ARTICLE IX

                                 Termination

     SECTION 9.01.  Optional Purchase of All Receivables  . . . . . . . .  39

                                  ARTICLE X

                                Miscellaneous

     SECTION 10.01. Amendment . . . . . . . . . . . . . . . . . . . . . .  41
     SECTION 10.02. Protection of Title to Trust  . . . . . . . . . . . .  42
     SECTION 10.03. Notices . . . . . . . . . . . . . . . . . . . . . . .  44
     SECTION 10.04. Assignment by the Depositor or the
                    Servicer  . . . . . . . . . . . . . . . . . . . . . .  44
     SECTION 10.05. Limitations on Rights of Others . . . . . . . . . . .  44
     SECTION 10.06. Severability  . . . . . . . . . . . . . . . . . . . .  45
     SECTION 10.07. Separate Counterparts . . . . . . . . . . . . . . . .  45
     SECTION 10.08. Headings  . . . . . . . . . . . . . . . . . . . . . .  45
     SECTION 10.09. Governing Law . . . . . . . . . . . . . . . . . . . .  45
     SECTION 10.10. Assignment by Issuer  . . . . . . . . . . . . . . . .  45
     SECTION 10.11. Nonpetition Covenants . . . . . . . . . . . . . . . .  45
     SECTION 10.12. Limitation of Liability of Owner Trustee
                    and Indenture Trustee . . . . . . . . . . . . . . . .  46


APPENDIX A     Defined Terms
SCHEDULE A     Schedule of Receivables
SCHEDULE B     Location of the Receivable Files
EXHIBIT A-1    Form of Distribution Statement to Noteholders  . . . . . . A-1
EXHIBIT A-2    Form of Distribution Statement to
               Certificateholders . . . . . . . . . . . . . . . . . . . . A-2
EXHIBIT B      Form of Servicer's Certificate . . . . . . . . . . . . . . B-1


EXHIBIT C      Final Certification of custodian . . . . . . . . . . . . . C-1
EXHIBIT D      First Trust Exceptions Report. . . . . . . . . . . . . . . D-1

     SALE  AND SERVICING  AGREEMENT  dated  as of  August  25, 1997,  between
     BANKBOSTON MARINE BACKED  TRUST 1997-2, a  Delaware business trust  (the
     "Issuer"),  and  MORGAN  STANLEY   ABS  CAPITAL  II  INC.,  a   Delaware
     corporation,  as  Depositor  and BANKBOSTON,  N.A.,  a  national banking
     association,  as  Servicer  and  as  Seller   with  respect  to  certain
     representations  and  warranties  related to  the  assets  sold pursuant
     hereto.

     WHEREAS  the  Issuer  desires  to purchase  a  portfolio  of receivables
arising  in  connection with  marine  retail installment  sale  contracts and
retail installment loans;

     WHEREAS  Morgan Stanley  ABS Capital  II  Inc. is  willing to  sell such
receivables to the Issuer; and

     WHEREAS  BankBoston, N.A.,  previously  sold  such  receivables  to  the
affiliate of the  Depositor and is willing to service such receivables and to
make certain representations and warranties with respect thereto;

     NOW,  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
covenants herein contained, the parties hereto agree as follows:


                                  ARTICLE I

                                 Definitions

     SECTION 1.01.  Definitions.   Except as otherwise specified herein or as
the context  may otherwise  require, capitalized terms  used herein  have the
respective meanings assigned thereto  in Appendix A for all  purposes of this
Agreement.

     SECTION 1.02.  Other Definitional Provisions. 

     (a)  All  terms defined  in Appendix  A attached  hereto shall  have the
defined  meanings when  used in  any certificate  or  other document  made or
delivered pursuant hereto unless otherwise defined therein.

     (b)  As used in this Agreement and in any  certificate or other document
made or delivered pursuant hereto or thereto, accounting terms not defined in
this Agreement or in  any such certificate or other  document, and accounting
terms partly defined  in this Agreement or  in any such certificate  or other
document to the extent not defined,  shall have the respective meanings given
to them under generally  accepted accounting principles.  To the  extent that
the definitions  of  accounting  terms  in this  Agreement  or  in  any  such
certificate  or other  document are  inconsistent with  the meanings  of such
terms  under  generally  accepted   accounting  principles,  the  definitions
contained in  this Agreement  or in  any such  certificate or other  document
shall control.

     (c)  The  words "hereof",  "herein", "hereunder"  and  words of  similar
import when used in this  Agreement shall refer to this Agreement as  a whole
and  not to  any particular  provision of  this Agreement;  Article, Section,
Schedule and Exhibit references contained in this Agreement are references to
Articles, Sections,  Schedules and  Exhibits in or  to this  Agreement unless
otherwise specified; and the  term "including" shall mean "including  without
limitation".

     (d)  The  definitions contained in this Agreement  are applicable to the
singular as  well as the plural forms  of such terms and to  the masculine as
well as to the feminine and neuter genders of such terms.

     (e)  Any  agreement, instrument or statute defined or referred to herein
or in  any instrument or  certificate delivered in connection  herewith means
such agreement, instrument or statute as  from time to time amended, modified
or  supplemented and  includes (in  the  case of  agreements or  instruments)
references to all  attachments thereto and instruments  incorporated therein;
references to a Person are also to its permitted successors and assigns.


                                  ARTICLE II

                          Conveyance of Receivables

     SECTION 2.01.  Conveyance  of  Receivables.    In consideration  of  the
Issuer's delivery to  or upon the order  of the Depositor of  $414,202,980 on
the Closing Date, the Depositor does hereby  sell, transfer, assign, set over
and  otherwise  convey  to  the  Issuer, without  recourse  (subject  to  the
obligations of the Depositor set forth herein), all right, title and interest
of the Depositor in and to:

     (a)  the Receivables and all moneys received thereon on and after August
          25, 1997;

     (b)  the security interests  in the Financed  Boats created pursuant  to
          the  Receivables and  any other  interest of  the Depositor  in the
          Financed Boats;

     (c)  any proceeds  with respect to  the Receivables under  any Insurance
          Policies covering Financed Boats or Obligors;

     (d)  any proceeds from recourse to Dealers;

     (e)  any Financed Boat acquired in repossession;

     (f)  the contents  of the  Receivables Files  and all  rights, benefits,
          proceeds  and   obligations  arising  therefrom  or  in  connection
          therewith;

     (g)  all funds on deposit  from time to time in the  Trust Accounts, and
          in  all  investments  and proceeds  thereof  (including  all income
          thereon); and

     (h)  the proceeds of any and all of the foregoing.

     SECTION 2.02.  Cancellation of Participation  Certificate.  The  parties
hereto acknowledge that  the Depositor holds all of its interest in the items
set forth  in clauses  (a) through  (f) of  Section 2.01  (together with  all
proceeds thereof, the "Conveyed Property") in the form of and pursuant to the
Participation  Certificate.   Therefore, concurrently  with and  in order  to
effect the  transfer of the  Conveyed Property pursuant to  Section 2.01, the
Depositor does hereby  sell, transfer, assign, set over  and otherwise convey
to the Issuer all of the right, title and interest of the Depositor in and to
the Participation Certificate.  In addition, the Bank, for  good and valuable
consideration the receipt and  sufficiency of which are  hereby acknowledged,
does  hereby, sell, transfer,  assign, set over  and otherwise  convey to the
Issuer legal  title with  respect  to each  Receivable the  Obligor on  which
resides in the State  of New York  and any other interest  that the Bank  may
have retained in the Receivables and the other Conveyed Property.

     The parties further  acknowledge that Issuer will not  hold the Conveyed
Property through  the Participation Certificate. Therefore,  immediately upon
giving  effect  to the  transfer  pursuant  to  Section 2.01  and  the  first
paragraph  of  this Section  2.02,  the Participation  Certificate  is hereby
deemed  cancelled and the respective obligations  and responsibilities of the
Bank under  the PSA solely as  they related to the  Participation Certificate
are hereby terminated. The Bank hereby acknowledges receipt of the Participa-
tion Certificate for  cancellation, and the parties further  acknowledge that
the Issuer holds the Conveyed Property directly.

     SECTION 2.03.  Intent of  the  Parties.   The Depositor  and the  Issuer
intend that  the conveyance of  the Depositor's right, title  and interest in
and  to the  Receivables and  the  other Conveyed  Property pursuant  to this
Agreement  shall constitute  a purchase  and sale  and not  a loan.   If such
conveyance is deemed to be a  transfer for security and not a sale,  then the
parties  also intend  and agree that  the Depositor  shall be deemed  to have
granted, and in such event does hereby grant, to the Issuer, a first priority
security  interest in all of its right, title  and interest, in, to and under
the Conveyed  Property and  that this Agreement  shall constitute  a security
agreement under  applicable  law.   If  such conveyance  is  deemed to  be  a
transfer for security  and not a sale,  the Depositor consents to  the Issuer
hypothecating  and transferring  such  security  interest  in  favor  of  any
assignee or assignees and transferring the obligation secured thereby to such
assignee or assignees.   Neither the  Bank nor the  Depositor shall take  any
action that  is inconsistent with the  ownership of the  Conveyed Property by
the  Issuer and shall inform any Person  inquiring about the Receivables that
the Issuer owns the Conveyed Property. 

                                 ARTICLE III

                               The Receivables

     SECTION 3.01.  Representations and Warranties  of the Bank  with Respect
to  the  Receivables.   The  Bank  makes  the following  representations  and
warranties as to the Receivables on which the Issuer is deemed to have relied
in acquiring the  Receivables.  Such representations and  warranties speak as
of the  execution and delivery of  this Agreement and as of  the Closing Date
but shall survive (1) the sale, transfer and assignment of the Receivables to
the Issuer and  the pledge thereof to  the Indenture Trustee pursuant  to the
Indenture and (2) any removal of the Bank as Servicer.

          (i)  Characteristics of Receivables.  Each Receivable (A) was fully
and  properly executed  by  the parties  thereto, (B) contains  customary and
enforceable  provisions  such as  to render  the rights  and remedies  of the
holder  thereof adequate  for realization  against  the collateral  security,
(C) is fully  amortizing and provides  for level monthly payments  except for
one adjustable rate receivable (provided that the first payment and the final
payment of the Receivable  may be minimally different from the level payment)
which, if made  when due, shall fully  amortize the Amount Financed  over the
original term  and (D)  provides for, in  the event  that such  Receivable is
prepaid in full, payment  of an amount that fully pays  the Principal Balance
and includes  accrued  but  unpaid interest  at  least through  the  date  of
prepayment  in an amount at least equal  to its Annual Percentage Rate.  Each
Receivable provides  that payments  thereon are to  be applied  in accordance
with  the Simple  Interest Method.   If such  Receivable was originated  by a
Dealer, such Receivable, to the knowledge of the Bank, was originated  by the
Dealer for  the retail sale of a Financed Boat in the ordinary course of such
Dealer's business,  was purchased  by Ganis  from such Dealer  for new  value
under a Dealer Agreement and was validly assigned  by the Dealer to Ganis and
by Ganis to  the Bank.   To the knowledge  of the Bank,  such Dealer had  all
necessary licenses  and permits to  originate Receivables in the  state where
such Dealer was  located.  If such  Receivable was originated by  Ganis, such
Receivable was originated  for value by Ganis  in the ordinary course  of its
business to finance  the purchase of, or refinance, the related Financed Boat
by the related Obligor and was validly  assigned by Ganis to the Bank.  Ganis
had  all  necessary  licenses  and  permits to  originate  or  purchase  such
Receivable.   At  origination,  each  Financed Boat  was  represented by  the
Obligor to be  used for recreational purposes  and neither the Bank  or Ganis
has  received notice  subsequently that any  Financed Boat is  being used for
commercial purposes.

         (ii)  No Fraud or Misrepresentation.   To the knowledge of the Bank,
each  Receivable was  originated by  a Dealer or  Ganis and  was sold  by the
Dealer to Ganis (if applicable) and by Ganis to the Bank without any fraud or
misrepresentation on the part of such Dealer in either case.

        (iii)  Compliance  with Law.    To  the knowledge  of  the Bank,  all
requirements  of applicable  federal, state and  local laws,  and regulations
thereunder  (including, without limitation, usury laws, the Federal Truth-in-
Lending Act, the Equal Credit  Opportunity Act, the Fair Credit  Billing Act,
the Fair Credit Reporting  Act, the Fair Debt  Collection Practices Act,  the
Federal Trade  Commission Act, the  Magnuson-Moss Warranty  Act, the  Federal
Reserve Board's  Regulations "B"  and "Z", the  Soldiers' and  Sailors' Civil
Relief Act of 1940, the state motor vehicle retail installment sales act, and
state  adaptations of the National  Consumer Act and  of the Uniform Consumer
Credit Code and other consumer credit  laws and equal credit opportunity  and
disclosure laws) in respect of all of the Receivables and each and every sale
of Financed Boats, have been complied with in all material respects, and each
Receivable and  the sale of  the Financed Boat  evidenced by  each Receivable
complied at  the time  it was  originated or  made  and now  complies in  all
material respects with all applicable legal requirements.

         (iv)  Origination.   Each Receivable  was originated  in the  United
States.

          (v)  Binding Obligation.   Each Receivable represents  the genuine,
legal,  valid   and  binding  payment  obligation  of  the  Obligor  thereon,
enforceable by  the holder thereof  in accordance  with its terms,  except as
enforceability  may be limited  by bankruptcy, insolvency,  reorganization or
similar laws affecting the enforcement  of creditors' rights generally and by
equitable limitations on the availability of specific remedies, regardless of
whether  such enforceability  is considered in  a proceeding in  equity or at
law; and all  parties to each Receivable  had full legal capacity  to execute
and deliver  such Receivable and all  other documents related thereto  and to
grant the security interest purported to be granted thereby.

         (vi)  No Government  Obligor.   No Obligor is  the United  States of
America   or   any  State   or   any  agency,   department,   subdivision  or
instrumentality thereof.

        (vii)  Obligor Bankruptcy.  At the  Closing Date, no Obligor had been
identified on the  records of  the Bank  as being  the subject  of a  current
bankruptcy proceeding.

       (viii)  Schedule  of Receivables.   The  information set forth  in the
Schedule of Receivables  is true and correct  in all material respects  as of
the close of business on the Cutoff Date.

         (ix)  Marking  Records.   By the  Closing Date,  the Bank  will have
caused the portions  of its electronic ledger relating to  the Receivables to
be clearly and  unambiguously marked to show  that the Receivables have  been
sold absolutely to the Trust.

          (x)  Computer Tape.  The Computer Tape was complete and accurate as
of the Cutoff  Date and includes a  description of the same  Receivables that
are described in the Schedule of Receivables.

         (xi)  Chattel  Paper.    The  Receivables constitute  chattel  paper
within  the meaning  of the  UCC  as in  effect in  the states  in  which the
Obligors reside.

        (xii)  One Original.   There  is only one  original executed  copy of
each Receivable.

       (xiii)  Receivable Files  Complete.   There exists  a Receivable  File
pertaining  to  each  Receivable and,  to  the  knowledge of  the  Bank, such
Receivable  file contains  (a) a fully  executed  original of  the Receivable
(provided that  no  more than  100  Receivables Files  in the  aggregate  may
contain, in lieu  of a fully executed original, a copy  of the fully executed
Receivable  certified by the  Bank as being  true and correct),  with a fully
executed assignment thereof in  blank or from the related Dealer  to Ganis if
such Receivable  was  acquired by  Ganis from  a Dealer  and  either a  fully
executed assignment thereof  or bill of sale  therefor (which may cover  more
than one  Receivable) from Ganis  to the Bank, (b) a  certificate of physical
damage insurance, application  form for such insurance signed  by the Obligor
or a  signed representation letter from  the Obligor named  in the Receivable
pursuant to which the  Obligor has agreed to obtain physical damage insurance
for  the  Financed  Boat,  or  copies  thereof,  (c) the  Title  Document  or
application  therefor or,  except with  respect  to Financed  Boats that  are
Federally  Documented Vessels,  a certification  from  the Bank  that it  has
received   confirmation  from  an  authorized  official  of  the  appropriate
governmental office of the existence  of the first lien of the  Bank or Ganis
with respect to the related Financed Boat and (d) a credit application signed
by the  Obligor, or a copy thereof.  Each of such documents which is required
to be signed by the Obligor has been signed by the Obligor in the appropriate
spaces.   All blanks on any  form have been properly  filled in and each form
has otherwise been correctly prepared.  The complete file for each Receivable
currently is in  the possession of Ganis,  in its capacity as  subservicer to
the Servicer's custodial duties hereunder.

        (xiv)  Receivables  in  Force.   No  Receivable  has  been satisfied,
subordinated  or  rescinded,  and  the  Financed  Boat  securing  each   such
Receivable has not been released from  the lien of the related Receivable  in
whole or in part.   No provisions of any Receivable have been waived, altered
or modified (except  that the Bank as  servicer may have, for  administrative
purposes, modified the due  date of a Receivable to  a different date in  the
month,  which modification  is reflected  in  its servicing  records) in  any
respect since its  origination, except by instruments or documents identified
in  the Receivable  File.   No Receivable  has been modified  as a  result of
application  of the  Soldiers'  and Sailors'  Civil Relief  Act  of 1940,  as
amended.

         (xv)  Lawful Assignment.   No  Receivable was  originated in,  or is
subject to the  laws of, any  jurisdiction the laws  of which (a) would  make
unlawful,  void  or  voidable  the  sale, transfer  and  assignment  of  such
Receivable under this  Agreement or the pledge  of such Receivable under  the
Indenture  or  (b) would   impair  the  validity  or  enforceability  of  any
Receivable because of any such sale, transfer or assignment.

        (xvi)  Good  Title.    No  Receivable  has  been  sold,  transferred,
assigned or pledged by the Bank to any Person except to MSCMC pursuant to the
PSA; immediately prior to the conveyance of the Receivables to MSCMC pursuant
to the PSA, the Bank had good  and indefeasible title thereto, free and clear
of any Lien  and immediately upon the  transfer thereof pursuant to  the PSA,
the MSCMC had good  and indefeasible title to and was the  sole owner of each
Receivable, free of any Lien and such  title is freely assignable pursuant to
the PSA pursuant to  the terms thereof.   Neither Ganis nor any Dealer  has a
participation in, or other right to receive, payments or  proceeds in respect
of any Receivable.  The Bank has not taken any action to  convey any right to
any Person  that  would result  in such  Person having  a  right to  payments
received  under  the  related  Insurance   Policies  or  the  related  Dealer
Agreements or to payments due under such Receivables.  

       (xvii)  Security  Interest  in  Financed Boat.    Each  Receivable has
created a valid, binding and  enforceable first priority security interest in
favor of  the Bank in the related  Financed Boat, which is in  full force and
effect.  Each  Title Document  contained  in the Receivables Files  shows the
Bank or Ganis named  as the original secured party under  each Receivable and
as the holder  of a first priority  security interest in such  Financed Boat.
With respect to each Receivable for which the Title Document is not contained
in the related Receivable File, the Bank has either received written evidence
that such Title  Document showing the Bank  or Ganis as first  lienholder has
been applied for or, except with respect to Financed Boats that are Federally
Documented Vessels, has  certified in writing in the  related Receivable File
that it has received confirmation from the appropriate governmental office of
the existence  of the first  lien of the  Bank or Ganis  with respect to  the
related Financed Boat.   Ganis's security interest  in any Financed  Boat has
been validly assigned  by Ganis to the Bank, and the Bank's security interest
in each Financed Boat  has been validly  assigned by the  Bank to the  Issuer
pursuant  to  this Agreement.    Immediately  after  the sale,  transfer  and
assignment thereof by the Bank to  MSCMC, each Receivable will be secured  by
an enforceable and perfected first priority security interest in the Financed
Boat in the name of Ganis or the Bank, as applicable, as secured party, which
security interest is  prior to all other Liens upon and security interests in
such Financed  Boat which  now exist  or may  hereafter arise  or be  created
(except, as to priority, for any lien for taxes, labor or materials affecting
a Financed Boat).   As of  the Cutoff Date, there  were no Liens  affecting a
Financed Boat  which are or may  be Liens prior or  equal to the Lien  of the
related  Receivable.   With  respect  to each  Financed  Boat  that has  been
documented under the  Ship Mortgage Statutes, a recorded  and fully effective
Preferred Mortgage has been placed in favor of the Bank  or Ganis as security
for the Receivable with respect to such vessel.

      (xviii)  All  Filings Made;  Valid  Security  Interest.    All  filings
(including,  without limitation,  UCC filings)  required  to be  made by  any
Person  and actions required  to be taken  or performed by any  Person in any
jurisdiction to give  the Trust a first priority  perfected security interest
or ownership interest in  the Receivables and the proceeds  thereof have been
made, taken or performed.  At the Closing Date the  Issuer will have a valid,
subsisting  and enforceable  first priority  security  interest or  ownership
interest in each Receivable and the proceeds thereof.

        (xix)  No Impairment.  The Bank has not done and will not do anything
to convey any right to any  Person that would result in such Person  having a
right to payments due under a Receivable or otherwise to impair the rights of
the Trust in any Receivable or the proceeds thereof.

         (xx)  No Release.  No Receivable is assumable by another Person in a
manner  which  would   release  the  Obligor  thereof   from  such  Obligor's
obligations to the Bank with respect to such Receivable.

        (xxi)  No  Defenses.   No  Receivable  is  subject  to any  right  of
rescission,  setoff, counterclaim  or defense  and, to  the knowledge  of the
Bank, no  such right  has been  asserted or  threatened with  respect to  any
Receivable.  The operation of the terms of any Receivable or the exercise  of
any right thereunder will not render the Receivable unenforceable in whole or
in  part or  subject  to any  right of  rescission,  setoff, counterclaim  or
defense, and  to the  knowledge of  the Bank,  no such  right of  rescission,
setoff, counterclaim or defense has been asserted with respect thereto.

       (xxii)  No Default.   To the knowledge of the  Bank, there has been no
default,  breach, violation or event  permitting acceleration under the terms
of  any  Receivable (other  than payment  delinquencies of  not more  than 59
days), and  no condition exists or event has  occurred and is continuing that
with notice, the  lapse of time or  both would constitute a  default, breach,
violation or event permitting acceleration under the terms of any Receivable,
and there has been no waiver of any of the foregoing.  As of the Cutoff Date,
no Financed Boat had been repossessed.

      (xxiii)  Insurance.  As of the Closing Date, each Financed Boat  is, to
the  knowledge of the Bank,  covered by a  vendor's single interest insurance
policy (i) that provides  coverage as to such  Financed Boat in an  amount at
least  equal to  the lesser  of (a) its  maximum insurable  value or  (b) the
principal  amount  due  from  the  Obligor  under  the  related   Receivable,
(ii) naming the Bank or Ganis and  its successors and assigns as loss  payees
and   (iii) insuring  against   loss   and  damage   due   to  fire,   theft,
transportation,  collision and other risks generally covered by comprehensive
and collision  coverage.   Each Receivable requires  the Obligor  to maintain
physical  loss and  damage  insurance, naming  the Bank  or  Ganis and  their
respective successors  and assigns  as additional  insured parties, and  each
Receivable  permits the  holder thereof  to obtain  physical loss  and damage
insurance at the  expense of the Obligor if  the Obligor fails to do  so.  No
Financed Boat was  or had previously  been insured under  a policy of  force-
placed insurance on the Cutoff Date.

       (xxiv)  Past Due.  At the Closing Date, no Receivable was more than 59
days past due.

        (xxv)  No Liens.  There are no Liens or claims which have been filed,
and,  to the knowledge of  the Bank, none pending or  threatened to be filed,
for  work, labor, materials  or unpaid state  or federal  taxes affecting the
vehicle securing any Receivable which are or  may become liens prior or equal
to the lien of the Receivable.

       (xxvi)  Remaining   Principal  Balance.    At  the  Cutoff  Date,  the
Principal Balance of each Receivable set forth in the Schedule of Receivables
is true and accurate in all material respects.

      (xxvii)  Final  Scheduled Maturity  Date.   No  Receivable has  a final
maturity later than June 17, 2017.

     (xxviii)  Certain Characteristics.   (A) Each Receivable had a remaining
maturity,  as of  the Cutoff  Date,  of not  more than  238  months; (B) each
Receivable had an original  maturity of at least 12 months  but not more than
262 months; (C) each Receivable had an original principal balance of at least
$3,544.02  and  not  more  than  $2,000,000.00;  (D) each  Receivable  had  a
Principal  Balance  as of  the Cutoff  Date of  not more  than $1,991,135.99;
(E) each Receivable has an Annual Percentage  Rate of at least 6.99% and  not
more  than 16.50%  (provided that  for the  adjustable rate  Receivables such
representation is solely  with respect to  its current APR  as of the  Cutoff
Date) and  no adjustable  rate Receivable  bears interest  based on an  index
other  than the one  based on the  "5-year Treasury" rate  or "1-year LIBOR";
(F) 36.85%  of the  Receivables were  secured by  new Financed  Boats; (G) no
funds  have been advanced  by the Bank  or, any  Dealer, or anyone  acting on
behalf  of any of  them in  order to  cause any  Receivable to  qualify under
paragraph (xxv) above; (H) no Receivable  has a Final Scheduled Maturity Date
on  or before  August 27, 1997  or later  than June 17,  2017; (I)  as of the
Cutoff Date,  other  than  California  (25.43%),  New  York  (14.58%),  Texas
(11.92%),  and  Florida  (11.06%),  no  state represented  more  than  5%  by
outstanding Pool Balance with respect to the location of the Financed  Boats;
and  (J) the Principal  Balance of each  Receivable set forth  in Schedule of
Receivables is true  and accurate in all  material respects as of  the Cutoff
Date.

     For  purposes of  determining whether the  Bank is  obligated to  cure a
breach  of a representation and  warranty in this  Section 3.01, repurchase a
Receivable  on  account of  such  breach  pursuant to  this  Section 3.01  or
indemnify in respect  of such breach pursuant  to the last paragraph  of this
Section 3.01,  the determination as  to whether a representation  or warranty
that is made to  the knowledge of  the Bank has been  breached shall be  made
without regard to  such knowledge of the  Bank as if such  representation and
warranty were not  qualified by the knowledge of the Bank.  Upon discovery by
either the  Bank,  the  Issuer,  the  Depositor, the  Owner  Trustee  or  the
Indenture Trustee of a breach of any of the representations and warranties of
the Bank  set  forth in  this  Section 3.01  which materially  and  adversely
affects the value of the Receivables or the interest therein of the Issuer or
the Indenture Trustee (or which materially and adversely affects the interest
of the Issuer or the Indenture Trustee  in the related Receivable in the case
of a  representation and warranty  relating to a particular  Receivable), the
party discovering such breach shall give prompt  written notice to the other.
Any Receivable affected  by such breach is  referred to as a  "Bank Defective
Receivable".   On or prior to the last day of the Collection Period following
the Collection Period during which  the Bank discovers or receives  notice of
any such  breach of a  representation or warranty,  the Bank shall  cure such
breach  in all  material respects  or  shall repurchase  such Bank  Defective
Receivable as of the  last day of such Collection Period at  a price equal to
the Purchase Amount  of the Bank  Defective Receivable, which price  the Bank
shall remit  in the manner  specified in Section  5.05; provided, that,  with
respect  to the  representation set  forth  in paragraph  (xiii) above,  such
repurchase  will  be required  with  respect  to  a  Receivable only  if  any
resulting breach is not  cured (subject to receipt of any  required documents
that have been duly applied  for from applicable governmental offices) within
90  days after completion  of the review  and examination of  the Receivables
File  for  such  Receivable  pursuant  to  Section  3.03.    Subject  to  the
indemnification provisions contained in  the last paragraph of  this Section,
the sole  remedy of the  Issuer, the Owner  Trustee or the  Indenture Trustee
with  respect to a  breach of representations and  warranties pursuant to the
agreement  contained  in  this  Section  shall  be  to  require  the Bank  to
repurchase Receivables  pursuant to this  Section, subject to  the conditions
contained herein. 

     In addition to  such obligation, subject  to the  terms of this  Section
3.01,  to cure a breach of  a representation and warranty  or to repurchase a
Bank  Defective  Receivable,  the Bank  shall  indemnify  the Depositor,  the
Issuer, the  Owner Trustee and the  Indenture Trustee and  hold each harmless
against  any loss,  damages, penalties,  fines,  forfeitures, legal  fees and
related costs,  judgments, and  other costs and  expenses resulting  from any
claim, demand, defense or assertion  based on or grounded upon, or  resulting
from, a breach of the Bank's representations and warranties contained in this
Agreement;  provided that  the  Bank shall  not  be liable  for  any indirect
damages or for  any loss, damage, penalty,  fine, forfeiture, legal  fees and
related costs,  judgments and other costs  and expenses caused by  the wilful
misconduct of the Depositor,  the Issuer, the Owner Trustee or  the Indenture
Trustee.

     SECTION 3.02.  Representations  and  Warranties  of  the Depositor  with
Respect   to   the   Receivables.  The    Depositor   makes   the   following
representations and warranties  as to the Receivables on which  the Issuer is
deemed to have relied in acquiring the Receivables.  Such representations and
warranties speak as of the execution and delivery of this Agreement and as of
the Closing Date, but shall survive the sale, transfer and assignment  of the
Receivables to  the Issuer  and the pledge  thereof to the  Indenture Trustee
pursuant to the Indenture.

          (a)  Title.  No  Receivable has been sold, transferred, assigned or
     pledged  by  the  Depositor  to   any  Person  other  than  the  Issuer.
     Immediately  prior to the  transfer and assignment  herein contemplated,
     the Depositor had good and marketable title to each Receivable, free and
     clear  of all  Liens  and rights  of others  and,  immediately upon  the
     transfer thereof,  the Issuer  shall have good  and marketable  title to
     each Receivable, free and  clear of all Liens and rights  of others; and
     the transfer has been perfected under the UCC.

          (b)  All  Filings  Made.    All  filings  (including  UCC  filings)
     necessary in any jurisdiction  to give (i) the Issuer a  first perfected
     ownership interest in  the Receivables and (ii) the  Indenture Trustee a
     first  perfected security  interest in the  Receivables shall  have been
     made.

     Upon discovery by either the Bank,  the Issuer, the Depositor, the Owner
Trustee or the  Indenture Trustee of a  breach of any of  the representations
and  warranties of  the  Depositor  set  forth in  this  Section  3.02  which
materially and adversely affects the value of the Receivables or the interest
therein of  the Issuer  or the  Indenture Trustee  (or  which materially  and
adversely affects the interest of the Issuer or the Indenture Trustee  in the
related Receivable in the case of a representation and warranty relating to a
particular Receivable), the party  discovering such breach shall give  prompt
written notice  to the  other.   Any Receivable  affected by  such breach  is
referred to as a  "Depositor Defective Receivable".  On or  prior to the last
day of the Collection Period following the Collection Period during which the
Depositor discovers or receives notice of any such breach of a representation
or warranty, the Depositor shall cure such breach in all material respects or
shall repurchase such  Depositor Defective Receivable  as of the last  day of
such Collection  Period  at a  price  equal to  the  Purchase Amount  of  the
Depositor Defective Receivable, which price  the Depositor shall remit in the
manner specified in  Section 5.05; provided, however, that  the obligation of
the Depositor to repurchase any receivable that arises solely as a  result of
a  breach of the Bank's representations  and warranties under Section 3.01 is
subject to the receipt by the Depositor of the Purchase Amount from the Bank.
Subject to the indemnification provisions  contained in the last paragraph of
this  Section,  the sole  remedy  of the  Issuer,  the Owner  Trustee  or the
Indenture Trustee with respect to  a breach of representations and warranties
pursuant to  the agreement contained in this Section  shall be to require the
Depositor to repurchase Receivables pursuant  to this Section, subject to the
conditions contained herein. 

     In addition  to such obligation,  subject to  the terms of  this Section
3.02,  to cure a breach  of a representation and  warranty or to repurchase a
Depositor Defective Receivable, the Depositor shall indemnify the Issuer, the
Owner Trustee and the  Indenture Trustee and  hold each harmless against  any
loss,  damages, penalties, fines, forfeitures, legal  fees and related costs,
judgments, and  other costs  and expenses resulting  from any  claim, demand,
defense or assertion based  on or grounded upon, or resulting  from, a breach
of  the  Depositor's   representations  and  warranties  contained   in  this
Agreement; provided  that the Depositor shall not  be liable for any indirect
damages  or for any loss,  damage, penalty, fine,  forfeiture, legal fees and
related costs, judgments  and other costs and  expenses caused by  the wilful
misconduct of the Issuer, the Owner Trustee or the Indenture Trustee.

     SECTION 3.03.  Custody of Receivable  Files.  To assure  uniform quality
in servicing the  Receivables and to reduce administrative  costs, the Issuer
hereby revocably appoints the Servicer,  and the Servicer hereby accepts such
appointment, to act for the benefit  of the Issuer and the Indenture  Trustee
as custodian  of the following documents  or instruments which are  hereby or
will hereby be constructively delivered  to the Indenture Trustee, as pledgee
of the Issuer, as of the Closing Date with respect to each Receivable:

          (a)  the  fully executed original Receivable (provided that no more
     than 100 Receivables  Files in the aggregate  may contain, in lieu  of a
     fully executed  original,  a  copy  of  the  fully  executed  Receivable
     certified by the Bank as being true and correct);

          (b)  a fully executed assignment of the Receivable in blank or from
     the related Dealer  to Ganis  if such Receivable  was acquired by  Ganis
     from a Dealer  and either a fully executed assignment thereof or bill of
     sale therefor (which may cover  more than one Receivable) from Ganis  to
     the Bank;

          (c)  a certificate  of physical damage insurance,  application form
     for  such insurance  signed by  the Obligor  or a  signed representation
     letter from the  Obligor named in the  Receivable pursuant to which  the
     Obligor has agreed to obtain  physical damage insurance for the Financed
     Boat, or copies thereof;

          (d)  the Title  Document or  application therefor  or, except  with
     respect  to  Financed Boats  that  are Federally  Documented  Vessels, a
     certification from  the Bank that  it has received confirmation  from an
     authorized  official of  the  appropriate  governmental  office  of  the
     existence of the first  lien of the  Bank or Ganis  with respect to  the
     related Financed Boat; and

          (e)  a credit application signed by the Obligor, or a copy thereof.

     Within  90  days  of  the  Closing  Date  with  respect  to  the  Listed
Receivables, and  within 120 days  of the  Closing  Date with respect  to all
other Receivables,  the  Servicer,  as  custodian shall  ascertain  that  all
documents  required to be  delivered to it  are in its  possession, and shall
deliver  to the Indenture Trustee  a certification ("Final Certification") in
the form attached hereto as Exhibit C  to the effect that, as to each  Listed
Receivable in the case of the Final Certification delivered within 90 days of
the Closing  Date, and as to each other  Receivable listed in the Schedule of
Receivables  (other  than any  Receivable  paid  in  full or  any  Receivable
specifically  identified  in  such  certification  as  not  covered  by  such
certification) in  the case of  the Final Certification delivered  within 120
days of the  Closing Date, (i) all documents  required to be delivered  to it
pursuant to  this Agreement are in  its possession, (ii)  such documents have
been  reviewed by it  and appear  regular on  their face  and relate  to such
Receivable (and  setting forth the  Receivables Files which contain  either a
certified copy  of the original  Receivable or certified confirmation  of the
lien for purposes of clause (a) or (d), above, respectively, and indicating 
each Receivable that relates to a Federally Documented Vessel) and (iii) based
on  its examination and only  as to the  foregoing documents, the information
set  forth in  the  Schedule  of Receivables  respecting  such Receivable  is
correct.   During the  term of  this Agreement,  in the  event the  custodian
discovers any defect with respect to the Receivable File, the custodian shall
give written  specification of such  defect to  the Indenture  Trustee.   The
parties hereto acknowledge that the Final Certification shall be executed and
delivered  to the  Indenture  Trustee  by Ganis  acting  in its  capacity  as
subservicer.

     SECTION 3.04.  Duties  of Servicer as Custodian.  (a)  Safekeeping.  The
Servicer shall hold the Receivable Files as custodian for the benefit  of the
Issuer  and the  Indenture Trustee  and maintain  such accurate  and complete
accounts, records and computer systems  pertaining to each Receivable File as
shall  enable the Issuer  to comply with  this Agreement.   In performing its
duties as custodian the  Servicer shall act with reasonable care,  using that
degree of skill and attention that the Servicer exercises with respect to the
receivable files  relating  to all  comparable  marine receivables  that  the
Servicer services for itself or others.  The Servicer shall conduct, or cause
to be  conducted, periodic audits  of the Receivable  Files held by  it under
this Agreement and of the related  accounts, records and computer systems, in
such a  manner as shall enable the Issuer or  the Indenture Trustee to verify
the accuracy  of the Servicer's record keeping.   The Servicer shall promptly
report  to the Issuer  and the Indenture  Trustee any failure on  its part to
hold the  Receivable Files  and maintain its  accounts, records  and computer
systems  as herein  provided and  shall promptly  take appropriate  action to
remedy any such failure.

     (b)  Maintenance of and Access to  Records.  The Servicer shall maintain
each Receivable File at one of its offices specified in Schedule B or at such
other office as shall be specified to the Issuer and the Indenture Trustee by
written  notice not  later than 90 days  after any  change in location.   The
Servicer  shall make available  to the  Issuer and  the Indenture  Trustee or
their respective  duly authorized  representatives, attorneys  or auditors  a
list of locations of  the Receivable Files and the  related accounts, records
and computer systems maintained by the  Servicer at such times during  normal
business hours as the Issuer or the Indenture Trustee shall instruct.

     (c)  Release of Documents.  Upon instruction from the Indenture Trustee,
the Servicer shall release any Receivable File to the Indenture Trustee,  the
Indenture Trustee's  agent or the  Indenture Trustee's designee, as  the case
may be, at such  place or places as  the Indenture Trustee may  designate, as
soon as practicable.

     SECTION 3.05.  Instructions;  Authority To Act.   The Servicer  shall be
deemed to  have received proper  instructions with respect to  the Receivable
Files upon its receipt of written  instructions signed by a Trust Officer  of
the Indenture Trustee.

     SECTION 3.06.  Custodian's Indemnification.   The Servicer  as custodian
shall indemnify the Trust,  the Owner Trustee  and the Indenture Trustee  and
each of  their respective officers,  directors, employees and agents  for any
and  all liabilities,  obligations, losses,  compensatory  damages, payments,
costs or expenses  of any kind whatsoever that may be imposed on, incurred by
or asserted against the Trust, the Owner  Trustee or the Indenture Trustee or
any  of their  respective officers,  directors, employees  and agents  as the
result of any improper act or omission in any way relating to the maintenance
and custody by the Servicer as  custodian of the Receivable Files;  provided,
however, that the Servicer shall not be  liable to the Owner Trustee for  any
portion of any such amount resulting from  the willful misfeasance, bad faith
or negligence of the  Owner Trustee, and the Servicer shall  not be liable to
the Indenture Trustee for any portion  of any such amount resulting from  the
willful misfeasance, bad faith or negligence of the Indenture Trustee.

     SECTION 3.07.  Effective  Period   and  Termination.     The  Servicer's
appointment  as custodian shall  become effective as  of the  Cutoff Date and
shall continue in  full force and  effect until terminated  pursuant to  this
Section.   If  the  Bank shall  resign  as Servicer  in  accordance with  the
provisions of this Agreement or  if all of the rights and  obligations of any
Servicer shall have  been terminated under  Section 8.01, the appointment  of
such Servicer as custodian shall be terminated by the Indenture Trustee or by
the Holders  of Notes evidencing not less than  25% of the Outstanding Amount
of the Notes or, if Notes have been paid in full, by the  Owner Trustee or by
Certificateholders  evidencing not less than 25%  of the Certificate Balance,
in the same manner as the Indenture Trustee or such Holders may terminate the
rights and  obligations of  the Servicer under  Section 8.01.   The Indenture
Trustee or, with  the consent of the Indenture Trustee, the Owner Trustee may
terminate the  Servicer's appointment as  custodian, with cause, at  any time
upon written notification  to the Servicer and, without  cause, upon 30 days'
prior written notification to the Servicer.  As soon as practicable after any
termination of  such appointment, the  Servicer shall deliver  the Receivable
Files to the Indenture Trustee or the Indenture Trustee's agent at such place
or places as the Indenture Trustee may reasonably designate.


                                  ARTICLE IV

                 Administration and Servicing of Receivables

     SECTION 4.01.  Duties of Servicer.  The Servicer, for the benefit of the
Issuer (to the extent provided herein), shall manage, service, administer and
make  collections on the Receivables (other  than Purchased Receivables) with
reasonable care, using that  degree of skill and attention that  the Servicer
exercises with respect to all  comparable marine receivables that it services
for  itself or others.   The Servicer's  duties shall include  collection and
posting  of  all  payments,  responding  to inquiries  of  Obligors  on  such
Receivables,  investigating   delinquencies,  sending   payment  coupons   to
Obligors,  reporting tax information to Obligors, accounting for collections,
furnishing  monthly  and annual  statements  to  the  Owner Trustee  and  the
Indenture Trustee with respect to distributions  and making Advances pursuant
to Section 5.04.   Subject  to the provisions  of Section 4.02,  the Servicer
shall follow its  customary standards, policies and procedures  in performing
its duties  as Servicer.  Without  limiting the generality of  the foregoing,
the Servicer is authorized and empowered to execute and deliver, on behalf of
itself,   the  Issuer,  the   Owner  Trustee,  the   Indenture  Trustee,  the
Noteholders, the Certificateholders  or any of them, any  and all instruments
of satisfaction or cancellation, or partial or full release or discharge, and
all other comparable instruments,  with respect to such Receivables or to the
Financed Boats securing  such Receivables.  If the Servicer  shall commence a
legal proceeding  to  enforce a  Receivable, the  Issuer (in  the  case of  a
Receivable other  than a Purchased  Receivable) shall thereupon be  deemed to
have  automatically  assigned, solely  for  the purpose  of  collection, such
Receivable to the Servicer.  If  in any enforcement suit or legal  proceeding
it shall be held that the Servicer may not enforce a Receivable on the ground
that it shall not be a real party in interest or a holder entitled to enforce
such  Receivable, the  Owner Trustee  shall,  at the  Servicer's expense  and
direction, take steps to enforce  such Receivable, including bringing suit in
its  name  or the  name  of the  Owner  Trustee, the  Indenture  Trustee, the
Certificateholders  or the  Noteholders.   The Owner  Trustee shall  upon the
written  request of  the Servicer  furnish the  Servicer with  any powers  of
attorney and other  documents reasonably necessary  or appropriate to  enable
the Servicer to carry out its servicing and administrative duties hereunder.

     SECTION 4.02.  Collection  and Allocation of  Receivable Payments.   The
Servicer shall  make reasonable  efforts to collect  all payments  called for
under the terms and provisions of the Receivables as and  when the same shall
become due and  shall follow such  collection procedures  as it follows  with
respect  to all comparable marine receivables  that it services for itself or
others.  The Servicer may allocate collections between principal and interest
in accordance with the customary servicing procedures it follows with respect
to  all comparable marine receivables that it  services for itself or others.
The Servicer  may grant extensions,  rebates or adjustments on  a Receivable,
which shall not, for the purposes of this Agreement, modify the  original due
dates or  amounts of the originally scheduled  payments of interest on Simple
Interest Receivables;  provided, however,  that if  the Servicer  extends the
date for  final payment  by the Obligor  of any  Receivable beyond  the Final
Scheduled Maturity Date, it shall promptly repurchase the Receivable from the
Issuer in accordance with the terms of Section 4.07.  The Servicer may in its
discretion  waive any  late payment  charge  or any  other fees  that  may be
collected  in the ordinary  course of servicing  a Receivable.   The Servicer
shall  not agree  to any alteration  of the  interest rate or  the originally
scheduled payments on any Receivable.

     SECTION 4.03.  Realization upon Receivables.   On behalf of  the Issuer,
the  Servicer shall  use  its  best efforts,  consistent  with its  customary
servicing procedures, to repossess or  otherwise convert the ownership of the
Financed Boats securing  any Receivable as to  which the Servicer  shall have
determined eventual payment  in full is unlikely.  The  Servicer shall follow
such customary and usual practices and procedures  as it shall deem necessary
or  advisable  in  its  servicing  of  the  Receivables,  which  may  include
reasonable efforts to realize  upon any recourse  to Dealers and selling  the
Financed Boat at public or private sale.   The Servicer shall be entitled  to
reimbursement  out  of  recoveries  on  such  Defaulted  Receivable  for  its
reasonable, out-of-pocket costs and expenses  incurred in realizing upon  any
Financed Boat securing any Receivable  that becomes a Defaulted Receivable or
in attempting to repossess any Financed Boat and in prosecuting  legal action
against  any Obligor in  respect of any  Receivable.  The  foregoing shall be
subject to the provision  that, in any case in which the  Financed Boat shall
have suffered damage, the Servicer shall  not expend funds in connection with
the  repair  or  the repossession  of  such  Financed  Boat  unless it  shall
determine  in  its discretion  that  such  repair  and/or  repossession  will
increase  the Liquidation Proceeds  by an amount  greater than the  amount of
such expenses.

     SECTION 4.04.  Physical  Damage  Insurance.    The  Servicer  shall,  in
accordance with its customary servicing procedures, require that each Obligor
shall have obtained  physical damage insurance covering the  Financed Boat as
of the execution of the Receivable.  So long as a Receivable  is outstanding,
the Servicer  shall keep  in place  a vendor's  single  interest policy  that
satisfies paragraph (xxiii) of Section 3.01 and covers each Financed Boat and
as to which the Issuer is endorsed thereunder as an additional loss payee.

     SECTION 4.05.  Maintenance of Security Interests in Financed  Boats. The
Servicer shall, in accordance  with its customary servicing procedures,  take
such  steps as are necessary to maintain  perfection of the security interest
created by each  Receivable in the  related Financed Boat.   The Servicer  is
hereby  authorized to take  such steps  as are  necessary to  re-perfect such
security interest on  behalf of the Issuer  and the Indenture Trustee  in the
event of the relocation of a Financed Boat or for any other reason.

     With  respect to  each  Financed  Boat that  is  a Federally  Documented
Vessel, the Servicer  shall cause  an Assignment  to be duly  filed with  the
Secretary of  Transportation, in each  case no later than  February 23, 1998,
evidencing  the assignment  of the  related Preferred  Mortgage (i) from  the
Ganis to the  Bank (unless the mortgagee  with respect thereto is  the Bank),
(ii) from  the Bank  to MSCMC pursuant  to the  PSA, (iii) from MSCMC  to the
Depositor pursuant to the Bill of Sale, (iv) from the Depositor to  the Trust
pursuant to the  Sale and Servicing Agreement  and (v) from the Trust  to the
Indenture Trustee pursuant to the Indenture, with a separate Assignment to be
filed for each assignment set forth in clauses (i) through (v) above.

     SECTION 4.06.  Covenants  of Servicer.   The Servicer shall  not release
the Financed Boat securing any  Receivable from the security interest granted
by such Receivable in whole or in part except in the event of payment in full
by the  Obligor thereunder or repossession, nor shall the Servicer impair the
rights of  the Issuer, the  Indenture Trustee, the Certificateholders  or the
Noteholders in such Receivable, nor shall the Servicer increase the number of
scheduled payments due under a Receivable.

     SECTION 4.07.  Purchase of Receivables upon Breach.  The Servicer or the
Owner Trustee shall inform the other party and the Indenture Trustee  and the
Depositor promptly, in writing, upon the  discovery of any breach pursuant to
Section 4.02, 4.05  or 4.06.  Unless the breach  shall have been cured by the
last day of the second Collection Period following such discovery (or, at the
Servicer's election, the last day  of the first following Collection Period),
the Servicer shall purchase any Receivable materially and  adversely affected
by such  breach as  of such last  day; provided,  that, with  respect to  any
Financed Boat for  which the Servicer has  not duly filed each  Assignment in
the manner and  to the extent required pursuant to Section 4.05, the Servicer
shall,  on February  23, 1998,  repurchase the  related Receivable,  with the
Purchase Amount thereof  to be calculated as  of the last day  of the related
Collection Period.   If the Servicer takes  any action during  any Collection
Period pursuant  to Section 4.02 that impairs  the rights of the  Issuer, the
Indenture  Trustee,  the   Noteholders  or  the  Certificateholders   in  any
Receivable  or as  otherwise  provided in  Section 4.02,  the Servicer  shall
purchase  such Receivable as of  the last day of  such Collection Period.  In
consideration of  the purchase of any  such Receivable pursuant  to either of
the two preceding sentences,  the Servicer shall remit the Purchase Amount in
the  manner specified  in Section 5.05.   Subject  to Section 7.02,  the sole
remedy  of  the  Issuer,  the  Owner  Trustee,  the  Indenture  Trustee,  the
Noteholders or  the Certificateholders with  respect to a breach  pursuant to
Section 4.02, 4.05  or 4.06  shall be  to  require the  Servicer to  purchase
Receivables pursuant to  this Section.  The  Owner Trustee and  the Indenture
Trustee shall have no duty to conduct any affirmative investigation as to the
occurrence  of  any condition  requiring  the  repurchase  of any  Receivable
pursuant to this Section.

     SECTION 4.08.  Servicing  Fee.   The  Servicing  Fee  for  each  Monthly
Payment Date shall  equal the product  of (a) one-twelfth, (b) the  Servicing
Fee  Rate and  (c) the  Pool Balance  as of  the first  day of  the preceding
Collection  Period.  The  Servicer shall also  be entitled to  all late fees,
prepayment charges and other  administrative fees or similar  charges allowed
by applicable law  with respect to the Receivables,  collected (from whatever
source)  on the  Receivables, plus  any  reimbursement pursuant  to the  last
paragraph of Section 7.02 and plus  investment earnings on amounts on deposit
in the Collection Account to the extent specified in Section 5.01(b).

     SECTION 4.09.  Servicer's Certificate.  At least two Business Days prior
to each Determination Date the Servicer will provide to the Indenture Trustee
sufficient  information  relating  to  the  Receivables  for  the  applicable
Collection Period to  enable the Indenture Trustee to prepare  Section VII of
the Servicer's  Certificate.  Not  later than 11:00  A.M. (New York  time) on
each Determination  Date, the  Servicer shall deliver  to the  Owner Trustee,
each Paying Agent,  the Indenture Trustee and  the Depositor, with a  copy to
the  Rating Agencies,  a Servicer's  Certificate  containing all  information
necessary to make the distributions to be made on the related Monthly Payment
Date pursuant  to Sections 5.05 and  5.06 for the related  Collection Period.
Receivables to  be purchased  by the  Servicer or  to be  repurchased by  the
Depositor or  the Bank shall be identified by  the Servicer by account number
with respect to such Receivable (as specified in Schedule A).

     SECTION 4.10.  Annual Statement  as  to Compliance;  Notice of  Default.
(a)  The  Servicer shall  deliver  to  the Owner  Trustee  and the  Indenture
Trustee, on or  before March  31 of each  year beginning  March 31, 1998,  an
Officers' Certificate, dated as of December 31 of the preceding year, stating
that (i) a review of the activities of  the Servicer during the preceding 12-
month period (or  such shorter period as shall have elapsed since the Closing
Date) and of  its performance under this  Agreement has been made  under such
officers' supervision and (ii) to the best of such officers' knowledge, based
on  such review, the  Servicer has fulfilled  all its obligations  under this
Agreement throughout  such  year or,  if  there has  been  a default  in  the
fulfillment of  any such  obligation, specifying each  such default  known to
such officers and the nature and status thereof.  The Indenture Trustee shall
send a copy of such certificate and the report referred to in Section 4.11 to
the  Rating Agencies.  A copy of such  certificate and the report referred to
in   Section 4.11  may   be   obtained  by   any   Noteholder,  Note   Owner,
Certificateholder or Certificate Owner by a  request in writing to the  Owner
Trustee addressed to the Corporate Trust  Office.  Upon the telephone request
of the Owner Trustee,  the Indenture Trustee will promptly furnish  the Owner
Trustee a list of Noteholders as of the date specified by the Owner Trustee.

     (b)  The  Servicer shall  deliver  to the  Owner Trustee,  the Indenture
Trustee and  the Rating  Agencies, promptly after  having obtained  knowledge
thereof,  but in  no  event later  than five  (5)  Business Days  thereafter,
written notice in an Officers' Certificate of any event which with the giving
of  notice or lapse of  time, or both, would become  a Servicer Default under
Section 8.01(a) or (b).

     SECTION 4.11.  Annual Independent Certified  Public Accountants' Report.
The Servicer shall cause a  firm of independent certified public accountants,
which may also  render other services to the Servicer, the Depositor or their
Affiliates, to  deliver to the Owner Trustee and  the Indenture Trustee on or
before March 31 of each year beginning March, 1998, a report addressed to the
Board of Directors of the Servicer, to the effect that such firm has examined
the financial  statements of the Servicer  and issued its report  thereon and
that such  examination (a) was  made  in accordance  with generally  accepted
auditing standards  and accordingly  included such  tests  of the  accounting
records and such other auditing  procedures as such firm considered necessary
in the circumstances;  (b) included tests relating  to marine loans  serviced
for  others  in  accordance  with  the requirements  of  the  Uniform  Single
Attestation Program for  Mortgage Bankers (the "Program"), to  the extent the
procedures in  such Program are  applicable to the servicing  obligations set
forth in this Agreement; and (c) except as described in the report, disclosed
no exceptions or errors in the records relating to marine loans  serviced for
others  that, in the firm's opinion, paragraph  four of such Program requires
such firm to report.

     Such report  will also  indicate  that the  firm is  independent of  the
Servicer within  the  meaning  of the  Code  of Professional  Ethics  of  the
American Institute of Certified Public Accountants.

     SECTION 4.12.  Access to Certain Documentation and Information Regarding
Receivables;  Noteholder's Right to  Examine Bank Records;  Access to Certain
Documentation.  The  Servicer shall provide to the  Noteholders, Note Owners,
Certificateholders and Certificate Owners  access to the Receivable Files  in
such  cases  where  the  Noteholders,  Note  Owners,  Certificateholders,  or
Certificate Owners, as applicable,  shall be required by  applicable statutes
or  regulations to  review  such  documentation.   Access  shall be  afforded
without  charge, but  only  upon  reasonable request  and  during the  normal
business hours at the offices of the Servicer.  Nothing in this Section shall
affect  the  obligation  of  the  Servicer  to  observe  any  applicable  law
prohibiting disclosure of information regarding the Obligors  and the failure
of  the  Servicer  to provide  access  to  information as  a  result  of such
obligation shall not constitute a breach of this Section.

     The    Bank   shall   provide   to   the   Noteholders,   Note   Owners,
Certificateholders  and  Certificate  Owners and  any  supervisory  agents or
examiners   which   may    relate   to   the   Noteholders,    Note   Owners,
Certificateholders  or Certificate  Owners, including  the  Office of  Thrift
Supervision, the Office  of the Comptroller of  the Currency or the  FDIC and
other similar entities, access to any documentation regarding the Receivables
which may be  required by any applicable  regulations.  Such access  shall be
afforded  without charge,  upon reasonable  request,  during normal  business
hours  and  at  the offices  of  the  Bank, all  in  accordance  with federal
government, the  FDIC, the Office  of Thrift Supervision,  the Office  of the
Comptroller of the Currency or any other similar regulations.

     SECTION 4.13.  Servicer Expenses.  The Servicer shall be required to pay
all  expenses incurred  by it  in connection  with its  activities hereunder,
including fees and disbursements of independent accountants, taxes imposed on
the  Servicer  and expenses  incurred  in connection  with  distributions and
reports to Noteholders.

     SECTION 4.14.  Appointment of Subservicer.  The Servicer may at any time
appoint a  subservicer to perform  all or any  portion of its  obligations as
Servicer hereunder including but not  limited to its obligations as custodian
as  set  forth in  Sections 3.04  through  3.07 hereof.   The  parties hereto
acknowledge and  agree that the  Servicer will appoint Ganis  as subservicer,
and  that Ganis  will perform  substantially all  of the  obligations  of the
Servicer  in  such capacity  including  but  not  limited to  the  Servicer's
obligations as custodian herein.  Prior to the appointment of any subservicer
other than Ganis,  the Servicer shall  cause the Rating  Agency Condition  to
have been satisfied in connection therewith.  Notwithstanding the appointment
of any subservicer (including but not  limited to Ganis), the Servicer  shall
remain  obligated  and be  liable  to  the  Issuer,  the Owner  Trustee,  the
Indenture  Trustee, the Noteholders and Certificateholders for the servicing,
administering and  custodianship of the  Receivables in  accordance with  the
provisions  hereof without  diminution of  such  obligation and  liability by
virtue of the  appointment of  such subservicer  and to the  same extent  and
under the same terms and conditions  as if the Servicer alone were  servicing
and administering  and acting as custodian of the  Receivables.  The fees and
expenses of the subservicer  shall be as agreed between the  Servicer and its
subservicer from time to time, and none of the Issuer, the Owner Trustee, the
Indenture  Trustee,  the  Noteholders or  Certificateholders  shall  have any
responsibility therefor.

     SECTION 4.15.  Fidelity  Bond;  Errors  and Omissions  Insurance.    The
Servicer shall maintain, at  its own expense, a blanket fidelity  bond and an
errors and omissions  insurance policy, with broad  coverage with responsible
companies on  all officers, employees or other persons acting in any capacity
with  regard to the Receivables to handle  funds, money, documents and papers
relating to the Receivables.  Any such fidelity bond and errors and omissions
insurance shall  protect and  insure the  Servicer against  losses, including
forgery, theft, embezzlement, fraud, errors and  omissions and negligent acts
of such  persons.   Such  fidelity bond  shall also  protect  and insure  the
Servicer against losses in connection  with any failure to maintain insurance
policies required pursuant to this  Agreement and the release or satisfaction
of a Receivable without  having obtained payment in full of  the indebtedness
secured  thereby.  No provision of  this Section 4.15 requiring such fidelity
bond  and  errors and  omissions  insurance  shall  diminish or  relieve  the
Servicer from its duties and obligations as set forth in this Agreement.  The
coverage under any such bond and insurance policy shall be in such amounts as
are customary for the business of servicing marine receivables.


                                  ARTICLE V

                                Distributions;
               Statements to Noteholders and Certificateholders

     SECTION 5.01.  Establishment of Trust Accounts.  (a)  (i)  The Servicer,
     for   the  benefit  of  the  Noteholders  and  Certificateholders  shall
     establish and maintain in  the name of the Indenture Trustee an Eligible
     Deposit  Account  (the  "Collection  Account"),  bearing  a  designation
     clearly indicating  that the  funds deposited therein  are held  for the
     benefit of the Noteholders and Certificateholders.

          (ii) The Indenture  Trustee, for  the benefit  of the  Noteholders,
     shall establish  and maintain  in the name  of the Indenture  Trustee an
     Eligible  Deposit Account (the  "Note Distribution Account"),  bearing a
     designation clearly indicating that the funds deposited therein are held
     for the benefit of the Noteholders.

          (iii)     The  Servicer, for  the benefit  of  the Noteholders  and
     Certificateholders,  shall  establish and  maintain in  the name  of the
     Indenture Trustee an  Eligible Deposit Account (the  "Reserve Account"),
     bearing  a designation  clearly  indicating  that  the  funds  deposited
     therein   are   held  for   the   benefit   of   the   Noteholders   and
     Certificateholders.

          (iv) The  Indenture Trustee,  for  the  benefit  of the  Class  A-7
     Noteholders, shall establish  and maintain in the name  of the Indenture
     Trustee an Eligible Deposit Account  (the "Class A-7 Interest Account"),
     bearing  a designation  clearly  indicating  that  the  funds  deposited
     therein are held for the benefit of the Class A-7 Noteholders.

          (v)  The Indenture  Trustee,  for  the benefit  of  the  Class  A-7
     Noteholders, shall establish  and maintain in the name  of the Indenture
     Trustee an Eligible Deposit Account (the "Class A-7 Principal Account"),
     bearing  a designation  clearly  indicating  that  the  funds  deposited
     therein are held for the benefit of the Class A-7 Noteholders.

     (b)  Subject to Section 8.03  of the Indenture, funds on deposit  in the
Collection Account, the  Class A-7 Interest Account, the  Class A-7 Principal
Account and  the Reserve  Account (collectively, with  the Note  Distribution
Account, the  "Trust Accounts") shall be invested by the Indenture Trustee in
Eligible  Investments selected  in writing  by the  Servicer, in  each   case
pursuant to a  direction of the Servicer which shall  contain a certification
that  the  requested investment  constitutes  an Eligible  Investment  and is
permitted  to be made hereby by the  Indenture Trustee.  It is understood and
agreed that the  Indenture Trustee shall not  be liable for any  loss arising
from  an investment  in Eligible  Investments  made in  accordance with  this
Section  5.01(b).   All  such  Eligible  Investments  shall  be held  by  the
Indenture Trustee for  the benefit of the Noteholders  and Certificateholders
(or for such  of such  holders for  whose benefit the  applicable account  is
maintained); provided, that  on each date on which amounts on deposit in such
accounts  mature as  provided below  in  this Section  5.01(b), all  realized
interest and other investment income  (net of losses and investment expenses)
on funds on deposit in the Collection  Account shall be paid to the  Servicer
as  additional servicing  compensation.   Investment Earnings  on amounts  on
deposit in the Reserve Account, the Class A-7 Principal Account and the Class
A-7 Interest Account  shall be added to the balance of the respective account
as  realized.   Other than  as  permitted by  the Rating  Agencies,  funds on
deposit in the Collection Account, the  Class A-7 Interest Account, the Class
A-7 Principal Account and  the Reserve Account shall be invested  in Eligible
Investments that will mature (A) not later than the  Business Day immediately
preceding the next Monthly  Payment Date or (B) on such  next Monthly Payment
Date  if either (x) such  investment is held  in the trust  department of the
institution  with  which  the  Collection Account,  the  Class  A-7  Interest
Account, the  Class A-7  Principal Account  and the  Reserve Account  is then
maintained  and is  invested in a  time deposit  of such institution  that is
rated at least  A-1 by Standard & Poor's  and P-1 by Moody's or  (y) the Bank
(so long as the short-term unsecured debt  obligations of the Bank are either
(i) rated  at least P-1 by Moody's  and A-1 by Standard &  Poor's on the date
such investment  is made  or (ii)  guaranteed by  an entity  whose short-term
unsecured debt  obligations are  rated at  least P-1  by Moody's  and A-1  by
Standard & Poor's on the date such investment is  made) has agreed to advance
funds on such  Monthly Payment Date to  the Note Distribution Account  in the
amount  payable on  such  investment  on such  Monthly  Payment Date  pending
receipt thereof to the extent necessary to make distributions on such Monthly
Payment Date.   The  guarantee referred  to in  clause (y)  of the  preceding
sentence shall be subject to the Rating Agency Condition.  For the purpose of
the foregoing,  unless the Bank affirmatively agrees  in writing to make such
advance with respect  to such investment prior  to the time an  investment is
made, it  shall not be  deemed to  have agreed to  make such advance.   Funds
deposited in a  Trust Account on a  day which immediately precedes  a Monthly
Payment Date upon the  maturity of any Eligible Investments are  not required
to be invested overnight.  Funds on  deposit in the Note Distribution Account
shall not be invested.

          (c)  (i)  The Indenture Trustee  shall possess all right, title and
     interest in all funds on deposit from time to time in the Trust Accounts
     and in all proceeds thereof (including all income  thereon) and all such
     funds,  investments, proceeds  and income  shall  be part  of the  Trust
     Estate.  The Trust Accounts shall be under the sole dominion and control
     of  the  Indenture  Trustee  for  the benefit  of  the  Noteholders  and
     Certificateholders (or  for such of  such holders for whose  benefit the
     applicable account is  maintained).  If, at  any time, any of  the Trust
     Accounts ceases to be an Eligible Deposit Account, the Indenture Trustee
     (or the Servicer on  its behalf) shall within 10 Business  Days (or such
     longer period, not to exceed 30  calendar days, as to which each  Rating
     Agency may consent) establish a new Trust Account as an Eligible Deposit
     Account and shall  transfer any cash and/or any investments  to such new
     Trust Account.

          (ii) With  respect to  the Trust  Account  Property, the  Indenture
     Trustee agrees, by its acceptance hereof, that:

               (A)  any  Trust Account  Property  that  is  held  in  deposit
          accounts shall  be held solely  in the  Eligible Deposit  Accounts,
          subject to the  last sentence of Section 5.01(c)(i);  and each such
          Eligible Deposit Account  shall be subject to the exclusive custody
          and control  of the  Indenture Trustee,  and the  Indenture Trustee
          shall have sole signature authority with respect thereto;

               (B)  any Trust  Account  Property  that  constitutes  Physical
          Property shall be delivered to  the Indenture Trustee in accordance
          with paragraph (1) of  the definition  of "Delivery"  and shall  be
          held,  pending maturity  or disposition,  solely  by the  Indenture
          Trustee or  a financial  intermediary (as such  term is  defined in
          Section 8-313(4)  of the  UCC)  acting  solely  for  the  Indenture
          Trustee;

               (C)  any  Trust Account Property that is a book-entry security
          held through the Federal  Reserve System pursuant to federal  book-
          entry  regulations   shall   be  delivered   in   accordance   with
          paragraph (2)   of  the  definition  of  "Delivery"  and  shall  be
          maintained   by  the   Indenture   Trustee,  pending   maturity  or
          disposition,  through  continued  book-entry registration  of  such
          Trust Account Property as described in such paragraph; and

               (D)  any  Trust Account  Property that  is  an "uncertificated
          security" under Article VIII of the UCC and that is not governed by
          clause (C)  above shall  be delivered  to the Indenture  Trustee in
          accordance with paragraph (3)  of the definition of  "Delivery" and
          shall be maintained by  the Indenture Trustee, pending  maturity or
          disposition,  through  continued  registration  of  the   Indenture
          Trustee's (or its nominee's) ownership of such security.

          (iii)     The  Servicer  shall  have the  power,  revocable  by the
     Indenture  Trustee or  by  the Owner  Trustee with  the  consent of  the
     Indenture  Trustee,  to make  withdrawals  and payments  from  the Trust
     Accounts  (other  than  the Note  Distribution  Account,  the  Class A-7
     Principal Account and the Class A-7 Interest Account) for the purpose of
     permitting the Servicer or the Owner Trustee to carry out its respective
     duties hereunder  or permitting the  Indenture Trustee to carry  out its
     duties under the Indenture.

     SECTION 5.02.  Collections.    The  Servicer  shall  remit   within  two
Business Days of receipt thereof to the Collection Account all payments by or
on  behalf of  the  Obligors  with respect  to  the  Receivables (other  than
Purchased Receivables) and all Liquidation Proceeds, both as collected during
the Collection Period.  Notwithstanding  the foregoing, subject to the Rating
Agency Condition,  if at any time (i) the Bank  remains the Servicer, (ii) no
Servicer Default  shall have  occurred and be  continuing and  (iii) the Bank
maintains a short-term  rating of  at least  the level specified  by each  of
Standard & Poor's   and Moody's, then  for so long as each  of the conditions
set forth in  clauses (i), (ii) and  (iii) continues to be  met, the Servicer
shall remit such collections with respect to the preceding calendar  month to
the Collection Account on the  Business Day immediately preceding the related
Monthly  Payment  Date.    In  the  event  that  the  Servicer  is  remitting
collections to the Collection Account  pursuant to the preceding sentence, it
shall notify the  Indenture Trustee promptly if at any time the Bank's short-
term  rating drops below  the level specified  by either Rating  Agency.  For
purposes of this Article V the phrase "payments  by or on behalf of Obligors"
shall  mean payments  made with respect  to the Receivables  by Persons other
than the Servicer or the Depositor.

     SECTION 5.03.  Application  of  Collections.   All  collections  for the
Collection Period shall be applied by the Servicer as follows:   With respect
to each  Receivable (other than  a Purchased Receivable),  payments by or  on
behalf of  the Obligor  shall be applied  first to reduce  Outstanding Simple
Interest Advances to the extent described  in Section 5.04.  Next, any excess
shall be applied  to interest  and principal  in accordance  with the  Simple
Interest Method. 

     SECTION 5.04.  Advances.  As of the close of business on the last day of
each Collection Period,  the Servicer  shall advance an  amount equal to  the
amount of interest due on the Simple Interest Receivables at their respective
APR's  for  the  related  Collection  Period  (assuming  the  Simple Interest
Receivables pay  on their respective due dates)  minus the amount of interest
actually  received on  the  Simple Interest  Receivables  during the  related
Collection Period (such  amount, a "Simple Interest Advance").   With respect
to  each  Simple  Interest  Receivable,  the  Simple  Interest Advance  shall
increase  Outstanding Simple Interest  Advances.  If  such calculation (i.e.,
the subtraction  of  the  amount  of interest  due  on  the  Simple  Interest
Receivables  at their  respective  APR's for  the  related Collection  Period
(assuming the Simple Interest Receivables  pay on their respective due dates)
from  the  amount  of  interest  actually received  on  the  Simple  Interest
Receivables  during the  related  Collection Period)  results  in a  negative
number, an  amount equal to the absolute value  of such negative number shall
be  paid  to the  Servicer  and the  amount  of  Outstanding Simple  Interest
Advances shall be reduced by such amount.   In addition, in the event that  a
Simple  Interest  Receivable  becomes  a  Defaulted  Receivable,  Liquidation
Proceeds  with respect  to such  Simple Interest  Receivable  attributable to
accrued and unpaid interest thereon (but not  including interest for the then
current  Collection  Period)  shall  be   paid  to  the  Servicer  to  reduce
Outstanding  Simple  Interest  Advances,  but  only  to  the  extent  of  any
Outstanding Simple  Interest Advances with  respect to such Receivable.   The
Servicer  shall  not  make  any  advance  in  respect  of  principal  of  the
Receivables,  nor  shall the  Servicer  make  any  advance  in respect  of  a
Defaulted Receivable.

     SECTION 5.05.  Additional Deposits.   The Servicer shall deposit  in the
Collection  Account on  the  Determination Date  for  the related  Collection
Period the  aggregate Advances pursuant  to Section 5.04.  The  Servicer, the
Bank  and  the  Depositor shall  deposit  or  cause to  be  deposited  in the
Collection Account  the aggregate Purchase  Amount with respect  to Purchased
Receivables  and the Servicer  shall deposit therein  all amounts to  be paid
under Section 9.01,  in each  case  on or  prior  to the  Determination  Date
following  the Collection  Period as of  which such  purchase is made  by the
Servicer, the  Bank or the Depositor, as  the case may be.   In addition, any
other deposits required to  be made by the  Depositor or the Servicer  to the
Collection Account  and which are not otherwise  provided for by Section 5.02
or by the other provisions of this Section  5.05 shall be made on or prior to
the Determination Date for the related Collection Period.

     SECTION 5.06.  Distributions.

          (a)  (i)  On each Determination Date, the Servicer shall  calculate
     all amounts  required to be  deposited in the Note  Distribution Account
     and the Certificate Distribution Account.

          (ii) On  each Monthly Payment Date, the Servicer shall instruct the
     Indenture Trustee (based  on the information contained in the Servicer's
     Certificate  delivered on  the related  Determination  Date pursuant  to
     Section 4.09)  to  make the  following  deposits and  distributions  for
     receipt by  the Servicer or deposit  in the applicable account  by 11:00
     A.M. (New York time), to the extent of the Total Distribution Amount, in
     the following order of priority:

               (A)  to the  Servicer, from the Interest  Distribution Amount,
          the Servicing  Fee  (and  all  unpaid  Servicing  Fees  from  prior
          Collection Periods);

               (B)  to   the  Note  Distribution   Account,  from  the  Total
          Distribution  Amount remaining after the application of clause (A),
          the Noteholders' Interest Distributable Amount;

               (C)  to the Certificate  Distribution Account, from  the Total
          Distribution Amount remaining  after the application of  clause (A)
          and (B), the Certificateholders' Interest Distributable Amount;

               (D)  to  the   Note  Distribution  Account,  from   the  Total
          Distribution  Amount remaining after the application of clauses (A)
          through  (C),  the  Noteholders'  Regular  Principal  Distributable
          Amount; 

               (E)  to the Certificate Distribution  Account, from the  Total
          Distribution  Amount remaining after the application of clauses (A)
          through    (D),   the    Certificateholders'   Regular    Principal
          Distributable Amount; 

               (F)  to the  Reserve  Account,  from  the  Total  Distribution
          Amount remaining after the application of clauses (A) through  (E),
          the amount, if any, by  which the Specified Reserve Account Balance
          for such Monthly  Payment Date, exceeds the amount  then on deposit
          in the Reserve Account; and 

               (G)  to  the   Note  Distribution  Account,  from   the  Total
          Distribution  Amount remaining after the application of clauses (A)
          through  (F), the Noteholders' Excess Distributable Amount, if any,
          and  after the Notes have been  paid in full, after the application
          of clauses (A),  (C), (E) and (F), to  the Certificate Distribution
          Account, the Certificateholders' Excess Distributable Amount  until
          the Certificate Balance has been reduced to zero.

          (b)   On  each Monthly  Payment  Date,  the portion  of  the  Total
     Distribution Amount, if any, remaining after making in full each  of the
     allocations set forth  in Section 5.06(a)(ii),  shall be distributed  to
     the Owner Trustee for distribution by  the Owner Trustee to the  Company
     pursuant to Section 5.02(a) of the Trust Agreement.

     SECTION 5.07.  Reserve Account.   (a) On the Closing Date  the Depositor
shall deposit an amount equal to the Reserve Account Initial Deposit into the
Reserve Account.   If  the amount on  deposit in the  Reserve Account  on any
Monthly  Payment  Date  (after  giving  effect to  all  deposits  thereto  or
withdrawals  therefrom on  such Monthly  Payment  Date) is  greater than  the
Specified  Reserve Account  Balance for  such  Monthly Payment  Date and  the
Overcollateralization Amount for  such Monthly Payment Date is  not less than
the  Targeted Overcollateralization Amount,  the Servicer shall  instruct the
Indenture  Trustee to  distribute the  amount  of such  excess  to the  Owner
Trustee for distribution by the Owner Trustee to the Company.

     (b)  (i)   In the  event  that the  Noteholders' Interest  Distributable
Amount for a  Monthly Payment Date exceeds the amount deposited into the Note
Distribution  Account  pursuant  to Section  5.06(a)(ii)(B)  on  such Monthly
Payment Date, the  Servicer shall instruct the Indenture  Trustee to withdraw
from the Reserve Account on such Monthly Payment Date an amount equal to such
excess,  to the extent  of funds available  therein, and  deposit such amount
into the Note Distribution Account.

          (ii)     In  the   event  that  the   Certificateholders'  Interest
Distributable Amount for a Monthly  Payment Date exceeds the amount deposited
into  the Certificate Distribution Account pursuant to Section 5.06(a)(ii)(C)
on  such Monthly  Payment Date,  the  Servicer shall  instruct the  Indenture
Trustee to withdraw from the Reserve Account  on such Monthly Payment Date an
amount equal to such excess, to  the extent of funds available therein  after
giving effect to  paragraph (b)(i)  above, and deposit  such amount into  the
Certificate Distribution Account.

          (iii)    In  the  event  that  the Noteholders'  Regular  Principal
Distributable Amount for a Monthly  Payment Date exceeds the amount deposited
into the Note Distribution Account pursuant to Section 5.06(a)(ii)(D) on such
Monthly Payment  Date, the Servicer  shall instruct the Indenture  Trustee to
withdraw from the  Reserve Account  on such  Monthly Payment  Date an  amount
equal to such excess, to the  extent of funds available therein after  giving
effect to paragraphs  (b)(i) and (b)(ii) above, and  deposit such amount into
the Note Distribution Account.

          (iv)     In  the   event  that   the  Certificateholders'   Regular
Distributable Amount for a Monthly  Payment Date exceeds the amount deposited
into  the Certificate Distribution Account pursuant to Section 5.06(a)(ii)(E)
on  such Monthly  Payment Date,  the  Servicer shall  instruct the  Indenture
Trustee to withdraw from the Reserve Account  on such Monthly Payment Date an
amount equal to such excess, to  the extent of funds available therein  after
giving effect to  paragraphs (b)(i), (b)(ii) and (b)(iii)  above, and deposit
such amount into the Certificate Distribution Account.

     SECTION 5.08.  Statements  to  Noteholders  and  Certificateholders.  At
least three Business Days  prior to each Monthly  Payment Date, the  Servicer
shall provide  to the Indenture  Trustee (with a  copy to each  Paying Agent)
information relating to the Receivables  for the applicable Collection Period
in order  that the Indenture  Trustee may perform the  requisite calculations
and forward to each Noteholder and Certificateholder of record as of the most
recent Record Date  a statement substantially in the forms of Exhibit A-1 and
Exhibit A-2 setting forth at least the  following information as to the Notes
and the Certificates to the extent applicable:

          (i)  the  amount  of  such  distribution  allocable   to  principal
     allocable to each Class of Notes and to the Certificates;

         (ii)  the  amount   of  such  distribution  allocable   to  interest
     allocable to each Class of Notes and to the Certificates;

        (iii)  the outstanding principal  balance of each Class of Notes, the
     Note Pool Factor  for each such Class,  the Certificate Balance  and the
     Certificate Pool  Factor as of the close of business  on the last day of
     the  preceding  Collection  Period,  after  giving  effect  to  payments
     allocated to principal reported under clause (i) above;

         (iv)  the  amount of  the Servicing  Fee paid  to the  Servicer with
     respect to the related Collection Period;

          (v)  the amount  of Realized  Losses, if any,  with respect  to the
     related Collection Period;

         (vi)  the balance  of the  Reserve Account on  such Monthly  Payment
     Date after giving effect to deposits and  withdrawals to be made on such
     Monthly Payment Date, if any; and

        (vii)  the Pool Balance as  of the close of business on  the last day
     of  the  related  Collection Period,  after  giving  effect  to payments
     allocated to principal reported under clause (i) above.

     Each  amount set  forth  on  the Monthly  Payment  Date statement  under
clauses (i),  (ii) or (iv)  above shall be expressed  as a dollar  amount per
$1,000 of original principal balance of a Note or Certificate, as applicable.

     SECTION 5.09.  Sale  of Residual  Interest by  Bank.   The Bank  and the
Depositor acknowledge, that pursuant to the Call Option Agreement between the
Bank  and  MSCMC,  the Bank  has  the  right to  those  distributions  on the
Receivables distributable pursuant to Section 5.06(b).  The Bank has sold its
right, title and  interest in and to  such distributions to the  Company, and
directs the  Depositor to  cause  the Trust  Agreement  to provide  for  such
distributions to  be made to the Company pursuant  to the Trust Agreement and
to cause a Certificate to be issued to the Company evidencing the entitlement
to such distributions, and the Depositor confirms that the Trust Agreement so
provides and that such Certificate has been issued pursuant thereto.


                                  ARTICLE VI

                                The Depositor

     SECTION 6.01.  Representations  of Depositor.   The Depositor  makes the
following representations on  which the  Issuer is deemed  to have relied  in
acquiring the Receivables.  The representations speak as of the execution and
delivery of  this Agreement and as  of the Closing  Date, in the case  of the
Receivables, and shall  survive the sale of the Receivables to the Issuer and
the pledge thereof to the Indenture Trustee pursuant to the Indenture.

          (a)  Organization  and  Good  Standing.    The  Depositor  is  duly
     organized and validly  existing as a corporation in  good standing under
     the laws  of  the  State  of Delaware,  with  the  corporate  power  and
     authority to  own its  properties and to  conduct its  business as  such
     properties are currently owned and such business is presently conducted,
     and  had at all relevant times, and  has, the corporate power, authority
     and legal right to acquire and own the Receivables.

          (b)  Due  Qualification.   The  Depositor is  duly qualified  to do
     business as a foreign corporation in good standing, and has obtained all
     necessary  licenses and  approvals, in  all  jurisdictions in  which the
     ownership or  lease of  property or  the conduct  of its  business shall
     require such qualifications.

          (c)  Power and Authority.   The Depositor  has the corporate  power
     and authority to execute and deliver this Agreement and to carry out its
     respective terms; the Depositor has full power and authority to sell and
     assign the property  to be sold and  assigned to and deposited  with the
     Issuer,  and the  Depositor shall  have  duly authorized  such sale  and
     assignment  to the  Issuer by  all necessary  corporate action;  and the
     execution, delivery  and performance  of this  Agreement has been,  duly
     authorized by the Depositor by all necessary corporate action.

          (d)  Binding  Obligation.   This  Agreement constitutes,  a  legal,
     valid and  binding obligation of the Depositor enforceable in accordance
     with its terms.

          (e)  No   Violation.     The  consummation   of   the  transactions
     contemplated by this  Agreement and the fulfillment of  the terms hereof
     do not conflict  with, result  in any  breach of  any of  the terms  and
     provisions of, or constitute (with or without notice or lapse of time) a
     default under, the articles of incorporation or bylaws of the Depositor,
     or any indenture,  agreement or other instrument to  which the Depositor
     is  a party  or  by which  it is  bound; or  result  in the  creation or
     imposition of any Lien upon any of its properties pursuant to  the terms
     of  any  such  indenture,  agreement  or  other  instrument  (other than
     pursuant to the Basic Documents); or violate any law or, to the  best of
     the Depositor's knowledge,  any order, rule or  regulation applicable to
     the Depositor of any  court or of any federal or  state regulatory body,
     administrative  agency  or  other  governmental  instrumentality  having
     jurisdiction over the Depositor or its properties.

          (f)  No Proceedings.  To the  Depositor's best knowledge, there are
     no proceedings or investigations pending or threatened before any court,
     regulatory   body,   administrative   agency   or   other   governmental
     instrumentality  having   jurisdiction   over  the   Depositor  or   its
     properties:  (i) asserting  the   invalidity  of  this   Agreement,  the
     Indenture  or  any of  the  other  Basic  Documents, the  Notes  or  the
     Certificates, (ii) seeking to  prevent the issuance of the  Notes or the
     Certificates or the consummation of any of the transactions contemplated
     by this  Agreement, the Indenture or  any of the other  Basic Documents,
     (iii) seeking  any determination  or ruling  that  might materially  and
     adversely  affect the performance  by the  Depositor of  its obligations
     under,  or  the  validity  or  enforceability  of,  this  Agreement, the
     Indenture,  any  of  the  other   Basic  Documents,  the  Notes  or  the
     Certificates or (iv)  which might adversely affect the  federal or state
     income tax attributes of the Notes or the Certificates.

          (g)  Chief Executive  Office.   The chief executive  office of  the
     Depositor is located at 1585 Broadway, New York, New York 10036.

     SECTION 6.02.  Corporate  Existence.  During the term of this Agreement,
the Depositor will  keep in full force  and effect its existence,  rights and
franchises  as  a corporation  under  the laws  of  the  jurisdiction of  its
incorporation and will  obtain and preserve its qualification  to do business
in each jurisdiction in which such qualification  is or shall be necessary to
protect  the  validity  and  enforceability  of  this  Agreement,  the  Basic
Documents and each other instrument  or agreement necessary or appropriate to
the proper administration of this Agreement and the transactions contemplated
hereby.  In addition, all transactions and dealings between the Depositor and
its Affiliates will be conducted on an arm's-length basis.

     SECTION 6.03.  Liability of the Depositor;  Indemnities.  The  Depositor
shall be liable in accordance herewith only to the extent of  the obligations
specifically undertaken by the Depositor under this Agreement:

          (a)  The  Depositor shall indemnify,  defend and hold  harmless the
     Issuer,  the  Owner  Trustee,  the  Indenture Trustee  and  any  of  the
     officers,  directors, employees  and  agents of  the  Issuer, the  Owner
     Trustee and the Indenture Trustee from and against any taxes that may at
     any  time  be  asserted against  any  such Person  with  respect  to the
     transactions contemplated  herein and in the Basic Documents (except any
     income taxes  arising out  of fees  paid to  the Owner  Trustee and  the
     Indenture  Trustee),  including  any   sales,  gross  receipts,  general
     corporation,  tangible  personal property,  privilege  or license  taxes
     (but, in  the case of the Issuer, not  including any taxes asserted with
     respect to, and  as of the date of,  the sale of the  Receivables to the
     Issuer  or  the  issuance  and  original  sale  of  the  Notes  and  the
     Certificates, or asserted with respect to ownership  of the Receivables,
     or federal or  other income taxes  arising out  of distributions on  the
     Notes and the Certificates) and  costs and expenses in defending against
     the same.

          (b)  The  Depositor shall indemnify,  defend and hold  harmless the
     Issuer,  the Owner Trustee,  the Indenture Trustee,  the Noteholders and
     Certificateholders and  any of  the officers,  directors, employees  and
     agents of  the Issuer, the Owner Trustee  and the Indenture Trustee from
     and against any loss, liability or expense incurred by reason of (i) the
     Depositor's   willful  misfeasance,  bad  faith  or  negligence  in  the
     performance of its duties under this Agreement, or by reason of reckless
     disregard  of  its  obligations  and  duties  under this  Agreement  and
     (ii) the  Depositor's  or the  Issuer's  violation of  federal  or state
     securities laws in connection with the offering and sale of the Notes or
     the Certificates.

          (c)  The  Depositor shall indemnify,  defend and hold  harmless the
     Owner Trustee and  the Indenture Trustee and their  respective officers,
     directors, employees and  agents from and  against all costs,  expenses,
     losses, claims,  damages and liabilities  arising out of or  incurred in
     connection with the  acceptance or performance of the  trusts and duties
     herein and in  the Trust Agreement contained,  in the case of  the Owner
     Trustee, and herein and in the  Indenture contained, in the case of  the
     Indenture Trustee, except  to the extent that such  cost, expense, loss,
     claim, damage or liability:  (i) in the case of the Owner Trustee, shall
     be due to the willful  misfeasance, bad faith or negligence  (except for
     errors  in  judgment)  of the  Owner  Trustee  or, in  the  case  of the
     Indenture Trustee, shall be due to the willful misfeasance, bad faith or
     negligence (except for errors in  judgment) of the Indenture Trustee; or
     (ii) in the case  of the Owner Trustee,  shall arise from the  breach by
     the  Owner Trustee of any of its representations or warranties set forth
     in Section 7.03 of the Trust Agreement.

          (d)  The Depositor shall  pay any and all taxes  levied or assessed
     upon all  or any part  of the Owner  Trust Estate (other  than any taxes
     expressly excluded from the Depositor's responsibilities pursuant to the
     parentheticals in paragraph (a) above).

     Indemnification  under this  Section shall  survive  the resignation  or
removal of the Owner Trustee or the  Indenture Trustee and the termination of
this  Agreement and  the  Indenture  and shall  include  reasonable fees  and
expenses of counsel and expenses of litigation.  If the Depositor  shall have
made  any indemnity payments pursuant to this Section and the Person to or on
behalf of whom  such payments are made  thereafter shall collect any  of such
amounts from others,  such Person shall  promptly repay  such amounts to  the
Depositor, without interest.

     SECTION 6.04.  Merger  or  Consolidation   of,  or  Assumption   of  the
Obligations of, Depositor.   Any Person (a) into which  the Depositor may  be
merged or consolidated, (b) which may result from any merger or consolidation
to  which the  Depositor shall  be a  party or (c) which  may succeed  to the
properties and assets of the Depositor substantially as a whole, which person
in any of  the foregoing cases executes an agreement of assumption to perform
every  obligation  of  the  Depositor  under this  Agreement,  shall  be  the
successor to the  Depositor hereunder without the execution or  filing of any
document  or  any  further act  by  any  of the  parties  to  this Agreement;
provided,  however,  that   (i) immediately  after  giving  effect   to  such
transaction,  no representation  or warranty  made  pursuant to  Section 3.02
shall  have been  breached, (ii) the  Depositor shall  have delivered  to the
Owner  Trustee and  the Indenture  Trustee  an Officers'  Certificate and  an
Opinion of Counsel each stating that such consolidation, merger or succession
and such  agreement  of assumption  comply  with this  Section and  that  all
conditions precedent, if any, provided for in this Agreement relating to such
transaction have been  complied with, (iii) the Rating Agency Condition shall
have been satisfied  with respect to such transaction  and (iv) the Depositor
shall  have delivered  to  the Owner  Trustee and  the  Indenture Trustee  an
Opinion of Counsel either  (A) stating that, in the opinion of  such counsel,
all financing statements  and continuation statements and  amendments thereto
have been executed and filed that are necessary fully to preserve and protect
the interest of the Owner Trustee and Indenture Trustee, respectively, in the
Receivables and reciting the details of such filings, or (B) stating that, in
the opinion of  such counsel, no such  action shall be necessary  to preserve
and protect such interests.  Notwithstanding anything herein to the contrary,
the execution  of the foregoing  agreement of assumption and  compliance with
clauses (i),  (ii),  (iii)  and  (iv)   above  shall  be  conditions  to  the
consummation  of the  transactions referred  to  in clauses (a),  (b) or  (c)
above.

     SECTION 6.05.  Limitation on  Liability of  Depositor and  Others.   The
Depositor and any  director, officer, employee or agent  of the Depositor may
rely in good faith  on the advice of counsel or on any  document of any kind,
prima  facie properly  executed and  submitted by  any Person  respecting any
matters arising hereunder.   The Depositor shall not be  under any obligation
to  appear  in,  prosecute or  defend  any  legal action  that  shall  not be
incidental to  its obligations under this Agreement,  and that in its opinion
may involve it in any expense or liability.

     SECTION 6.06.  Depositor  May Own Notes and Certificates.  The Depositor
and any Affiliate  thereof may in its individual or any other capacity become
the owner  or pledgee of  Notes and Certificates  with the same rights  as it
would have  if it were not  the Depositor or an Affiliate  thereof, except as
expressly provided herein or in any Basic Document.

     SECTION 6.07.  Pennsylvania  Motor Vehicle  Sales  Finance Act  License.
The  Depositor shall use  its best efforts  to maintain, and  shall cause the
Trust to use its  best efforts to maintain the effectiveness  of all licenses
required under the Pennsylvania Motor Vehicle Sales Finance Act in connection
with this Agreement and the Basic Documents and the transactions contemplated
hereby and thereby until such time as the Trust shall terminate in accordance
with the terms hereof.


                                 ARTICLE VII

                                 The Servicer

     SECTION 7.01.  Representations and Warranties of the Servicer.  The Bank
makes the  following representations  and warranties on  which the  Issuer is
deemed to have relied in acquiring the Receivables.  Such representations and
warranties speak as of the execution and delivery of this Agreement and as of
the Closing Date but  shall survive (1) the sale, transfer  and assignment of
the Receivables to the Issuer and the pledge thereof to the Indenture Trustee
pursuant to the Indenture and (2) the removal of the Bank as Servicer.

          (i)  The Bank  is a  national banking  association duly  organized,
validly existing  and in good standing under the laws of the United States of
America with the full power and authority  to own and conduct its business as
it is  presently conducted by the Bank.  The Bank is or will be in compliance
with the  laws  of any  such  state to  the extent  necessary  to insure  the
enforceability of  each Receivable  and the servicing  of the  Receivables in
accordance with the terms of this Agreement;

         (ii)  The Bank  has the full  power and authority to  consummate all
transactions contemplated  by this Agreement.   The Bank has  duly authorized
the execution, delivery and performance  of this Agreement, has duly executed
and delivered  this Agreement and  this Agreement constitutes a  legal, valid
and binding obligation of the Bank, enforceable against it in accordance with
its terms;

        (iii)  Neither  the execution  and delivery  of  this Agreement,  the
acquisition or origination  of the Receivables by  the Bank, the sale  of the
Receivables  to  MSCMC,  the consummation  of  the  transactions contemplated
hereby, nor the fulfillment of or compliance with the terms and conditions of
this  Agreement will conflict with or result in  a breach of any of the terms
of the Bank's charter or by-laws or any legal restriction or any agreement or
instrument  to which  the Bank is  now a  party or by  which it  is bound, or
constitute a default or result in an acceleration under any of the foregoing,
or result in the  violation of any law, rule, regulation,  order, judgment or
decree to which the Bank or its property is subject;

         (iv)  The Bank's deposits are insured by the FDIC; 

          (v)  The Bank  does not  believe, nor  does it  have any  reason or
cause to believe, that it cannot perform each and every covenant contained in
this Agreement;

         (vi)  There is  no litigation pending  or, to the  Bank's knowledge,
threatened, which if determined adversely  to the Bank would adversely affect
the execution, delivery  or enforceability of this Agreement,  or the ability
of the Bank to service the Receivables hereunder in accordance with the terms
hereof  or  which would  have  a material  adverse  effect  on the  financial
condition of the Bank;

        (vii)  No consent,  approval, authorization or order of  any court or
governmental  agency or  body is  required  for the  execution, delivery  and
performance by the Bank of or compliance  by the Bank with this Agreement  or
the consummation of the transactions contemplated by this Agreement;

       (viii)  The collection practices used by the Bank with respect to each
Receivable have been in all respects  legal, proper, prudent and customary in
the origination and servicing of receivables similar to the Receivables;  

         (ix)  The chief executive  office of the Bank is  located in Boston,
Massachusetts; and

          (x)  Neither  this Agreement  nor any  statement,  report or  other
document  furnished or  to be furnished  in connection  with the sale  of the
Receivables to MSCMC or pursuant to this Agreement or in connection  with the
transactions contemplated  hereby contains  any untrue  statement of fact  or
omits to state  a fact necessary to make the statements contained therein not
misleading;

     SECTION 7.02.  Indemnities, etc.  of Servicer.   The  Servicer shall  be
liable  in  accordance  herewith  only  to  the  extent  of  the  obligations
specifically undertaken by the Servicer under this Agreement:

          (a)  The Servicer  shall indemnify,  defend and  hold harmless  the
     Issuer,  the Owner Trustee, the  Indenture Trustee, the Noteholders, the
     Certificateholders and the Depositor and any of the officers, directors,
     employees and  agents of the Issuer, the Owner Trustee and the Indenture
     Trustee from and  against any and all costs,  expenses, losses, damages,
     claims  and  liabilities arising  out  of  or  resulting from  the  use,
     ownership  or operation by  the Servicer or  any Affiliate  thereof of a
     Financed Boat.

          (b)  The Servicer  shall indemnify,  defend and  hold harmless  the
     Issuer, the  Owner Trustee,  the Indenture  Trustee, the Depositor,  the
     Noteholders,  the Certificateholders and any of the officers, directors,
     employees and agents of the Issuer, the Owner Trustee  and the Indenture
     Trustee from  and against any  and all costs, expenses,  losses, claims,
     damages and  liabilities to  the extent that  such cost,  expense, loss,
     claim, damage or  liability arose out of,  or was imposed upon  any such
     Person through, the negligence, willful  misfeasance or bad faith of the
     Servicer  in the performance  of its duties  under this  Agreement or by
     reason of  reckless disregard of  its obligations and duties  under this
     Agreement.

          (c)  The Servicer agrees  to pay when due the  compensation and any
     other  amounts  due to  the  Indenture  Trustee  and the  Owner  Trustee
     pursuant to  Section 6.07 of  the Indenture and  Section of 8.02  of the
     Trust Agreement  (in the  event the Company  cannot fully  indemnify the
     Owner Trustee), as applicable.

     For  purposes of this  Section, in the  event of the  termination of the
rights  and obligations of  the Bank  (or any  successor thereto  pursuant to
Section 7.03) as Servicer pursuant to  Section 8.01, or a resignation by such


Servicer pursuant to this Agreement, such Servicer shall be deemed to  be the
Servicer  pending  appointment  of  a  successor  Servicer  (other  than  the
Indenture Trustee) pursuant to Section 8.02.

     Indemnification and other payments under this Section shall survive  the
resignation or removal of the Owner  Trustee or the Indenture Trustee or  the
termination of this Agreement and  the Indenture and shall include reasonable
fees and expenses  of counsel and  expenses of litigation.   If the  Servicer
shall  have made  any indemnity  payments pursuant  to this  Section and  the
Person to or on behalf of whom such payments are made thereafter collects any
of such amounts from others, such Person shall promptly repay such amounts to
the Servicer, without interest.

     SECTION 7.03.  Merger  or  Consolidation  of,   or  Assumption  of   the
Obligations of, Servicer.   Any  Person (a) into  which the  Servicer may  be
merged or consolidated, (b) which may result from any merger or consolidation
to  which  the  Servicer shall  be  a  party, (c) which  may  succeed  to the
properties and  assets of the Servicer  substantially as a  whole or (d) with
respect to the  Servicer's obligations hereunder, which is  a corporation 50%
or more of the voting stock of which is owned, directly or indirectly, by the
Bank,  which Person  executed an  agreement  of assumption  to perform  every
obligation of the Servicer hereunder, shall be the successor to  the Servicer
under this Agreement without further act on the part of any of the parties to
this Agreement; provided,  however, that (i) immediately after  giving effect
to such transaction, no Servicer Default and no event which, after  notice or
lapse of time, or  both, would become a Servicer Default  shall have occurred
and  be continuing,  (ii) the  Servicer  shall have  delivered  to the  Owner
Trustee and the Indenture Trustee an Officers' Certificate and an Opinion  of
Counsel each stating  that such consolidation, merger or  succession and such
agreement  of assumption  comply with  this Section  and that  all conditions
precedent provided  for in this  Agreement relating to such  transaction have
been  complied  with,  (iii) the  Rating  Agency  Condition  shall  have been
satisfied with respect  to such transaction and (iv) the  Servicer shall have
delivered  to the  Owner  Trustee and  the  Indenture Trustee  an  Opinion of
Counsel  stating  that,  in  the  opinion of  such  counsel,  either  (A) all
financing  statements and continuation statements and amendments thereto have
been executed and filed that are necessary fully to preserve and  protect the
interest of the Owner Trustee and the Indenture Trustee, respectively, in the
Receivables and reciting the  details of such  filings or (B) no such  action
shall be necessary  to preserve and protect such  interests.  Notwithstanding
anything herein to the  contrary, the execution of the foregoing agreement of
assumption and compliance with clauses (i),  (ii), (iii) and (iv) above shall
be  conditions  to  the  consummation  of the  transactions  referred  to  in
clause (a), (b), (c) or (d) above.

     SECTION 7.04.  Limitation  on Liability of Servicer and Others.  Neither
the Servicer nor any  of the directors, officers, employees or  agents of the
Servicer  shall  be under  any liability  to the  Issuer, the  Noteholders or
Certificateholders, except as provided under  this Agreement, for any  action
taken  or  for refraining  from the  taking  of any  action pursuant  to this
Agreement or for  errors in judgment; provided, however,  that this provision
shall not protect the Servicer or any such person against any  liability that
would otherwise  be imposed by  reason of  willful misfeasance, bad  faith or
negligence in the performance of duties or by reason of reckless disregard of
obligations and duties under this Agreement.  The Servicer and  any director,
officer, employee  or agent of  the Servicer  may rely in  good faith  on any
document of  any kind  prima facie  properly executed  and  submitted by  any
person respecting any matters arising under this Agreement.

     Except as  provided in this  Agreement, the Servicer shall  not be under
any obligation to appear in, prosecute or defend any legal action  that shall
not be incidental to its duties to service the Receivables in accordance with
this  Agreement and  that in its  opinion may  involve it  in any  expense or
liability;  provided, however, that the Servicer may undertake any reasonable
action that it may  deem necessary or desirable in respect  of this Agreement
and the Basic  Documents and  the rights and  duties of  the parties to  this
Agreement  and the Basic Documents and the interests of the Noteholders under
the Indenture and of the Certificateholders under the Trust Agreement.

     SECTION 7.05.  Bank  Not  To  Resign  as  Servicer.     Subject  to  the
provisions of  Section 7.03, the Bank  shall not resign from  the obligations
and duties hereby  imposed on it as Servicer under this Agreement except upon
a determination that the performance of its duties under this Agreement shall
no  longer  be  permissible  under  applicable  law.    Notice  of  any  such
determination permitting the resignation of the Bank shall be communicated to
the Owner Trustee and the Indenture Trustee at  the earliest practicable time
(and, if such communication is not in  writing, shall be confirmed in writing
at  the  earliest practicable  time)  and  any  such determination  shall  be
evidenced by  an Opinion  of Counsel to  such effect  delivered to  the Owner
Trustee and  the Indenture Trustee  concurrently with or promptly  after such
notice.   No  such resignation  shall  become effective  until the  Indenture
Trustee or a  successor Servicer shall have assumed  the responsibilities and
obligations  of the Bank  in accordance with  Section 8.02.  In  addition, in
effecting  such resignation,  the  Bank shall  cooperate  with the  successor
Servicer,  the Indenture  Trustee  and  the Owner  Trustee  in effecting  the
termination  of  its responsibilities  and  rights  as  Servicer  under  this
Agreement,   including   the   transfer  to   the   successor   Servicer  for
administration by it of all cash amounts that shall at the time be held by it
for  deposit,  or shall  thereafter be  received  by it  with respect  to any
Receivable.  The  Bank shall also give  the successor Servicer access  to the
its  records,  software,  systems,  facilities  and  employees  in  order  to
facilitate  the  servicing  transfer.    All reasonable  costs  and  expenses
(including  attorneys' fees)  incurred in  connection  with transferring  the
Receivable  Files and  the Servicer's  duties to  the successor  Servicer and
amending this  Agreement to reflect such succession as Servicer shall be paid
by  the Bank upon presentation of reasonable  documentation of such costs and
expenses.  Upon receipt of notice of the occurrence of any  such resignation,
the Owner Trustee shall give notice thereof to the Rating Agencies.


                                 ARTICLE VIII

                                   Default

     SECTION 8.01.  Servicer Default.  If any  one of the following events (a
"Servicer Default") shall occur and be continuing:

          (a)  any  failure  by  the Servicer  to  deliver  to  the Indenture
     Trustee  for deposit in  any of  the Trust  Accounts or  the Certificate
     Distribution Account any  required payment  or to  direct the  Indenture
     Trustee  to make  any required  distributions  therefrom, which  failure
     continues unremedied for  a period of three Business  Days after written
     notice  of such  failure  is received  by the  Servicer  from the  Owner
     Trustee or the Indenture Trustee (with a  copy to the Indenture Trustee,
     if given by the Owner Trustee) or  after discovery of such failure by an
     officer of the Servicer; or

          (b)  failure  by the Servicer duly to observe  or to perform in any
     material respect any  other covenants or agreements of  the Servicer set
     forth in this Agreement or any other Basic Document, which failure shall
     (i) materially  and adversely  affect  the  rights  of  Noteholders  and
     (ii) continue unremedied for a period of 60 days after the date on which
     written notice of such failure, requiring the same to be remedied, shall
     have  been  given (A) to  the  Servicer  by  the  Owner Trustee  or  the
     Indenture Trustee (with a copy to the Indenture Trustee, if given by the
     Owner Trustee) or  (B) to the Servicer, and to the Owner Trustee and the
     Indenture  Trustee by  the Noteholders or  Certificateholders evidencing
     not less than 25% of  the Outstanding Amount of the Notes or  25% of the
     Certificate Balance, respectively; or

          (c)  the  occurrence of  an Insolvency  Event with  respect  to the
     Servicer;

then, and in each and every  case, so long as the Servicer Default  shall not
have  been remedied,  either the  Indenture Trustee  or the Holders  of Notes
evidencing not  less than  25% of  the Outstanding  Amount of  the Notes,  by
notice then given  in writing to the  Servicer (and to the  Indenture Trustee
and the Owner  Trustee if  given by  the Noteholders) may  terminate all  the
rights and obligations (other than  the obligations set forth in Section 7.02
hereof)  of the Servicer  under this Agreement.   On  or after the  latest of
receipt by the  Servicer of such  written notice or  the date of  termination
specified in such notice or deemed specified pursuant to Section 8.02(d), all
authority  and power  of  the  Servicer under  this  Agreement, whether  with
respect to the Notes or the Receivables or otherwise, shall,  without further
action,  pass to  and be vested  in the  Indenture Trustee or  such successor
Servicer as may be appointed under Section 8.02; and, without limitation, the
Indenture Trustee and  the Owner Trustee are hereby  authorized and empowered
to  execute  and deliver,  for the  benefit of  the predecessor  Servicer, as
attorney-in-fact or otherwise,  any and all documents  and other instruments,
and to  do or accomplish all other acts or things necessary or appropriate to
effect the  purposes of such notice  of termination, whether  to complete the
transfer and  endorsement  of  the  Receivables  and  related  documents,  or
otherwise.    The predecessor  Servicer  shall cooperate  with  the successor
Servicer,  the Indenture  Trustee  and  the Owner  Trustee  in effecting  the
termination  of the responsibilities  and rights of  the predecessor Servicer
under this  Agreement, including the  transfer to the successor  Servicer for
administration  by it of all cash  amounts that shall at  the time be held by
the predecessor Servicer  for deposit, or shall thereafter be  received by it
with respect to any Receivable.  The predecessor servicer shall also give the
successor  Servicer access to the its  records, software, systems, facilities
and employees in order to facilitate the servicing transfer.  All  reasonable
costs and expenses  (including attorneys' fees)  incurred in connection  with
transferring the Receivable Files and  the Servicer's duties to the successor
Servicer and amending  this Agreement to reflect such  succession as Servicer
pursuant to  this  Section shall  be paid  by the  predecessor Servicer  upon
presentation of  reasonable documentation of  such costs and expenses.   Upon
receipt of notice of the occurrence of a Servicer Default, the  Owner Trustee
shall give notice thereof to the Rating Agencies.

     SECTION 8.02.  Appointment  of   Successor.  (a)  Upon   the  Servicer's
receipt of notice  of termination pursuant to Section 8.01  or the Servicer's
resignation in accordance  with the terms of this  Agreement, the predecessor
Servicer  shall continue  to perform  its  functions as  Servicer under  this
Agreement, in the case of termination, only  until the date specified in such
termination  notice  or,  if no  such  date  is  specified  in  a  notice  of
termination,  until receipt of  such notice (subject in  each case to Section
8.02(d)) and, in  the case of  resignation, until the  later of (i) the  date
45 days from the delivery to the  Owner Trustee and the Indenture Trustee  of
written notice of  such resignation (or written confirmation  of such notice)
in accordance with the  terms of this Agreement and (ii) the  date upon which
the predecessor Servicer shall become unable to act as Servicer, as specified
in  the notice of  resignation and accompanying  Opinion of Counsel.   In the
event of the  Servicer's termination hereunder,  the Indenture Trustee  shall
appoint a  successor Servicer,  and the successor  Servicer shall  accept its
appointment  by a written assumption in form  acceptable to the Owner Trustee
and the Indenture Trustee.   In the event that  a successor Servicer has  not
been appointed at the time when the predecessor Servicer has ceased to act as
Servicer in  accordance  with this  Section,  the Indenture  Trustee  without
further action shall  automatically be appointed  the successor Servicer  and
the   Indenture   Trustee  shall   be   entitled   to  the   Servicing   Fee.
Notwithstanding  the above,  the  Indenture  Trustee shall,  if  it shall  be
legally  unable  so  to  act,  appoint  or  petition  a  court  of  competent
jurisdiction to  appoint any established  institution, having a net  worth of
not  less than  $100,000,000 and  whose  regular business  shall include  the
servicing of  marine receivables, as the successor to the Servicer under this
Agreement.

     (b)  Upon appointment,  the successor Servicer (including  the Indenture
Trustee acting as successor Servicer) shall be the successor in  all respects
to the predecessor Servicer and shall be subject to all the responsibilities,
duties  and liabilities  arising thereafter  relating thereto  placed  on the
predecessor Servicer and shall be entitled  to the Servicing Fee and all  the
rights granted to  the predecessor Servicer  by the  terms and provisions  of
this Agreement.

     (c)  The Servicer may not resign unless it is prohibited from serving as
such by law.

     (d)  Notwithstanding  anything herein  to the  contrary,  any notice  of
termination delivered by  Noteholders pursuant to Section 8.01  that (i) does
not contain therein  a date as of which such termination shall take effect or
(ii) contains such  a date of  termination, shall be deemed,  in the case  of
clauses (i) and (ii) to contain a date of termination which is no sooner than
the date, established  by the Indenture  Trustee by  notice to the  Servicer,
which  shall be the earliest date  practicable by which the Indenture Trustee
is capable of assuming the functions of Servicer hereunder.

     SECTION 8.03.  Repayment of Advances.  If the Servicer shall change, the
predecessor  Servicer  shall   be  entitled  to  receive   reimbursement  for
Outstanding Advances  pursuant to Section 5.04  with respect to  all Advances
made by the predecessor Servicer.

     SECTION 8.04.  Notification to Noteholders.  Upon any termination of, or
appointment of  a successor to,  the Servicer pursuant to  this Article VIII,
the Indenture Trustee shall give prompt written notice thereof to Noteholders
and the Rating Agencies.

     SECTION 8.05.  Waiver of Past Defaults.  The Holders of Notes evidencing
not  less than  a majority  of the  Outstanding Amount of  the Notes  may, on
behalf of all  Noteholders, waive in writing  any default by the  Servicer in
the performance of  its obligations hereunder and its  consequences, except a
default in making any  required deposits to or payments from any of the Trust
Accounts in accordance with this Agreement.   Upon any such waiver of  a past
default, such default  shall cease to exist, and any Servicer Default arising
therefrom shall  be deemed to  have been remedied  for every purpose  of this
Agreement.  No such waiver shall extend to any subsequent or other default or
impair any right consequent thereto.


                                  ARTICLE IX

                                 Termination

     SECTION 9.01.  Optional Purchase  of All  Receivables.   (a)  As of  the
last day  of any  Collection Period immediately  preceding a  Monthly Payment
Date as  of which  the then outstanding  Pool Balance is  10% or less  of the
Initial Pool Balance,  the Servicer  shall have  the option  to purchase  the
Owner Trust Estate, other than the Trust Accounts.  To exercise  such option,
the Servicer shall deposit pursuant to Section 5.05 in the Collection Account
an  amount  equal  to  the  aggregate Purchase  Amount  for  the  Receivables
(including Defaulted Receivables), plus the appraised value of any such other
property held by the  Trust other than the Trust  Accounts, such value to  be
determined  by an appraiser  mutually agreed upon by  the Servicer, the Owner
Trustee and the Indenture Trustee, and shall succeed to all interests  in and
to the  Trust.   Notwithstanding the  foregoing,  the Servicer  shall not  be
permitted  to  exercise such  option  unless  the resulting  distribution  to
Noteholders on the applicable Monthly Payment Date would be sufficient to pay
the sum of the outstanding principal balance of the Notes and the Certificate
Balance and all accrued but unpaid interest thereon.

     (b)  Upon any sale of the  assets of the Trust pursuant  to Section 9.02
of the Trust Agreement,  the Servicer shall instruct the Indenture Trustee to
deposit the proceeds from such sale after all payments and reserves therefrom
have been made (the "Insolvency Proceeds") in the Collection Account.  On the
Monthly Payment Date  on which the  Insolvency Proceeds are deposited  in the
Collection Account (or,  if such proceeds are  not so deposited on  a Monthly
Payment  Date,  on  the  Monthly  Payment  Date  immediately  following  such
deposit),  the Servicer  shall instruct  the  Indenture Trustee  to make  the
following deposits (after the application on such Monthly Payment Date of the
Total  Distribution  Amount)  from  the  Insolvency  Proceeds  and  any funds
remaining in  the Reserve  Account, the Class  A-7 Interest  Account and  the
Class  A-7  Principal  Account  (including   the  proceeds  of  any  sale  of
investments therein as described in the following sentence):

          (i)  to  the  Note   Distribution  Account,  any  portion   of  the
     Noteholders' Interest Distributable Amount  not otherwise deposited into
     the Note Distribution Account on such Monthly Payment Date;

          (ii) to  the Certificate Distribution  Account, any portion  of the
     Certificateholders'   Interest   Distributable  Amount   not   otherwise
     deposited  into the  Certificate Distribution  Account  on such  Monthly
     Payment Date;

          (iii)     to  the   Note  Distribution  Account,   the  outstanding
     principal balance of the Notes (after  giving effect to the reduction in
     the  outstanding principal  balance  of  the Notes  to  result from  the
     deposits made in  the Note Distribution Account on  such Monthly Payment
     Date and on prior Monthly Payment Dates);

          (iv) to  the  Certificate  Distribution  Account,  the  outstanding
     principal  balance  of  the Certificates  (after  giving  effect to  the
     reduction in  the outstanding principal  balance of the  Certificates to
     result from the deposits made in the Certificate Distribution Account on
     such Monthly Payment Date and on prior Monthly Payment Dates); and

          (v)  any remaining amount to the Owner Trustee  for distribution to
     the Company.

Any investments on deposit in the Trust Accounts, which will not mature on or
before such Monthly Payment  Date, shall be sold by the  Indenture Trustee at
such time as will result in the Indenture Trustee receiving the proceeds from
such  sale not  later  than  the Determination  Date  preceding such  Monthly
Payment Date. 

     (c)  As described  in Article IX of  the Trust Agreement, notice  of any
termination of the Issuer shall be given by the Servicer to the Owner Trustee
and  the Indenture  Trustee as  soon as  practicable after  the Servicer  has
received notice thereof.

     (d)  Following  the satisfaction and discharge of  the Indenture and the
payment  in  full  of  the  principal  of  and  interest  on  the  Notes  the
Certificateholders will succeed  to the rights  of the Noteholders  hereunder
and the  Owner  Trustee  will  succeed  to the  rights  of,  and  assume  the
obligations of, the Indenture Trustee pursuant to this Agreement.


                                  ARTICLE X

                                Miscellaneous

     SECTION 10.01. Amendment.     This  Agreement  may  be  amended  by  the
Depositor, the  Servicer and  the Issuer, with  the consent of  the Indenture
Trustee,   but  without   the  consent   of   any  of   the  Noteholders   or
Certificateholders,  to  cure any  ambiguity,  to correct  or  supplement any
provisions in this Agreement or for  the purpose of adding any provisions  to
or  changing in  any manner  or  eliminating any  of the  provisions  in this
Agreement or of  modifying in  any manner  the rights of  the Noteholders  or
Certificateholders;  provided,  however,  that  such  action  shall  not,  as
evidenced  by an Opinion  of Counsel delivered  to the Owner  Trustee and the
Indenture Trustee, adversely affect in  any material respect the interests of
any Noteholder or Certificateholder.


     This Agreement  may also be amended from time  to time by the Depositor,
the Servicer and  the Issuer, with the  consent of the Indenture  Trustee and
the  consent of the Holders of  Notes evidencing not less  than a majority of
the Outstanding  Amount  of the  Notes  and the  consent  of the  Holders  of
outstanding  Certificates  evidencing  not  less  than  a  majority  of   the
outstanding Certificate Balance, for the  purpose of adding any provisions to
or  changing in  any manner  or  eliminating any  of the  provisions  of this
Agreement or of  modifying in  any manner  the rights of  the Noteholders  or
Certificateholders;     provided,  however,  that  no  such  amendment  shall
(a) increase or reduce  in any manner the  amount of, or accelerate  or delay
the timing of,  collections of payments on Receivables  or distributions that
shall  be  required  to be  made  for  the  benefit  of  the  Noteholders  or
Certificateholders  or (b) reduce the aforesaid percentage of the Outstanding
Amount of the  Notes and the  Certificate Balance, the  Holders of which  are
required to consent to any such amendment, without the consent of the Holders
of all the outstanding Notes and Certificates.

     Promptly after the execution of any such amendment or consent, the Owner
Trustee shall furnish written notification of the substance of such amendment
or consent to the Indenture Trustee and each of the Rating Agencies.

     It  shall   not  be  necessary   for  the  consent  of   Noteholders  or
Certificateholders pursuant to this Section to approve the particular form of
any proposed amendment or consent, but it shall be sufficient if such consent
shall approve the substance thereof.

     Prior to  the  execution of  or the  consent to  any  amendment to  this
Agreement, the Owner  Trustee and the Indenture Trustee  shall be entitled to
receive and rely  upon an Opinion  of Counsel stating  that the execution  of
such  amendment is authorized or permitted by  this Agreement and the Opinion
of Counsel  referred to in  Section 10.02(i)(1).   The Owner Trustee  and the
Indenture Trustee may, but  shall not be obligated to, enter  into or consent
to  any such  amendment which affects  the Owner  Trustee's or  the Indenture
Trustee's,  as  applicable,  own  rights, duties  or  immunities  under  this
Agreement or otherwise.

     SECTION 10.02. Protection of Title  to Trust.  (a)  The  Depositor shall
execute and file such financing statements and cause to be executed and filed
such continuation statements, all in such manner and in such places as may be
required by  law fully to preserve, maintain and  protect the interest of the
Issuer and of  the Indenture Trustee in  the Receivables and in  the proceeds
thereof.  The Depositor shall deliver (or cause to be delivered) to the Owner
Trustee and the Indenture Trustee  file-stamped copies of, or filing receipts
for, any document  filed as provided  above, as soon  as available  following
such filing.

     (b)  Neither  the  Depositor nor  the  Servicer shall  change  its name,
identity or corporate structure in any manner that would, could or might make
any  financing statement or  continuation statement filed  in accordance with
paragraph (a) above seriously  misleading  within the  meaning of  Section 9-
402(7) of  the UCC,  unless it  shall have  given the Owner  Trustee and  the
Indenture Trustee at least  five days' prior written notice thereof and shall
have promptly filed appropriate amendments to  all previously filed financing
statements or continuation statements.

     (c)  Each  of the Depositor and the Servicer shall have an obligation to
give  the Owner  Trustee and  the Indenture  Trustee at least  60 days' prior
written notice  of any relocation of its principal  executive office if, as a
result of such relocation, the applicable provisions of the UCC would require
the filing of any amendment of any previously filed financing or continuation
statement or of any new financing statement and shall promptly file  any such
amendment or  new financing  statement.   The  Servicer  shall at  all  times
maintain  each  office from  which  it  shall  service Receivables,  and  its
principal executive office, within the United States of America.

     (d)  The Servicer  shall  maintain  accounts  and  records  as  to  each
Receivable  accurately  and in  sufficient  detail to  permit  (i) the reader
thereof to know at any time the status of such Receivable, including payments
and  recoveries  made  and  payments  owing  (and the  nature  of  each)  and
(ii) reconciliation between payments  or recoveries on  (or with respect  to)
each Receivable and the amounts from time to time deposited in the Collection
Account in respect of such Receivable.

     (e)  The Servicer shall maintain its  computer systems so that, from and
after  the  time  of  sale  under  this  Agreement of  the  Receivables,  the
Servicer's master computer records (including any backup archives) that refer
to a  Receivable shall indicate  clearly the interest  of the Issuer  and the
Indenture Trustee in such Receivable and that such Receivable is owned by the
Issuer and has  been pledged  to the  Indenture Trustee.   Indication of  the
Issuer's  and the  Indenture  Trustee's  interest in  a  Receivable shall  be
deleted from  or modified on  the Servicer's computer systems  when, and only
when, the related Receivable shall have been paid in full or repurchased.

     (f)  If at any time the Depositor or the Servicer shall propose to sell,
grant a  security interest in, or  otherwise transfer any interest  in marine
receivables to  any prospective  purchaser, lender  or other  transferee, the
Servicer shall give to such prospective purchaser, lender or other transferee
computer tapes,  records or  printouts  (including any  restored from  backup
archives)  that,  if they  shall  refer  in  any  manner  whatsoever  to  any
Receivable, shall indicate clearly that such  Receivable has been sold and is
owned by the Issuer and has been pledged to the Indenture Trustee.

     (g)  The Servicer shall  permit the Indenture Trustee and  its agents at
any time during  normal business hours to  inspect, audit and make  copies of
and abstracts from the Servicer's records regarding any Receivable.

     (h)  Upon request, the Servicer shall furnish to the Owner Trustee or to
the Indenture  Trustee, within five Business Days,  a list of all Receivables
(by  contract number and  name of  Obligor) then held  as part of  the Trust,
together with a  reconciliation of such list  to the Schedule  of Receivables
and  to each  of the  Servicer's Certificates  furnished before  such request
indicating removal of Receivables from the Trust.

     (i)  The Servicer shall  deliver to the Owner Trustee  and the Indenture
Trustee, promptly  after the execution and delivery of this Agreement, and of
each  amendment  hereto  and  on  each  Monthly  Payment  Date  occurring  in
September, an Opinion of Counsel (which  may be an employee of the  Servicer)
stating  that, in  the  opinion  of such  counsel,  either (A) all  financing
statements and continuation statements have  been executed and filed that are
necessary fully to preserve and protect the interest of the Owner Trustee and
the Indenture Trustee  in the Receivables, and  reciting the details  of such
filings or referring to  prior Opinions of Counsel in which  such details are
given, or (B) no  such action shall be necessary to preserve and protect such
interest.   Each such Opinion  of Counsel shall specify  any action necessary
(as of  the  date of  such opinion)  to be  taken  in the  following year  to
preserve and protect such interest.

     (j)  The  Depositor  shall, to  the extent  required by  applicable law,
cause  the  Notes and  Certificates  to  be  registered with  the  Commission
pursuant to  Section 12(b) or  Section 12(g) of the  Exchange Act  within the
time periods specified in such sections.

     SECTION 10.03. Notices.        All   demands,    notices,    directions,
communications and instructions upon, to,  or by the Depositor, the Servicer,
the Owner  Trustee, the Indenture  Trustee or the Rating  Agencies under this
Agreement shall  be in writing,  personally delivered or mailed  by certified
mail, return receipt requested,  and shall be deemed to have  been duly given
upon receipt (a) in  the case of the Depositor, to Morgan Stanley ABS Capital
II  Inc.  1585 Broadway,  New York, NY  10036 , Attention  of General Counsel
(212-761-4000) or the Servicer, to BankBoston, N.A., Attention of Director of
Portfolio Management, (b) in  the case of the Issuer or the Owner Trustee, at
the  Corporate Trust Office (as  defined in the  Trust Agreement), (c) in the
case of the Indenture Trustee, at the Corporate Trust Office, (d) in the case
of Moody's,  to Moody's Investors  Service, Inc., ABS  Monitoring Department,
99 Church Street, New  York, New York  10007, (e) in  the case of  Standard &
Poor's, to Standard & Poor's Ratings  Services, a division of The McGraw-Hill
Companies,   Inc.,  25 Broadway  (15th Floor),  New  York,  New  York  10004,
Attention of Asset  Backed Surveillance Department, (f) in the  case of Fitch
Investors Service, L.P., to One State Street Plaza, New York, N.Y. 10004, and
(g) in  the case of Duff & Phelps Credit Rating Co., to 17 State Street, 12th
Floor, New  York, New York  10004; or, as to  each of the  foregoing, at such
other address as shall be designated by written notice to the other parties.

     SECTION 10.04. Assignment   by   the    Depositor   or   the   Servicer.
Notwithstanding anything to the contrary contained herein, except as provided
in Sections 6.04 and  7.03 herein and as  provided in the provisions  of this
Agreement concerning the resignation of  the Servicer, this Agreement may not
be assigned by the Depositor or the Servicer. 

     SECTION 10.05. Limitations  on Rights of Others.  The provisions of this
Agreement are  solely for  the benefit  of the  Depositor, the  Servicer, the
Issuer, the  Owner Trustee,  the Indenture Trustee  and the  Noteholders, and
nothing in this Agreement, whether express or implied, shall be  construed to
give to any other Person any legal or equitable right, remedy or claim in the
Owner Trust Estate or under or in respect of this Agreement or any covenants,
conditions or provisions contained herein.

     SECTION 10.06. Severability.  Any provision  of this  Agreement that  is
prohibited   or  unenforceable  in   any  jurisdiction  shall,   as  to  such
jurisdiction,  be  ineffective   to  the  extent   of  such  prohibition   or
unenforceability without  invalidating the  remaining provisions  hereof, and
any  such  prohibition  or  unenforceability in  any  jurisdiction  shall not
invalidate or render unenforceable such provision in any other  jurisdiction.

     SECTION 10.07. Separate Counterparts.  This Agreement may be executed by
the parties hereto in  separate counterparts, each of which when  so executed
and delivered shall be an original, but all such  counterparts shall together
constitute but one and the same instrument.

     SECTION 10.08. Headings.  The  headings  of  the  various  Articles  and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

     SECTION 10.09. Governing  Law.  This  Agreement  shall  be construed  in
accordance with the laws of the  State of New York, without reference to  its
conflict of law  provisions, and the obligations, rights and  remedies of the
parties hereunder shall be determined in accordance with such laws.

     SECTION 10.10. Assignment  by Issuer.  The  Depositor  and the  Servicer
hereby acknowledge and consent to  any mortgage, pledge, assignment and grant
of a security interest by the Issuer to the Indenture Trustee pursuant to the
Indenture for the benefit of the Noteholders of all right, title and interest
of the Issuer in, to  and under the Receivables and/or the  assignment of any
or  all of  the Issuer's  rights and obligations  hereunder to  the Indenture
Trustee.

     SECTION 10.11. Nonpetition   Covenants.     Notwithstanding  any   prior
termination  of this  Agreement, the  Servicer and  the Depositor  shall not,
prior to the date which is one year and one day after the termination of this
Agreement with respect to the Issuer, acquiesce, petition or otherwise invoke
or  cause  the  Issuer to  invoke  the  process of  any  court  or government
authority for  the purpose  of commencing  or sustaining  a case  against the
Issuer under any federal or  state bankruptcy, insolvency or similar law,  or
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator
or other  similar  official of  the Issuer  or any  substantial  part of  its
property,  or ordering the  winding up or  liquidation of the  affairs of the
Issuer.

     SECTION 10.12. Limitation of  Liability of  Owner Trustee  and Indenture
Trustee.   (a)  Notwithstanding anything  contained herein  to the  contrary,
this Agreement  has been countersigned by Wilmington Trust Company not in its
individual capacity but solely in its capacity as Owner Trustee of the Issuer
and in no event shall Wilmington Trust Company in its individual capacity or,
except as expressly provided in  the Trust Agreement, as beneficial owner  of
the Issuer have any liability for the representations, warranties, covenants,
agreements or other  obligations of  the Issuer  hereunder or in  any of  the
certificates, notices or  agreements delivered pursuant hereto, as  to all of
which recourse shall  be had solely  to the assets  of the Issuer.   For  all
purposes of this Agreement,  in the performance of its duties  or obligations
hereunder or in  the performance of any  duties or obligations of  the Issuer
hereunder,  the  Owner  Trustee shall  be  subject to,  and  entitled  to the
benefits of, the  terms and provisions  of Articles VI, VII  and VIII of  the
Trust Agreement.

     (b)  Notwithstanding  anything contained  herein to  the contrary,  this
Agreement  has  been  accepted  by  The  Chase  Manhattan  Bank,  not in  its
individual capacity but solely as Indenture Trustee and in no event shall The
Chase Manhattan Bank have any liability  for the representations, warranties,
covenants, agreements or other obligations of  the Issuer hereunder or in any
of the certificates,  notices or agreements delivered pursuant  hereto, as to
all of which recourse shall be had solely to the assets of the Issuer.

     IN WITNESS WHEREOF, the  parties hereto have caused this Agreement to be
duly executed by their respective officers as of the day and year first above
written.


                              BANKBOSTON MARINE
                              ASSET BACKED TRUST 1997-2

                              By:  Wilmington Trust Company, not in its
                                   individual capacity but solely as Owner
                                   Trustee on behalf of the Trust


                                   By:   /s/ Emmett R. Harmon
                                       ------------------------------------
                                   Name: Emmett R. Harmon
                                   Title: Vice President


                              Morgan Stanley ABS Capital II Inc.
                               Depositor

                              By:   /s/ James P. Fadel
                                   ---------------------------------------
                              Name:   James P. Fadel
                              Title:   Authorized Signatory



                              BankBoston, N.A.,
                               Seller and Servicer


                              By:   /s/ Paul C. Mangelsdorf III
                                  -------------------------------------
                              Name:  Paul C. Mangelsdorf III
                              Title: Director, National Lending



Acknowledged and accepted
as of the day and year
first above written:

The Chase Manhattan Bank,
not in its individual capacity
but solely as Indenture Trustee



By: /s/ Daniel C. Brown, Jr.
   -------------------------------
Name: Daniel C. Brown, Jr.
Title: Assistant Vice President






                                                                   APPENDIX A

                               DEFINITIONS LIST

     "Accelerated Principal Distribution  Amount" means, with respect  to any
Monthly Payment Date,  the portion, if any, of  the Total Distribution Amount
for  the related  Collection Period  that remains  after  payment of  (a) the
Servicing Fee, (b) the  interest due on the Notes (including  deposits to the
Class  A-7  Interest  Account),  (c)  the  amount  of  interest  due  on  the
Certificates, (d)  the  Regular Principal  Distribution  Amount and  (e)  the
amount, if any, required to be deposited into the Reserve Account pursuant to
the Sale and Servicing Agreement.

     "Act" has the meaning specified in Section 11.03(a) of the Indenture.

     "Advance" means a Simple Interest Advance.

     "Affiliate"  means, with  respect  to any  specified  Person, any  other
Person  controlling  or controlled  by  or  under  common control  with  such
specified Person.   For the purposes of this definition,  "control" when used
with respect  to any  Person means  the power  to direct  the management  and
policies  of  such  Person,  directly  or  indirectly,  whether  through  the
ownership  of voting  securities, by  contract  or otherwise;  and the  terms
"controlling" and "controlled" have meanings correlative to the foregoing.

     "Amount  Financed"  means  with  respect  to a  Receivable,  the  amount
advanced toward  the purchase price  of the  Financed Boats  and any  related
costs,  exclusive of  any amount  allocable  to the  premium of  force-placed
physical damage insurance covering the Financed Boats.

     "Assignment" shall  mean with respect  to each  Financed Boat that  is a
Federally Documented Vessel, an assignment of the related Preferred  Mortgage
in compliance with the requirements of the Ship Mortgage Statutes, including,
without limitation, that each such assignment shall:

     (a)  contain effective language of assignment from the relevant assignor
to the relevant assignee;

     (b)  be duly signed by or on  behalf of the assignor and assignee  and
shall be duly delivered to the assignee, by duly authorized individuals;

     (c)  state the  name and address of  each assignor, the interest  in the
Preferred Mortgage  held  by such  assignor,  the name  and address  of  each
assignee,  and  the  interest  in  the Preferred  Mortgage  assigned  to  the
assignee;

     (d)  contain the name and official  number of the relevant Financed Boat
as it appears in the records of the Secretary of Transportation, or contain a
unique qualifier  that is sufficient  to identify the Financed  Boat to which
the assignment relates, as the Secretary of Transportation may require;

     (e)  fully  identify  the  related  Preferred  Mortgage,  at  a  minimum
identifying the book and page, and the date and time of filing;

     (f)  bear  the date  of its  execution, shall  not have  been materially
altered, and shall contain a proper notarial acknowledgment; and

     (g)  be filed in  duplicate with the Secretary of  Transportation at the
National Vessel Documentation Center, at  least one copy bearing the original
signature of  the assignor and assignee and original notarial acknowledgments
there/or,  together with  the  requisite  filing fee,  and  a Declaration  of
Citizenship  for  Vessel Recordation  Purposes  (Form MA-899),  that  is duly
executed by the relevant assignee.

     "Annual Percentage Rate" or "APR" of a Receivable  means the annual rate
of finance charges stated in the related Contract.

     "Authorized Officer" means,  with respect to the Issuer,  any officer of
the Owner  Trustee who is authorized to act  for the Owner Trustee in matters
relating to  the  Issuer and  who is  identified on  the  list of  Authorized
Officers  delivered  by the  Owner Trustee  to the  Indenture Trustee  on the
Closing Date (as such list may be  modified or supplemented from time to time
thereafter).

     "Bank" means BankBoston,  N.A., a  national banking  association or  its
successors in interest.

     "Bank Defective  Receivable":  has the meaning  given in Section 3.01 of
the Sale and Servicing Agreement.

     "Bank  Information":    With  respect  to  any  offering  materials   or
computational materials, the information included therein regarding the Bank,
its servicing procedures, the Receivables and the underwriting guidelines and
procedures used to originate the Receivables, including such information used
in calculating such computational materials.

     "Basic Documents" means the Sale and Servicing Agreement, the Indenture,
the  Trust  Agreement, the  Note  Depository  Agreement and  the  Certificate
Depository  Agreement and the  other documents and  certificates delivered in
connection therewith.

     "Benefit Plan" has the meaning assigned to such term in Section 11.13 of
the Trust Agreement.

     "Book-Entry Notes" means  a beneficial interest in the  Notes, ownership
and transfers  of which  shall be  made through  book entries  by a  Clearing
Agency as described in Section 2.10 of the Indenture.

     "Business Day" means any day other than a Saturday, a Sunday or a day on
which  banking  institutions  or  trust  companies  in  the  Commonwealth  of
Massachusetts and the State  of New York are authorized or  obligated by law,
regulation or executive order to remain closed.

     "Business  Trust Statute" means  Chapter 38 of Title 12  of the Delaware
Code, 12 Del. Code Section 3801 et seq., as the same may be amended from time
to time.

     "Certificate Balance"  equals, initially,  $52,898,000 and,  thereafter,
equals the  Initial Certificate Balance reduced  by all amounts  allocable to
principal previously distributed to Certificateholders.

     "Certificate  Depository Agreement" means the agreement dated August 27,
1997, among the Trust, the Owner  Trustee, and The Depository Trust  Company,
as the initial Clearing Agency, relating to the Certificates, as the same may
be amended and supplemented from time to time.

     "Certificate Distribution Account" has the meaning assigned to such term
in the Trust Agreement.

     "Certificate Owner" means, with respect to a Book-Entry Certificate, the
Person  who  is the  beneficial  owner  of  such Book-Entry  Certificate,  as
reflected on the  books of the Clearing  Agency or on  the books of a  Person
maintaining  an account  with such  Clearing Agency  (directly as  a Clearing
Agency Participant or  as an indirect participant, in each case in accordance
with the rules of such Clearing Agency).

     "Certificate Register" and  "Certificate Registrar"  means  the register
mentioned  in and  the registrar  appointed pursuant  to Section 3.04  of the
Trust Agreement.

     "Certificate of  Trust" means the  Certificate of  Trust in the  form of
Exhibit B filed  for the  Trust pursuant to  Section 3810(a) of  the Business
Trust Statute.

     "Certificate Pool Factor" means, as of the close of business on the last
day  of  a Collection  Period,  a  seven-digit decimal  figure  equal to  the
Certificate Balance (after giving effect to any reductions therein to be made
on the  immediately following  Monthly Payment Date)  divided by  the Initial
Certificate Balance.  The Certificate Pool Factor will be 1.0000000 as of the
Closing Date; thereafter, the Certificate Pool Factor will decline to reflect
reductions in the Certificate Balance.

     "Certificateholder" has the  meaning assigned to such term  in the Trust
Agreement.

     "Certificateholders'  Distributable Amount"  means, with respect  to any
Monthly   Payment  Date,  the   sum  of  the   Certificateholders'  Principal
Distributable  Amount  and  the  Certificateholders'  Interest  Distributable
Amount for such date.

     "Certificateholders' Excess Distributable Amount" means, with respect to
each  Monthly Payment  Date,  the  lesser of  (i)  the Accelerated  Principal
Distribution Amount and (ii) the  amount, if any, necessary after application
of the  Certificateholders' Regular  Principal Distribution  amount for  such
Monthly  Payment  Date, to  reduce  the  aggregate  principal amount  of  the
Certificates so that the Overcollateralization Amount will equal the Targeted
Overcollateralization amount after application of principal payments for such
Monthly Payment Date.

     "Certificateholders' Interest Carryover  Shortfall" means, with  respect
to any Monthly Payment Date, the excess of the sum of the Certificateholders'
Monthly  Interest Distributable Amount for the preceding Monthly Payment Date
and  any outstanding Certificateholders' Interest Carryover Shortfall on such
preceding  Monthly Payment Date, over the amount  in respect of interest that
is  actually  deposited  in  the  Certificate  Distribution Account  on  such
preceding Monthly Payment Date, plus 30 days' interest on such excess, to the
extent permitted by law, at the Pass-Through Rate.

     "Certificateholders' Interest Distributable Amount"  means, with respect
to  any Monthly  Payment Date,  the  sum of  the Certificateholders'  Monthly
Interest   Distributable  Amount  for  such  Monthly  Payment  Date  and  the
Certificateholders'  Interest Carryover  Shortfall  for such  Monthly Payment
Date.   Interest with respect  to the Certificates  shall be computed  on the
basis of  a 360-day year consisting of twelve  30-day months for all purposes
of the Sale and Servicing Agreement and the Basic Documents.

     "Certificateholders' Monthly Interest  Distributable Amount" means, with
respect to any Monthly Payment Date, 30 days  of interest (or, in the case of
the  first Monthly  Payment Date,  interest  accrued from  and including  the
Closing Date) at the Pass-Through Rate on the Certificate Balance on the last
day of the preceding Collection Period (or, in the  case of the first Monthly
Payment Date, on the Closing Date).

     "Certificateholders' Monthly Principal Distributable Amount" means, with
respect  to any  Monthly Payment Date  prior to  the Monthly Payment  Date on
which the Notes  are paid  in full,  zero; and  with respect  to any  Monthly
Payment Date on or after the Monthly Payment Date on which the Notes are paid
in  full, the  lesser of (i)  the sum  of the Regular  Principal Distribution
Amount  plus the Accelerated  Principal Distribution Amount  for such Monthly
Payment Date and (ii)  the amount, if any, necessary to  reduce the aggregate
principal amount of the Certificates so that the Overcollateralization Amount
will equal  the Targeted  Overcollateralization Amount  after application  of
principal  payments for  such  Monthly  Payment Date  (less,  on the  Monthly
Payment Date on which the Notes are paid in full, the portion thereof payable
as the Noteholders' Monthly Principal Distributable Amount on the Notes).

     "Certificateholders'  Principal Carryover  Shortfall" means,  as  of the
close  of any  Monthly Payment  Date, the  excess of  the Certificateholders'
Monthly    Principal    Distributable    Amount     and    any    outstanding
Certificateholders' Principal Carryover Shortfall from the preceding  Monthly
Payment  Date, over  the  amount in  respect  of principal  that  is actually
deposited in  the Certificate  Distribution Account  on such current  Monthly
Payment Date.

     "Certificateholders' Principal Distributable Amount" means, with respect
to  any Monthly  Payment Date,  the  sum of  the Certificateholders'  Monthly
Principal  Distributable  Amount  for  such  Monthly  Payment  Date  and  the
Certificateholders'  Principal  Carryover Shortfall  as of  the close  of the
preceding    Monthly   Payment    Date;   provided,    however,   that    the
Certificateholders'  Principal  Distributable  Amount  shall  not  exceed the
Certificate Balance.   In addition, on the  Final Scheduled Payment Date, the
principal  required to  be  included  in  the  Certificateholders'  Principal
Distributable Amount  will include  the lesser of  (a) any principal  due and
remaining unpaid  on each Simple  Interest Receivable,  in each case,  in the
Trust  as  of  the Final  Stated  Maturity  Date or  (b) the  amount  that is
necessary (after giving  effect to the other  amounts to be deposited  in the
Certificate Distribution Account on  such Monthly Payment Date  and allocable
to principal) to reduce the Certificate Balance to zero.

     "Certificateholders' Regular Principal Distributable Amount" means, with
respect to each Monthly Payment Date, the lesser of (i) the Regular Principal
Distribution  Amount and  (ii) the amount,  if any,  necessary to  reduce the
aggregate    principal   amount   of    the   Certificates   so    that   the
Overcollateralization Amount  will equal  the Targeted  Overcollateralization
amount after application of principal payments for such Monthly Payment Date.

     "Certificates" means  the Trust Certificates  (as defined  in the  Trust
Agreement).

     "Class" means any one of the classes of Notes.

     "Class  A-7  Interest Account"  means  the account  designated  as such,
established and  maintained pursuant to  Section 5.01(a)(iv) of the  Sale and
Servicing Agreement.

     "Class A-1 Interest Rate"  means 6.43% per annum (computed  on the basis
of a 360-day year consisting of twelve 30-day months).

     "Class A-2 Interest Rate"  means 6.27% per annum (computed  on the basis
of a 360-day year consisting of twelve 30-day months).

     "Class A-3 Interest Rate"  means 6.32% per annum (computed  on the basis
of a 360-day year consisting of twelve 30-day months).

     "Class A-4 Interest Rate"  means 6.41% per annum (computed  on the basis
of a 360-day year consisting of twelve 30-day months).

     "Class A-5 Interest Rate"  means 6.57% per annum (computed  on the basis
of a 360-day year consisting of twelve 30-day months).

     "Class A-6 Interest Rate"  means 6.64% per annum (computed  on the basis
of a 360-day year consisting of twelve 30-day months).

     "Class A-7 Interest Rate"  means 6.82% per annum (computed  on the basis
of a 360-day year consisting of twelve 30-day months).

     "Class A-1 Noteholder" means the Person  in whose name a Class A-1  Note
is registered in the Note Register.

     "Class  A-2 Noteholder" means the Person  in whose name a Class A-2 Note
is registered in the Note Register.

     "Class  A-3 Noteholder" means the Person in  whose name a Class A-3 Note
is registered in the Note Register.

     "Class A-4 Noteholder" means  the Person in whose name  a Class A-4 Note
is registered in the Note Register.

     "Class A-5 Noteholder" means  the Person in whose name a  Class A-5 Note
is registered in the Note Register.

     "Class A-6 Noteholder" means the  Person in whose name a  Class A-6 Note
is registered in the Note Register.

     "Class A-7 Noteholder" means the  Person in whose name a Class A-7  Note
is registered in the Note Register.

     "Class A Notes"  means the Class A-1  Notes, Class A-2 Notes,  Class A-3
Notes, Class A-4 Notes, Class A-5 Notes, Class A-6 Notes and Class A-7 Notes.

     "Class  A-1 Notes"  means  the 6.43%    Asset Backed  Notes, Class  A-1,
substantially in the form of Exhibit A to the Indenture.

     "Class  A-2  Notes" means  the 6.27%    Asset Backed  Notes,  Class A-2,
substantially in the form of Exhibit A to the Indenture.

     "Class  A-3  Notes" means  the  6.32%   Asset  Backed Notes,  Class A-3,
substantially in the form of Exhibit A to the Indenture.

     "Class  A-4 Notes"  means  the 6.41%   Asset  Backed  Notes, Class  A-4,
substantially in the form of Exhibit A to the Indenture.

     "Class A-5  Notes"  means the  6.57%   Asset  Backed  Notes, Class  A-5,
substantially in the form of Exhibit A to the Indenture.

     "Class  A-6 Notes"  means  the 6.64%   Asset  Backed  Notes, Class  A-6,
substantially in the form of Exhibit A to the Indenture.

     "Class  A-7 Notes"  means  the 6.82%    Asset Backed  Notes,  Class A-7,
substantially in the form of Exhibit A to the Indenture.

     "Class  A-7 Principal  Account" means  the  account designated  as such,
established and  maintained pursuant  to Section 5.01(a)(v)  of the  Sale and
Servicing Agreement.

     "Class A-1 Stated Maturity Date" means July 15, 2001.

     "Class A-2 Stated Maturity Date" means June 15, 2004.

     "Class A-3 Stated Maturity Date" means March 15, 2006.

     "Class A-4 Stated Maturity Date" means October 15, 2008.

     "Class A-5 Stated Maturity Date" means November 15, 2009.

     "Class A-6 Stated Maturity Date" means August 15, 2010.

     "Class A-7 Stated Maturity Date" means April 15, 2013.

     "Clearing  Agency" means  an  organization  registered  as  a  "clearing
agency" pursuant to Section 17A of the Exchange Act.

     "Clearing  Agency Participant"  means  a  broker,  dealer,  bank,  other
financial institution or other  Person for whom from time to  time a Clearing
Agency effects  book-entry transfers and pledges of securities deposited with
the Clearing Agency.

     "Closing Date" means August 27, 1997.

     "Code" means the Internal Revenue Code of 1986, as amended, and Treasury
Regulations promulgated thereunder.

     "Collateral" has  the meaning  specified in the  Granting Clause  of the
Indenture.

     "Collection Account" means  the account designated as  such, established
and  maintained  pursuant to  Section 5.01(a)(i)  of the  Sale  and Servicing
Agreement.

     "Collection Period" means a calendar month.  Any amount stated as of the
last day of a Collection Period or as of the first day of a Collection Period
shall give effect to the following calculations as determined as of the close
of business on  such last day:   (1) all applications of  collections (2) all
Advances and reductions  of Outstanding Simple Interest  Advances and (3) all
distributions to be made on the following Monthly Payment Date.

     "Company"  means RV Marine  Funding Corporation, a  Delaware Corporation
and an affiliate of the Bank, or its successors in interest thereto. 

     "Computer Tape"  means the computer  tape containing information  on the
Bank's and its subsidiaries' entire portfolio of marine receivables delivered
by the Bank to the Issuer.

     "Contract" means a retail installment boat sale  contract or installment
boat loan.

     "Conveyed Property"  has the  meaning specified in  Section 2.02  of the
Sale and Servicing Agreement.

     "Corporate Trust Office"  means (i) the office of  the Indenture Trustee
at  which at  any  particular  time its  corporate  trust business  shall  be
principally administered, which office  at the date of  the execution of  the
Indenture is located at 450 West 33rd Street (15th Floor), New York, New York
10001; or at such  other address as the Indenture Trustee  may designate from
time to time by notice to the Noteholders and the Depositor, or the principal
corporate trust office  of any successor Indenture Trustee  (of which address
such  successor  Indenture  Trustee  will  notify  the  Noteholders  and  the
Depositor)  and  (ii)  with  respect  to the  Owner  Trustee,  the  principal
corporate trust office of  the Owner Trustee located at Rodney  Square North,
1100 North Market Street, Wilmington, Delaware 19890 or at such other address
as the Owner Trustee may designate  by notice to the Certificate Owners,  the
Indenture Trustee, the Noteholders, the Certificateholders and the Depositor,
or the principal corporate  trust office of any successor Owner  Trustee  (of
which    address   such   successor    Owner   Trustee   will    notify   the
Certificateholders, the Indenture Trustee and the Depositor).

     "Cutoff Date" means August 25, 1997

     "Dealer" means the dealer who sold a Financed Boat to an Obligor and who
originated and assigned the related Receivable to the Seller.

     "Dealer Agreement":  An agreement between a Dealer and Ganis pursuant to
which Ganis purchased one or more Receivables.

     "Default" means any occurrence  that is, or with notice or  the lapse of
time or both would become, an Event of Default.

     "Defaulted Receivable"  means a Receivable  as to which  (a) all or  any
part  of a scheduled  payment is 120 days  past due and  the Servicer has not
repossessed the related Financed Boat or (b) the Servicer has repossessed and
liquidated the related Financed Boat, whichever occurs first.

     "Definitive  Notes" has  the meaning  specified in  Section 2.10 of  the
Indenture.

     "Definitive   Certificates"  shall  have   the  meaning  set   forth  in
Section 3.11 of the Trust Agreement.

     "Delivery" when used with respect to Trust Account Property means:

          (1)  with  respect  to  bankers'  acceptances,  commercial   paper,
     negotiable certificates of deposit and other obligations that constitute
     "instruments" within  the meaning of Section 9-105(1)(i) of  the UCC and
     are susceptible  of physical delivery, transfer thereof to the Indenture
     Trustee  or  its  nominee  or  custodian by  physical  delivery  to  the
     Indenture Trustee or its nominee or custodian endorsed to, or registered
     in the  name of, the  Indenture Trustee or  its nominee or  custodian or
     endorsed  in blank,  and, with  respect to  a certificated  security (as
     defined in Section 8-102 of the UCC) transfer thereof (i) by delivery of
     such certificated  security endorsed to,  or registered in the  name of,
     the Indenture Trustee or its nominee  or custodian or endorsed in  blank
     to a financial intermediary (as defined in Section 8-313 of the UCC) and
     the making by  such financial intermediary of  entries on its books  and
     records identifying  such certificated  securities as  belonging to  the
     Indenture Trustee or its  nominee or custodian  and the sending by  such
     financial  intermediary  of  a  confirmation  of  the  purchase of  such
     certificated security  by  the  Indenture  Trustee  or  its  nominee  or
     custodian,  or (ii) by delivery thereof  to a "clearing corporation" (as
     defined in Section 8-102(3) of the UCC) and the  making by such clearing
     corporation of appropriate entries on its books reducing the appropriate
     securities  account of  the transferor  and  increasing the  appropriate
     securities account  of a  financial intermediary by  the amount  of such
     certificated security, the identification by the clearing corporation of
     the certificated  securities for the  sole and exclusive account  of the
     financial intermediary, the maintenance of  such certificated securities
     by  such clearing  corporation  or  a "custodian  bank"  (as defined  in
     Section 8-102(4)  of the  UCC) or the  nominee of either  subject to the
     clearing  corporation's exclusive control, the sending of a confirmation
     by the financial  intermediary of the purchase by  the Indenture Trustee
     or its nominee  or custodian of such  securities and the making  by such
     financial intermediary of entries  on its books and records  identifying
     such certificated  securities as belonging  to the Indenture  Trustee or
     its nominee or  custodian (all of  the foregoing, "Physical  Property"),
     and, in any  event, any such Physical Property in  registered form shall
     be in the name of the Indenture Trustee or its nominee or custodian; and
     such  additional or  alternative  procedures  as  may  hereafter  become
     appropriate to  effect the  complete transfer of  ownership of  any such
     Trust Account Property  (as defined herein) to the  Indenture Trustee or
     its nominee or  custodian, consistent with changes in  applicable law or
     regulations or the interpretation thereof;

          (2)  with respect to  any securities issued  by the U.S.  Treasury,
     the Federal  Home Loan Mortgage  Corporation or by the  Federal National
     Mortgage  Association that  is a  book-entry  security held  through the
     Federal Reserve System  pursuant to Federal book-entry  regulations, the
     following procedures, all  in accordance with applicable  law, including
     applicable  Federal regulations and Articles 8 and  9 of the UCC:  book-
     entry registration  of such  Trust  Account Property  to an  appropriate
     book-entry account maintained with a Federal Reserve Bank by a financial
     intermediary which is also a "depository" pursuant to applicable Federal
     regulations and issuance  by such  financial intermediary  of a  deposit
     advice or other written confirmation of such book-entry  registration to
     the Indenture Trustee or its nominee or custodian of the purchase by the
     Indenture  Trustee  or its  nominee  or  custodian  of  such  book-entry
     securities; the making by such  financial intermediary of entries in its
     books and records identifying such book-entry security  held through the
     Federal Reserve  System pursuant  to Federal  book-entry regulations  as
     belonging  to the  Indenture Trustee  or  its nominee  or custodian  and
     indicating that such custodian holds  such Trust Account Property solely
     as agent for the Indenture Trustee or its nominee or custodian; and such
     additional or alternative procedures as may hereafter become appropriate
     to  effect complete  transfer of  ownership  of any  such Trust  Account
     Property  to  the   Indenture  Trustee  or  its  nominee  or  custodian,
     consistent  with  changes  in  applicable  law  or  regulations  or  the
     interpretation thereof; and

          (3) with respect to any  item of Trust Account Property that  is an
     uncertificated  security under  Article 8 of  the  UCC and  that is  not
     governed by clause (b)  above, registration on the books  and records of
     the  issuer thereof  in  the  name of  the  financial intermediary,  the
     sending of a confirmation by  the financial intermediary of the purchase
     by  the  Indenture   Trustee  or  its  nominee  or   custodian  of  such
     uncertificated security and the making by such financial intermediary of
     entries  on  its  books  and  records  identifying  such  uncertificated
     certificates as  belonging to  the Indenture Trustee  or its  nominee or
     custodian.

     "Demand Note" means, in the case  of the Company, the Demand Note  dated
August 18, 1997, from BankBoston Corporation to the Company.

     "Depositor" means Morgan Stanley ABS Capital II Inc., in its capacity as
depositor  under the  Sale  and  Servicing Agreement,  and  its successor  in
interest.

     "Depositor Defective Receivable":  has the meaning given in Section 3.02
of the Sale and Servicing Agreement.

     "Determination Date"  means, with respect  to any Monthly  Payment Date,
the Business Day immediately preceding such Monthly Payment Date.

     "Eligible Deposit Account" means either (1) a segregated account with an
Eligible Institution  or (2) a  segregated trust  account with the  corporate
trust department of a  depository institution organized under the laws of the
United States of America or any one of the states  thereof or the District of
Columbia (or any domestic branch  of a foreign bank), having corporate  trust
powers and acting as  trustee for funds deposited in such account, so long as
any  of the  securities of  such depository institution  shall have  a credit
rating from each Rating  Agency in one of its generic  rating categories that
signifies investment grade.

     "Eligible Institution" means  (1) the corporate trust department  of the
Indenture   Trustee,  the  Owner  Trustee  or  (2) a  depository  institution
organized under the laws  of the United States of  America or any one of  the
states thereof  or the  District of  Columbia (or  any domestic  branch of  a
foreign bank),  (i) which has either  i)a long-term unsecured debt  rating of
AAA  or better  by Standard &  Poor's and A1  or better by  Moody's or  ii) a
certificate of deposit rating of A-1+ by  Standard & Poor's and P-1 or better
by  Moody's, or  any other  long-term, short-term  or certificate  of deposit
rating acceptable to  the Rating Agencies and (ii) whose deposits are insured
by   the FDIC.  If so qualified,  the Indenture Trustee or, the Owner Trustee
may be considered an  Eligible Institution for the purposes of  clause (2) of
this definition.

     "Eligible   Investments"   means   book-entry   securities,   negotiable
instruments or securities represented by  instruments in bearer or registered
form which evidence:

          (1)  direct  obligations of, and obligations fully guaranteed as to
     the full and timely payment by, the United States of America;

          (2)  demand deposits, time  deposits or certificates of  deposit of
     any depository institution or trust company incorporated under the  laws
     of the United  States of America or  any state thereof (or  any domestic
     branch of a foreign bank) and subject to supervision and examination  by
     Federal  or  State   banking  or  depository  institution   authorities;
     provided, however,  that at  the time of  the investment  or contractual
     commitment to invest  therein, the commercial paper or  other short-term
     unsecured debt obligations  (other than such  obligations the rating  of
     which  is based  on the credit  of a  Person other than  such depository
     institution or  trust company) thereof  shall have a credit  rating from
     each of the  Rating Agencies in the highest  investment category granted
     thereby;

          (3)  commercial paper  having, at  the  time of  the investment  or
     contractual  commitment to  invest therein,  a rating  from each  of the
     Rating Agencies in the highest investment category granted thereby;

          (4)  investments in money market funds having a rating from each of
     the Rating Agencies  in the highest investment category  granted thereby
     (including funds for which the Indenture Trustee or the Owner Trustee or
     any of their respective Affiliates is investment manager or advisor);

          (5)  bankers' acceptances issued by  any depository institution  or
     trust company referred to in clause (2) above;

          (6)  repurchase obligations with respect to any  security that is a
     direct  obligation of,  or fully  guaranteed  by, the  United States  of
     America  or any  agency or  instrumentality  thereof the  obligations of
     which are backed by  the full faith and  credit of the United States  of
     America, in  either case entered  into with a depository  institution or
     trust company (acting as principal) described in clause (2);

          (7)  repurchase obligations with  respect to any security  or whole
     loan, entered  into with (i)  a depository institution or  trust company
     (acting as  principal) described  in clause (2)  above (except  that the
     rating referred  to in the  proviso in such  clause (b) shall  be A-1 or
     higher in the case of Standard & Poor's) (such depository institution or
     trust  company being  referred to  in  this definition  as a  "financial
     institution"),  (ii) a broker/dealer (acting as principal) registered as
     a  broker   or  dealer  under  Section   15  of  the  Exchange   Act  (a
     "broker/dealer")  the unsecured short-term debt obligations of which are
     rated  P-1 by Moody's and at least A-1  by Standard & Poor's at the time
     of entering into  such repurchase obligation (a  "rated broker/dealer"),
     (iii) an unrated  broker/dealer (an "unrated broker/dealer"),  acting as
     principal,  that is  a  wholly-owned subsidiary  of  a non-bank  holding
     company the unsecured short-term debt obligations of which are rated P-1
     by Moody's and at least A-1 by Standard & Poor's at the time of entering
     into such repurchase  obligation (a "Rated Holding Company")  or (iv) an
     unrated subsidiary (a  "Guaranteed Counterparty"), acting  as principal,
     that  is a wholly-owned subsidiary of a  direct or indirect parent Rated
     Holding Company,  which guarantees  such subsidiary's obligations  under
     such  repurchase agreement; provided  that the following  conditions are
     satisfied:

               (A)  the  aggregate amount  of  funds  invested in  repurchase
          obligations of a  financial institution, a rated  broker/dealer, an
          unrated  broker/dealer  or Guaranteed  Counterparty  in  respect of
          which  the Standard &  Poor's unsecured short-term  ratings are A-1
          (in   the  case   of  an   unrated   broker/dealer  or   Guaranteed
          Counterparty, such rating being  that of the related Rated  Holding
          Company) shall not exceed  20% of the sum  of the then  outstanding
          principal balance of the  Notes and the Certificate  Balance (there
          being no  limit on  the amount  of funds  that may  be invested  in
          repurchase obligations in  respect of which such Standard  & Poor's
          rating  is  A-1+  (in  the  case of  an  unrated  broker/dealer  or
          Guaranteed  Counterparty, such  rating being  that  of the  related
          Rated Holding Company));

               (B)  in  the case  of  the Reserve  Account,  the rating  from
          Standard  & Poor's  in  respect of  the  unsecured short-term  debt
          obligations  of  the  financial  institution, rated  broker/dealer,
          unrated broker/dealer or Guaranteed Counterparty (in the case of an
          unrated broker/dealer or Guaranteed Counterparty, such rating being
          that of the related Rated Holding Company) shall be A-1+;

               (C)  the repurchase obligation  must mature within 30  days of
          the  date  on  which  the  Indenture  Trustee  or  the  Issuer,  as
          applicable, enters into such repurchase obligation;

               (D)  the  repurchase obligation  shall not be  subordinated to
          any  other obligation of  the related financial  institution, rated
          broker/dealer, unrated broker/dealer or Guaranteed Counterparty;

               (E)  the collateral  subject to  the repurchase  obligation is
          held, in the appropriate form, by a custodial bank on behalf of the
          Indenture Trustee or the Issuer, as applicable;

               (F)  the   repurchase  obligation   shall  require   that  the
          collateral subject thereto shall be marked to market daily;

               (G)  in the  case of a  repurchase obligation of  a Guaranteed
          Counterparty, the following conditions shall also be satisfied:

                    (i)  the  Indenture Trustee or the Issuer, as applicable,
               shall have  received an opinion  of counsel (which may  be in-
               house counsel) to the effect that the guarantee of the related
               Rated Holding Company is a legal, valid  and binding agreement
               of the Rated  Holding Company, enforceable in  accordance with
               its  terms,  subject  as  to  enforceability  to   bankruptcy,
               insolvency,  reorganization and  moratorium  or other  similar
               laws  affecting  creditors' rights  generally  and to  general
               equitable principles;

                    (ii)  the Indenture Trustee or the Issuer, as applicable,
               shall  have received  (x) an  incumbency  certificate for  the
               signer of  such  guarantee, certified  by an  officer of  such
               Rated Holding Company  and (y) a  resolution, certified by  an
               officer  of  the  Rated  Holding  Company,  of  the  board  of
               directors  (or  applicable  committee  thereof) of  the  Rated
               Holding  Company  authorizing  the   execution,  delivery  and
               performance of such guarantee by the Rated Holding Company;

                    (iii)   the  only conditions  to the  obligation  of such
               Rated  Holding Company  to  pay on  behalf  of the  Guaranteed
               Counterparty shall be  that the Guaranteed  Counterparty shall
               not have paid  under such repurchase obligation  when required
               (it being  understood that  no notice to,  demand on  or other
               action in respect of the Guaranteed Counterparty is necessary)
               and  that the  Indenture Trustee  or the  Issuer shall  make a
               demand on  the Rated Holding  Company to make the  payment due
               under such guarantee;

                    (iv)  the guarantee of the Rated Holding Company shall be
               irrevocable  with respect  to such  repurchase  obligation and
               shall not be subordinated to any other obligation of the Rated
               Holding Company; and

                    (v)  each  of Standard & Poor's and Moody's has confirmed
               in writing to the Indenture Trustee or Issuer,  as applicable,
               that it has  reviewed the form  of the guarantee of  the Rated
               Holding  Company and has determined  that the issuance of such
               guarantee will  not result in  the downgrade or  withdrawal of
               the ratings assigned to the Notes.

               (H)  the  repurchase   obligation  shall   require  that   the
          repurchase obligation be overcollateralized and shall provide that,
          upon  any  failure  to  maintain  such  overcollateralization,  the
          repurchase obligation shall become due and payable, and  unless the
          repurchase  obligation  is  satisfied immediately,  the  collateral
          subject to  the repurchase  agreement shall  be liquidated and  the
          proceeds   applied  to  satisfy  the  unsatisfied  portion  of  the
          repurchase obligation;

          (8)  any other investment  with respect to which the  Issuer or the
     Servicer has received written notification from the Rating Agencies that
     the acquisition  of such investment  as an Eligible Investment  will not
     result in a withdrawal or downgrading of the ratings on the Notes.

     "ERISA" means  the Employee Retirement  Income Security Act of  1974, as
amended.

     "Event  of Default"  has the  meaning specified  in Section 5.01  of the
Indenture.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Executive Officer" means,  with respect to  any corporation, the  Chief
Executive  Officer,   Chief  Operating  Officer,  Chief   Financial  Officer,
President, Executive Vice President, any Vice President, the Secretary or the
Treasurer  of such  corporation; and  with  respect to  any partnership,  any
general partner thereof.

     "Expenses" shall have the meaning  assigned to such term in Section 8.02
of the Trust Agreement.

     "FDIC" means the Federal Deposit Insurance  Corporation or any successor
organization.

     "Federally Documented Vessel"  means a documented "vessel  of the United
States" as such term is used in the Ship Mortgage Statutes. 

     "Fidelity Bond":   A  fidelity  bond to  be maintained  by the  Servicer
pursuant to Section 4.15 of the Sale and Servicing Agreement.

     "Final  Scheduled  Maturity   Date"  means  the  Monthly   Payment  Date
immediately following the scheduled maturity date of the Receivables.

     "Final Scheduled Payment Date" means November 15, 2017.

     "Financed Boat" means a  new or used sport or power  boat (including any
boat  motors and  accompanying  trailers)  or yacht  (both  power and  sail),
together  with all  accessions thereto,  securing  an Obligor's  indebtedness
under the respective Receivable.

     "Ganis"  means Ganis Credit  Corporation, a Delaware  corporation or its
successors in interest.

     "Grant"  means  mortgage,  pledge,  bargain,  sell,  warrant,  alienate,
remise, release, convey, assign, transfer, create, and grant a lien upon  and
a security interest  in and a right of set-off against, deposit, set over and
confirm pursuant to the Indenture.  A Grant of the Collateral or of any other
agreement or  instrument shall  include all rights,  powers and  options (but
none  of the  obligations) of  the granting  party thereunder,  including the
immediate  and continuing  right  to  claim for,  collect,  receive and  give
receipt  for principal and interest payments in respect of the Collateral and
all other moneys  payable thereunder, to give  and receive notices  and other
communications, to make  waivers or other agreements, to  exercise all rights
and  options,  to bring  Proceedings in  the  name of  the granting  party or
otherwise,  and generally to do and  receive anything that the granting party
is or may be entitled to do or receive thereunder or with respect thereto.

     "Holder"  means  the Person  in whose  name  is registered  on  the Note
Register or Certificate Register, as applicable.

     "Indemnified Parties"  shall have the  meaning assigned to such  term in
Section 8.02. of the Trust Agreement.

     "Indenture" means the Indenture dated as of August 25, 1997, between the
Issuer and the Indenture Trustee.

     "Indenture  Trustee"  means  The  Chase   Manhattan  Bank,  a  New  York
corporation,  as  Indenture Trustee  under  the Indenture,  or  any successor
Indenture Trustee under the Indenture.

     "Independent" means,  when used  with respect  to any specified  Person,
that the Person (a) is in fact  independent of the Issuer, any other  obligor
on the  Notes,  the Depositor  and  any Affiliate  of  any of  the  foregoing
Persons,  (b) does not  have any  direct financial  interest or  any material
indirect  financial interest  in  the  Issuer, any  such  other obligor,  the
Depositor  or any Affiliate  of any of  the foregoing Persons  and (c) is not
connected  with the  Issuer, any  such  other obligor,  the Depositor  or any
Affiliate of  any of the foregoing Persons as an officer, employee, promoter,
underwriter,  trustee,  partner,   director  or  person   performing  similar
functions.

     "Independent Certificate" means a certificate or opinion to be delivered
to the Indenture Trustee under  the circumstances described in, and otherwise
complying  with,  the   applicable  requirements  of  Section 11.01   of  the
Indenture, made by  an Independent appraiser or other expert  appointed by an
Issuer Order, and such opinion or certificate shall state that the signer has
read the definition  of "Independent" in the Indenture and that the signer is
Independent within the meaning thereof.

     "Initial Certificate Balance" means $51,898,000.

     "Initial Pool Balance" means $415,168,787.45.

     "Insolvency Event"  means, with respect  to a specified  Person, (1) the
filing of a decree or order for relief by a court having  jurisdiction in the
premises in respect of such Person or any substantial part of its property in
an involuntary  case  under  any  applicable  federal  or  state  bankruptcy,
insolvency or other similar  law now or hereafter in effect,  or appointing a
receiver, liquidator,  assignee, custodian, trustee, sequestrator  or similar
official for  such Person  or for any  substantial part  of its  property, or
ordering the  winding-up or  liquidation of such  Person's affairs,  and such
decree or  order  shall  remain  unstayed  and in  effect  for  a  period  of
60 consecutive days;  or (2) the commencement  by such Person of  a voluntary
case under  any applicable federal  or state bankruptcy, insolvency  or other
similar law now or hereafter in effect, or the consent  by such Person to the
entry of an order for  relief in an involuntary case  under any such law,  or
the consent by such Person  to the appointment of  or taking possession by  a
receiver, liquidator, assignee,  custodian, trustee, sequestrator or  similar
official for such Person or for any  substantial part of its property, or the
making by such Person of any general assignment for the benefit of creditors,
or the failure by such Person generally to pay its debts as such debts become
due, or  the taking of  action by such  Person in  furtherance of any  of the
foregoing.

     "Insurance  Policy" With respect  to a Receivable,  any insurance policy
benefiting the  holder of the  Receivable providing loss or  physical damage,
credit  life, credit  disability,  theft,  mechanical  breakdown  or  similar
coverage with respect to the Financed Boat or the Obligor.

     "Interest  Accrual Period"  means  the  calendar  month  preceding  each
Monthly Payment Date (or  in the case of the first Monthly  Payment Date, the
period from the Cutoff Date until August 31, 1997).

     "Interest Rate"  means the  interest rate  for any  one or  more of  the
Classes of Notes, or collectively  for all Classes of Notes, in  each case as
the context requires.

     "Investment Earnings" means,  with respect to any Monthly  Payment Date,
the realized investment  earnings (net of losses and  investment expenses) on
amounts on deposit  in the Trust Accounts  to be distributed on  such Monthly
Payment Date pursuant to Section 5.01(b) of the Sale and Servicing Agreement.

     "Issuer"  means  BankBoston  Marine Asset  Backed  Trust 1997-2  until a
successor replaces it and, thereafter,  means the successor and, for purposes
of any provision contained herein and required by the TIA, each other obligor
on the Notes.

     "Issuer  Order" or  "Issuer Request"  means a  written order  or request
signed in the name  of the Issuer by any  one of its Authorized Officers  and
delivered to the Indenture Trustee.

     "Lien"  means  a  security interest,  lien,  charge,  pledge,  equity or
encumbrance of any kind, other than tax liens, mechanics' liens and any liens
that attach to the respective  Receivable by operation of law as a  result of
any act or omission by the related Obligor.

     "Liquidation  Proceeds" means, with respect to any Defaulted Receivable,
the monies collected in respect thereof, from whatever source, on a Defaulted
Receivable during  the Collection  Period in which  such Receivable  became a
Defaulted Receivable, net of  the sum of any amounts of  expenses incurred by
the Servicer in  connection with such liquidation and any amounts required by
law to be remitted to the Obligor on such Defaulted Receivable.

     "Listed Receivable" means any Receivable listed on the Exceptions Report
prepared  by First Trust  National Association and  attached to the  Sale and
Servicing Agreement as Exhibit D.

     "Monthly  Payment Date" means,  with respect to  each Collection Period,
the 15th  day of the following month  or, if such day is  not a Business Day,
the immediately following Business Day, commencing on September 15, 1997.

     "Moody's" means Moody's Investors Service, Inc., or its successor.

     "MSCMC"  means Morgan  Stanley  Commercial  Mortgage  Capital,  Inc.,  a
Delaware Corporation and an affiliate of the Depositor.

     "Nonquarterly Payment Date" means a  Monthly Payment Date that is  not a
Quarterly Payment Date.

     "Note" means any Class A Note.

     "Note  Depository Agreement" means the agreement  dated August 27, 1997,
among the Trust,  the Indenture Trustee, and The Depository Trust Company, as
the  initial  Clearing Agency,  relating to  the  Notes, as  the same  may be
amended and supplemented from time to time.

     "Note  Distribution Account"  means  the  account  designated  as  such,
established and maintained pursuant to Section 5.01 of the Sale and Servicing
Agreement.

     "Note Owner" means, with respect to a Book-Entry Note, the Person who is
the beneficial owner  of such Book-Entry Note,  as reflected on the  books of
the Clearing Agency or on  the books of a Person maintaining an  account with
such  Clearing Agency  (directly as  a Clearing  Agency Participant or  as an
indirect  participant, in  each case  in accordance  with the  rules of  such
Clearing Agency).

     "Note  Pool Factor" means, with respect to each Class of Notes as of the
close of  business on  the last  day of  a Collection  Period, a  seven-digit
decimal figure equal to  the outstanding principal balance  of such Class  of
Notes  (after giving  effect to  any  reductions thereof  to be  made  on the
immediately  following  Monthly   Payment  Date)  divided  by   the  original
outstanding principal balance of such Class  of Notes.  The Note Pool  Factor
will be 1.0000000  as of the Closing  Date; thereafter, the Note  Pool Factor
will decline  to reflect reductions  in the outstanding principal  balance of
such Class of Notes.

     "Note  Register" and  "Note  Registrar"  have  the  respective  meanings
specified in Section 2.04 of the Indenture.

      "Noteholder" means the Person in whose name a Note is registered on the
Note Register.

     "Noteholders' Distributable Amount"  means, with respect to  any Monthly
Payment Date, the sum of  the Noteholders' Principal Distributable Amount and
the Noteholders' Interest Distributable Amount for such Monthly Payment Date.

     "Noteholders' Excess Distributable  Amount" means, with respect  to each
Monthly  Payment   Date,  the  lesser   of  (i)  the   Accelerated  Principal
Distribution Amount and (ii) the  amount, if any, necessary after application
of the  Noteholders' Regular Principal  Distribution amount for  such Monthly
Payment Date,  to reduce the aggregate principal amount  of the Notes so that
the    Overcollateralization     Amount    will     equal    the     Targeted
Overcollateralization Amount after application of principal payments for such
Monthly Payment Date.

     "Noteholders' Interest Carryover  Shortfall" means, with respect  to any
Monthly  Payment Date,  the excess  of the  sum of  the Noteholders'  Monthly
Interest Distributable Amount for the  preceding Monthly Payment Date and any
outstanding  Noteholders'  Interest  Carryover  Shortfall on  such  preceding
Monthly Payment Date, over the amount in respect of interest that is actually
deposited in the Note Distribution  Account on such preceding Monthly Payment
Date, plus interest on the amount of interest due but not paid to Noteholders
on the preceding Monthly Payment Date, to the extent permitted by law, at the
respective Interest Rates  borne by each Class  of the Notes for  the related
Interest Period.

     "Noteholders'  Interest Distributable Amount" means, with respect to any
Monthly   Payment  Date,  the  sum  of   the  Noteholders'  Monthly  Interest
Distributable Amount  for  such Monthly  Payment  Date and  the  Noteholders'
Interest Carryover Shortfall for such Monthly Payment Date.  For all purposes
of the Sale and  Servicing Agreement and  the Basic Documents, interest  with
respect to the  Notes shall be computed on the basis  of twelve 30-day months
in a 360-day year.

     "Noteholders' Monthly Interest Distributable Amount" means, with respect
to  any Monthly  Payment  Date,  interest accrued  for  the related  Interest
Accrual Period  on each Class  of Notes at  the respective Interest  Rate for
such Class on the outstanding principal balance of the Notes of such Class on
the immediately preceding Monthly Payment Date (or,  in the case of the first
Monthly  Payment  Date,  the  Closing  Date),  after  giving  effect  to  all
distributions of principal  to the Noteholders of  such Class on or  prior to
such Monthly Payment Date (or, in the case of the first Monthly Payment Date,
on the Closing Date).

     "Noteholders'  Monthly  Principal  Distributable   Amount"  means,  with
respect to any Monthly Payment Date, the lesser of (i) the sum of the Regular
Principal  Distribution  Amount plus  the Accelerated  Principal Distribution
Amount for such Monthly  Payment Date and (ii) the amount,  if any, necessary
to  reduce  the   aggregate  principal  amount  of  the  Notes  so  that  the
Overcollateralization  Amount will  equal the  Targeted Overcollateralization
Amount after application of principal payments for such Monthly Payment Date.

     "Noteholders' Principal Carryover  Shortfall" means, as of  the close of
any Monthly  Payment Date, the  excess of the Noteholders'  Monthly Principal
Distributable  Amount and  any outstanding  Noteholders'  Principal Carryover
Shortfall from the preceding Monthly Payment Date, over the amount in respect
of principal that is actually  deposited in the Note Distribution Account  on
such current Monthly Payment Date.

     "Noteholders' Principal Distributable Amount" means, with respect to any
Monthly  Payment  Date,   the  sum  of  the  Noteholders'  Monthly  Principal
Distributable  Amount for  such  Monthly Payment  Date  and the  Noteholders'
Principal  Carryover Shortfall  as  of  the close  of  the preceding  Monthly
Payment  Date;   provided,   however,   that   the   Noteholders'   Principal
Distributable Amount  shall not exceed  the outstanding principal  balance of
the  Notes.   In addition,  (a) on  the Class  A-1 Stated Maturity  Date, the
principal  required to  be deposited  in the  Note Distribution  Account will
include the amount  necessary (after giving effect to the other amounts to be
deposited in the Note Distribution  Account on such Monthly Payment Date  and
allocable to principal)  to reduce the  Outstanding Amount of  the Class  A-1
Notes to  zero; (b)  on the  Class A-2  Stated Maturity  Date, the  principal
required to be  deposited in the Note  Distribution Account will  include the
amount necessary (after giving effect to the other amounts to be deposited in
the Note Distribution Account  on such Monthly Payment Date and  allocable to
principal) to  reduce the Outstanding Amount of the  Class A-2 Notes to zero;
(c) on  the Class  A-3 Stated  Maturity Date,  the principal  required to  be
deposited in the Note Distribution  Account will include the amount necessary
(after giving  effect  to the  other  amounts to  be  deposited in  the  Note
Distribution Account on such Monthly Payment Date and allocable to principal)
to reduce  the Outstanding Amount of the Class A-3  Notes to zero; (d) on the
Class A-4 Stated Maturity Date, the principal required to be deposited in the
Note  Distribution Account  will include the  amount necessary  (after giving
effect to the  other amounts to be deposited in the Note Distribution Account
on  such Monthly  Payment  Date and  allocable to  principal)  to reduce  the
Outstanding Amount of  the Class  A-4 Notes  to zero;  (e) on  the Class  A-5
Stated Maturity  Date, the principal  required to  be deposited  in the  Note
Distribution Account will  include the amount necessary (after  giving effect
to the other amounts to be deposited in the Note Distribution Account on such
Monthly Payment  Date and allocable  to principal) to reduce  the Outstanding
Amount of the Class A-5 Notes to  zero; (f) on the Class A-6 Stated  Maturity
Date, the principal required to be deposited in the Note Distribution Account
will include  the amount necessary (after giving  effect to the other amounts
to be deposited in the Note Distribution Account on such Monthly Payment Date
and allocable to principal) to reduce the Outstanding Amount of the Class A-6
Notes to zero; and  (g) on the Class A-7 Stated  Maturity Date, the principal
required to be  deposited in the Note  Distribution Account will include  the
amount necessary (after giving effect to the other amounts to be deposited in
the Note Distribution  Account on such Monthly Payment  Date and allocable to
principal and  all amounts available in  the Class A-7  Principal Account) to
reduce the Outstanding Amount of the Class A-7 Notes to zero.

     "Noteholders'  Regular  Principal   Distributable  Amount"  means,  with
respect to each Monthly Payment Date, the lesser of (i) the Regular Principal
Distribution  Amount and  (ii) the  amount, if any,  necessary to  reduce the
aggregate principal  amount of  the Notes so  that the  Overcollateralization
Amount will equal the Targeted Overcollateralization amount after application
of principal payments for such Monthly Payment Date.

     "Notes" means the Class A Notes.

     "Obligor" on  a Receivable means  the purchaser or co-purchasers  of the
Financed Boat and any other Person who owes payments under the Receivable.

     "Officer's Certificate"  means a  certificate signed  by any  Authorized
Officer of  the Issuer, under  the circumstances described in,  and otherwise
complying  with,  the   applicable  requirements  of  Section 11.01   of  the
Indenture, and  delivered to the Indenture  Trustee and, with respect  to any
other Basic Document, means  a certificate signed by any vice  president, and
the  president,  treasurer,  assistant   treasurer,  secretary  or  assistant
secretary of  the Servicer  or any other  party specified  in any  such Basic
Document as delivering an Officer's Certificate.  Unless otherwise specified,
any reference  in the Indenture  to an Officer's  Certificate shall be  to an
Officer's Certificate of any Authorized Officer of the Issuer.

     "Opinion of Counsel" means  one or more written opinions  of counsel who
may, except as  otherwise expressly provided in the Indenture, be an employee
of or counsel to the Issuer, the  Servicer or the Depositor and who shall  be
satisfactory to the Indenture Trustee, and which opinion or opinions shall be
addressed to  the Indenture Trustee  as Indenture Trustee, shall  comply with
any applicable requirements of Section 11.01 of the Indenture and shall be in
form satisfactory to the Indenture Trustee.

     "Outstanding"  means,  as  of  the  date  of  determination,  all  Notes
theretofore authenticated and delivered under the Indenture except:

          (i)  Notes theretofore cancelled by the Note Registrar or delivered
     to the Note Registrar for cancellation;

          (ii) Notes or portions  thereof the payment for which money  in the
     necessary  amount  has  been theretofore  deposited  with  the Indenture
     Trustee or  any Paying  Agent in  trust for  the Holders  of such  Notes
     (provided,  however, that  if such Notes  are to be  redeemed, notice of
     such  redemption  has been  duly  given  pursuant  to the  Indenture  or
     provision for such  notice has been made, satisfactory  to the Indenture
     Trustee); and

          (iii) Notes in  exchange for or in  lieu of which other  Notes have
     been authenticated  and delivered pursuant to the Indenture unless proof
     satisfactory to the  Indenture Trustee is presented that  any such Notes
     are held by a bona fide purchaser;

provided,  that  in   determining  whether  the  Holders  of   the  requisite
Outstanding   Amount  of   the  Notes   have  given   any   request,  demand,
authorization, direction,  notice, consent or  waiver hereunder or  under any
Basic Document, Notes owned by the Issuer, any other obligor upon  the Notes,
the Depositor  or any  Affiliate of  any of  the foregoing  Persons shall  be
disregarded and  deemed not  to be Outstanding,  except that,  in determining
whether the  Indenture Trustee shall  be protected in  relying upon any  such
request,  demand, authorization, direction,  notice, consent or  waiver, only
Notes  that  the  Indenture  Trustee  knows  to  be  so  owned  shall  be  so
disregarded.   Notes  so owned that  have been  pledged in good  faith may be
regarded as Outstanding if the pledgee establishes to the satisfaction of the
Indenture Trustee the  pledgee's right so to  act with respect to  such Notes
and that the pledgee is not the Issuer, any other obligor upon the Notes, the
Depositor or any Affiliate of any of the foregoing Persons.

     "Outstanding Amount" means the aggregate  principal amount of all Notes,
or Class of Notes, as applicable, Outstanding at the 
date of determination.

     "Outstanding  Simple   Interest  Advances"   on   the  Simple   Interest
Receivables means the sum, as of  the close of business on the last  day of a
Collection Period, of all Simple Interest Advances as reduced  as provided in
Section 5.04 of the Sale and Servicing Agreement.

     "Overcollateralization Amount" means  the amount which shall  equal zero
as  of the  Closing Date  and for any  Monthly Payment  Date shall  equal the
amount, if  any, by  which the  Pool Balance  as of  the end  of the  related
Collection Period exceeds  the sum of  the (i) aggregate principal  amount of
the Notes, (ii)  the aggregate amount on  deposit in the Class  A-7 Principal
Account  and  (iii) the  Certificate  Balance,  after  giving effect  to  all
distributions made in respect of principal on such Monthly Payment Date.

     "Owner Trust Estate" means all right, title and interest of the Trust in
and to  the property and rights assigned to  the Trust pursuant to Article II
of the Sale and  Servicing Agreement, all funds on deposit  from time to time
in the Trust Accounts and all other property of the Trust from  time to time,
including any rights  of the Owner Trustee and the Trust pursuant to the Sale
and Servicing Agreement.

     "Owner  Trustee"  means  Wilmington Trust  Company,  a  Delaware banking
corporation, not in its individual capacity but solely as owner trustee under
the Trust Agreement, and any successor Owner Trustee hereunder.

     "Participation Certificate"    means  participation  certificate  No.  6
issued  by the  Bank pursuant  to the  Participation and  Servicing Agreement
representing 100% undivided ownership interest in each Receivable.

     "Participation and Servicing Agreement" or "PSA" means the participation
and servicing  agreement dated as of March 31,  1997, as amended, between the
Bank, as seller and MSCMC, as purchaser and initial certificateholder.

     "Pass-Through Rate" means 7.18%.

     "Paying  Agent" means  the Indenture  Trustee or  any other  Person that
meets  the  eligibility standards  for  the  Indenture Trustee  specified  in
Section 6.11  of  the  Indenture and  is  authorized by  the  Issuer  to make
payments  to  and  distributions  from  the  Collection  Account,   the  Note
Distribution  Account, the  Class  A-7  Interest Account  and  the Class  A-7
Principal  Account, including  payments of  principal of  or interest  on the
Notes on behalf of the Issuer.

     "Percentage  Interest"  means,  as to  any  Certificate,  the percentage
interest,  specified  on  the  face  thereof, in  the  distributions  on  the
Certificates pursuant to the Trust Agreement.

     "Person" means any  individual, corporation, estate, partnership,  joint
venture, association, joint  stock company, trust (including  any beneficiary
thereof),   unincorporated  organization  or  government  or  any  agency  or
political subdivision thereof.

     "Physical  Property"  has the  meaning  assigned  to  such term  in  the
definition of "Delivery" above.

     "Pool Balance"  means, as of the close of business  on the last day of a
Collection Period, the  aggregate Principal Balance of the  Receivables as of
such day (excluding Purchased Receivables and Defaulted Receivables).

     "Predecessor Note"  means, with  respect to  any particular  Note, every
previous Note evidencing all or a portion of the same debt as that  evidenced
by such particular  Note; and, for the  purpose of this definition,  any Note
authenticated and delivered under Section 2.05 of  the Indenture in lieu of a
mutilated,  lost, destroyed or  stolen Note shall  be deemed  to evidence the
same debt as the mutilated, lost, destroyed or stolen Note.

     "Preferred Mortgage"  means  "preferred mortgage"  of  a vessel  of  the
United States as defined in the Ship Mortgage Statutes.

     "Principal Balance" means as of the close of business on the last day of
a  Collection Period the Amount Financed minus the  sum of (i) the portion of
all payments  made by or on behalf of the related Obligor on or prior to such
date and allocable to principal using the Simple Interest Method and (ii) any
payment of the Purchase Amount for such Receivable allocable to principal.

     "Proceeding" means  any suit in equity, action  at law or other judicial
or administrative proceeding.

     "Purchase Amount"  means the amount, as of the  close of business on the
last day of  a Collection  Period, required  to prepay in  full a  Receivable
under  the terms  thereof  including interest  to  the end  of  the month  of
purchase.

     "Purchased Receivable" means  a Receivable purchased as of  the close of
business on the last day of  a Collection Period by the Servicer pursuant  to
Section 4.07  of the Sale  and Servicing Agreement,  by the  Bank pursuant to
Section 3.01 of the Sale and Servicing Agreement or the Depositor pursuant to
Section 3.02 of the Sale and Servicing Agreement.

     "Quarterly Payment Date"  means the 15th day of  November, February, May
and August or  if such day is  not a Business Day,  the immediately following
Business Day, commencing November 17, 1997.

     "Rating  Agency" means  Moody's and  Standard &  Poor's or,  if  no such
organization or successor is any longer in existence, a nationally recognized
statistical  rating organization or other comparable Person designated by the
Depositor,  notice of  which  designation  shall be  given  to the  Indenture
Trustee, the Owner Trustee and the Servicer.  Any notice required to be given
to a Rating Agency pursuant to the Sale and Servicing Agreement shall also be
given to Fitch Investors  Service, L.P. and Duff & Phelps  Credit Rating Co.,
although, except  as set forth above, neither shall  be deemed to be a Rating
Agency for any purposes of the Sale and Servicing Agreement.

     "Rating Agency Condition"  means, with respect to any  action, that each
Rating Agency shall have  been given 10 Business Days (or such shorter period
as is acceptable to each Rating Agency) prior notice thereof and that each of
the Rating Agencies shall have  notified the Depositor, the Servicer and  the
Issuer  in  writing  that such  action  will  not result  in  a  reduction or
withdrawal of the then current rating of the Notes.

     "Realized Losses" means,  with respect to any Receivable  that becomes a
Defaulted  Receivable  during  any  Collection  Period,  the  excess  of  the
Principal Balance of such Defaulted Receivable over all  Liquidation Proceeds
or other amounts to the extent allocable to principal during such  Collection
Period.

     "Receivable"  means any retail installment sales contract or installment
loan for  boats  listed on  Schedule A to  the Sale  and Servicing  Agreement
(which Schedule may be in the form of microfiche).

     "Receivable Files" means the documents specified  in Section 3.03 of the
Sale and Servicing Agreement.

     "Record Date"  shall mean, with  respect to any Monthly  Payment Date or
Redemption Date, the close of business on the day immediately preceding  such
Monthly Payment  Date or, if  Definitive Certificates are issued  pursuant to
Section 3.13 of the Trust Agreement, the last day of the month preceding such
Monthly Payment  Date and if  Definitive Notes  have been issued  pursuant to
Section 2.12  of the  Indenture, the  last day  of the  month preceding  such
Monthly Payment Date.

     "Recoveries"  means,  with respect  to  any  Receivable  that becomes  a
Defaulted  Receivable, monies  collected in  respect  thereof, from  whatever
source, during any Collection Period following the Collection Period in which
such Receivable became a Defaulted Receivable, net of the sum of  any amounts
expended by  the Servicer  for the  account of  the Obligor  and any  amounts
required by law to be remitted to the Obligor.

     "Redemption  Date" means,  in  the case  of a  redemption  of the  Notes
pursuant to  Section 10.01(a) of  the Indenture or  a payment  to Noteholders
pursuant to  Section 10.01(b)  of the  Indenture,  the Monthly  Payment  Date
specified  by the Servicer or the Issuer pursuant to Section 10.01(a) or (b),
as applicable.

     "Redemption Price" means  (a) in the case of  a redemption of the  Notes
pursuant to Section 10.01(a) of the Indenture, an amount equal  to the unpaid
principal  amount of  the Notes  redeemed  plus accrued  and unpaid  interest
thereon at the  respective Interest Rates  for each Class  of Notes being  so
redeemed, or  (b) in the case  of a payment  made to Noteholders  pursuant to
Section 10.01(b)  of  the  Indenture,  the  amount on  deposit  in  the  Note
Distribution Account, but not in excess of the amount specified in clause (a)
above.

     "Registered  Holder" means the Person in whose name a Note is registered
on the Note Register on the applicable Record Date.

     "Registrar  of Titles":   With  respect to  any state,  the governmental
agency  or body  responsible  for the  registration of,  and the  issuance of
certificates of title relating to, boats and liens thereon.

     "Regular  Principal  Distribution  Amount" means,  with  respect  to any
Monthly Payment Date, the sum  of the following amounts, without duplication,
with respect to the Receivables in respect of the Collection Period preceding
such Monthly Payment Date: (i) that portion of all collections on Receivables
allocable to  principal, (ii) all  Liquidation Proceeds or  other collections
attributable  to the principal  amount of  Receivables that  became Defaulted
Receivables during such Collection Period, plus the amount of Realized Losses
with respect to  the Defaulted Receivables, (iii) to  the extent attributable
to principal, the Purchase Amount of each Receivables that became a Purchased
Receivable during such Collection  Period and (iv) partial  payments relating
to refunds  of extended warranty protection plan costs or of physical damage,
credit  life or disability insurance policy premiums,  but only if such costs
or premiums were financed  by the respective Obligors thereon as  of the date
of the original contract and only to the extent not included under clause (i)
above.

     "Reserve   Account   Initial   Deposit"  means   an   amount   equal  to
$12,455,063.62.

     "Reserve Account" means the account designated as such,  established and
maintained  pursuant  to  Section 5.01(a)(iii)  of  the  Sale  and  Servicing
Agreement.

     "Responsible Officer" means, with respect to the  Indenture Trustee, any
Trust Officer thereof.

     "Sale  and  Servicing  Agreement"  shall mean  the  Sale  and  Servicing
Agreement dated as of  August 25, 1997, among the Issuer,  the Depositor, and
BankBoston, N.A., as servicer as the same may be amended or supplemented from
time to time.

     "Schedule of Receivables" means the list of the Receivables set forth in
Schedule A to the Sale and Servicing Agreement (which Schedule may be  in the
form of microfiche).

     "Secretary of  State" shall mean the Secretary of  State of the State of
Delaware.

     "Secretary  of  Transportation"  means the  United  States  Secretary of
Transportation or any successor thereto.

     "Securities" means the Notes and the Certificates.

     "Securities Act" means the Securities Act of 1933, as amended.

     "Seller" means BankBoston, N.A., a national  banking association, or its
successors in interest.

     "Servicer"  means BankBoston, N.A., as  the servicer of the Receivables,
and each successor to BankBoston, N.A. (in the same capacity).

     "Servicer Default" means an event  specified in Section 8.01 of the Sale
and Servicing Agreement.

     "Servicer's Certificate" means  a certificate of the  Servicer delivered
pursuant  to Section 4.09 of the Sale  and Servicing Agreement, substantially
in the form of Exhibit B.

     "Servicing  Fee" means  the fee  payable  to the  Servicer for  services
rendered during each  Collection Period, determined pursuant  to Section 4.08
of the Sale and Servicing Agreement.

     "Servicing Fee Rate" means .50% per annum.

     "Ship  Mortgage Statutes"  means Chapter 313  of Title 46  of the United
State Code, as amended from time to time.

     "Simple Interest Advance" means the amount of interest,  as of the close
of business on  the last day  of a Collection  Period, which the Servicer  is
required  to  advance   on  the  Simple  Interest   Receivables  pursuant  to
Section 5.04 of the Sale and Servicing Agreement.

     "Simple Interest  Method" means the  method of allocating a  fixed level
payment to  principal and interest,  pursuant to  which the  portion of  such
payment that  is allocated to interest  is equal to the product  of the fixed
rate of interest multiplied by the unpaid principal balance multiplied by the
period of  time elapsed since the preceding payment  of interest was made and
the remainder of such payment is allocable to principal.

     "Simple  Interest Receivable"  means  any  Receivable  under  which  the
portion of  a payment  allocable to  interest  and the  portion allocable  to
principal is determined in accordance with the Simple Interest Method.

     "Specified Reserve Account Balance"  means, with respect to  any Monthly
Payment Date, the lesser of  (i) 3% of the Initial Pool Balance  and (ii) the
outstanding principal balance of the Securities.

     "Standard & Poor's" means Standard & Poor's Ratings Services, a division
of The McGraw-Hill Companies, Inc., or its successor.

     "State" means any one of the  50 States of the United States of  America
or the District of Columbia.

     "Stated Maturity  Date" means, with respect  to any class of  Notes, the
Monthly Payment  Date set forth below opposite such  class of Notes on which,
to  the extent not previously paid,  the outstanding principal amount of such
Class of Notes will be payable.

          CLASS OF NOTES      STATED MATURITY DATE

          Class A-1           July 15, 2001
          Class A-2           June 15, 2004
          Class A-3           March 15, 2006
          Class A-4           October 15, 2008
          Class A-5           November 15, 2009
          Class A-6           August 15, 2010
          Class A-7           April 15, 2013

     "Successor Servicer" has the meaning specified in Section 3.07(e) of the
Indenture.

     "Targeted Overcollateralization Amount"  means, for any  Monthly Payment
Date, will be an Overcollateralization Amount equal to 2% of the Pool Balance
as of the end  of the related  Collection Period after  giving effect to  all
distributions  in respect  of principal  to be  made on such  Monthly Payment
Date.

     "Title Document" means with respect to any Financed Boat  subject to the
Ship Mortgage  Statutes, the documents  evidencing that a  Preferred Mortgage
has been  duly recorded with the Secretary of Transportation; with respect to
any Financed Boat not  subject to the Ship Mortgage Statutes, the certificate
of title for or other evidence  of ownership of such Financed Boat issued  by
the Registrar of  Titles in the jurisdiction  in which such Financed  Boat is
registered.

     "Total Distribution Amount"  means, with respect to any  Monthly Payment
Date, the sum  of the following amounts, without duplication, with respect to
the Receivables  in respect of  the Collection Period preceding  such Monthly
Payment Date:   (1) all collections on Receivables allocable  to interest and
principal (2) all Liquidation  Proceeds or other collections  attributable to
accrued  interest on  or  the  principal amount  of  Receivables that  became
Defaulted  Receivables during  such  Collection Period,  plus  the amount  of
Realized Losses with respect  to the Defaulted Receivables,  (3) all Advances
made by  the Servicer  on the  Receivables, (4) the  Purchase Amount  of each
Receivable  that became a Purchased Receivable during such Collection Period,
(5) all Recoveries and  (6) partial payments relating to  refunds of extended
warranty  protection  plan  costs  or  of physical  damage,  credit  life  or
disability insurance policy premiums, but only if such costs or premiums were
financed by the  respective Obligors thereon as  of the date of  the original
contract  and  only  to the  extent  not  included  under  clause (1)  above;
provided,  however, that  in calculating  the Total  Distribution Amount  the
following   will  be  excluded:  (i) all  payments  and  proceeds  (including
Liquidation Proceeds)  of any Purchased  Receivables, the Purchase  Amount of
which  has  been  included in  the  Total  Distribution  Amount  in  a  prior
Collection Period;  (ii) amounts  received  in respect  of  interest  on  the
Receivables (which  amounts will be  determined based on the  Simple Interest
Method) during such  preceding Collection Period  in excess of the  amount of
interest  that  would  be due  on  the  aggregate  Principal Balance  of  the
Receivables  during such  Collection Period  at  their respective  APRs if  a
payment were received on each Receivable during such Collection Period on the
date payment is due under the terms of such Receivable; and (iii) Liquidation
Proceeds  with respect  to a  Receivable attributable  to accrued  and unpaid
interest thereon (but not including  interest for the then current Collection
Period) but only to the extent of any unreimbursed Advances.

     "Treasury  Regulations" shall  mean  regulations, including  proposed or
temporary Regulations,  promulgated under  the  Code.   References herein  to
specific  provisions of  proposed  or  temporary  regulations  shall  include
analogous  provisions  of  final  Treasury  Regulations  or  other  successor
Treasury Regulations.

     "Trust" means the Issuer.

     "Trust  Account Property"  means  the Trust  Accounts,  all amounts  and
investments held from time to time in any Trust Account (whether in the  form
of deposit accounts, Physical Property, book-entry securities, uncertificated
securities or otherwise), and all proceeds of the foregoing.

     "Trust Accounts" has the meaning assigned thereto in Section 5.01 in the
Sale and Servicing Agreement.

     "Trust  Agreement" means the Amended  and Restated Trust Agreement dated
as  of August  25,  1997, among  the  Depositor, the  Owner  Trustee and  the
Company.

     "Trust Estate" means all  money, instruments, rights and other  property
that are subject or intended to be subject  to the lien and security interest
of  the Indenture  for the  benefit  of the  Noteholders (including,  without
limitation, all  property and interests  Granted to  the Indenture  Trustee),
including all proceeds thereof.

     "Trust Indenture Act"  or "TIA" means the Trust Indenture Act of 1939 as
in force on the date hereof, unless otherwise specifically provided.

     "Trust Officer" means, in the case of the Indenture Trustee, any officer
within the  Corporate Trust  Office of the  Indenture Trustee,  including any
Vice  President,  Assistant  Vice  President,  Senior  Trust  Officer,  Trust
Officer, Secretary, Assistant Secretary or any other officer of the Indenture
Trustee customarily performing functions similar to those performed by any of
the above designated officers and also, with respect  to a particular matter,
any other officer to whom such  matter is referred because of such  officer's
knowledge of and familiarity with the particular subject and, with respect to
the  Owner  Trustee,  any  officer  in  the  Corporate  Trust  Administration
Department  of  the   Owner  Trustee  with  direct   responsibility  for  the
administration of the  Trust Agreement and the  Basic Documents on behalf  of
the Owner Trustee.

     "UCC"   means,  unless  the  context  otherwise  requires,  the  Uniform
Commercial  Code, as in effect in the  relevant jurisdiction, as amended from
time to time.





                                                                   SCHEDULE A

                           Schedule of Receivables



                  Delivered to the Owner Trustee at Closing


                                                                   SCHEDULE B

                         Location of Receivable Files

                    Ganis Credit Corporation
                    660 Newport Center Drive
                    Newport Beach, CA  92660

                                                                  EXHIBIT A-1

                Form of Distribution Statement to Noteholders


BankBoston Marine Asset Backed Trust 1997-2
Monthly Payment Date Statement to Noteholders

Pool Balance
Principal Distributable Amount
  Class A-1 Notes:  ($    per $1,000 original principal amount)
  Class A-2 Notes:  ($    per $1,000 original principal amount)
  Class A-3 Notes:  ($    per $1,000 original principal amount)
  Class A-4 Notes:  ($    per $1,000 original principal amount)
  Class A-5 Notes:  ($    per $1,000 original principal amount)
  Class A-6 Notes:  ($    per $1,000 original principal amount)
  Class A-7 Notes:  ($    per $1,000 original principal amount)

Interest Distributable Amount
  Class A-1 Notes:  ($    per $1,000 original principal amount)
  Class A-2 Notes:  ($    per $1,000 original principal amount)
  Class A-3 Notes:  ($    per $1,000 original principal amount)
  Class A-4 Notes:  ($    per $1,000 original principal amount)
  Class A-5 Notes:  ($    per $1,000 original principal amount)
  Class A-6 Notes:  ($    per $1,000 original principal amount)
  Class A-7 Notes:  ($    per $1,000 original principal amount)
 
Note Balance
  Class A-1 Notes
  Class A-2 Notes
  Class A-3 Notes
  Class A-4 Notes
  Class A-5 Notes 
  Class A-6 Notes
  Class A-7 Notes
 

Note Pool Factor
  Class A-1 Notes
  Class A-2 Notes
  Class A-3 Notes
  Class A-4 Notes
  Class A-5 Notes
  Class A-6 Notes
  Class A-7 Notes


Certificate Balance

Servicing Fee
Servicing Fee Per $1,000 Note

Realized Losses

Reserve Account Balance

                                                                  EXHIBIT A-2

             Form of Distribution Statement to Certificateholders


BankBoston Marine Asset Backed Trust 1997-2 Monthly Payment Date Statement to
Certificateholders

Pool Balance

Principal Distributable Amount
Principal Per $1000 Certificate

Interest Distributable Amount
Interest Per $1,000 Certificate

Note Balance
  Class A-1 Notes
  Class A-2 Notes
  Class A-3 Notes
  Class A-4 Notes
  Class A-5 Notes 
  Class A-6 Notes
  Class A-7 Notes

Note Pool Factor
  Class A-1 Notes
  Class A-2 Notes
  Class A-3 Notes
  Class A-4 Notes
  Class A-5 Notes
  Class A-6 Notes
  Class A-7 Notes


Certificate Balance

Certificate Pool Factor
Servicing Fee
Servicing Fee Per $1,000 Note

Realized Losses

Reserve Account Balance





                                                                    EXHIBIT B
                        Form of Servicer's Certificate
                        ------------------------------



          S E R V I C E R S   M O N T H L Y   C E R T I F I C A T E

                  BANKBOSTON MARINE ASSET BACKED SERIES 1997-2



Accounting Date:
Determination Date:
Monthly Payment Date:
Collection Period Ending:


I.        Collection Account Summary

     Total Available Funds:
          Principal and Interest Payments Received (including Prepayments):
          Net Liquidation Proceeds (including Rebates/Insurance Amounts):
          Current Monthly Interest Advance:
          Amount of Withdrawal, if any, from Reserve Account:
          Purchase Amounts for Purchased Receivables:


     Total Distribution Amount Sent to Trustee:


II.       Simple Interest Excess or Shortfalls

     Amount of Interest Payments Due During the Collection Period for
     Receivables: 
     Amount of Interest Payments Received During the Collection Period for
     Receivables: 
     Amount of Current Month Simple Interest Excess/Shortfall: 

III.      Calculation of Reserve Account Deposit/Withdrawals

     Specified Reserve Account Balance (lesser of 3% of the Initial Pool
     Balance and the outstanding Principal Balance of the Notes and
     Certificates):
     Deposits to Reserve Account (only if Reserve Account less than the
     specified Reserve   Account Balance):
     Withdrawals from Reserve Account (to the extent there are shortfalls on
     payments of Interest or Principal):
     Amount in Reserve Account as of Determination Date (excluding amount to
     be paid on next Payment Date):

IV.  Collections on Receivables

(a)  Interest and Principal Payments Received:
          Interest Payments Received:
          Scheduled Principal Payments Received:
          Principal Prepayments Received:
     Total Interest and Principal Payments Received:

(b)  Liquidation Proceeds:
          Gross Proceeds of Defaulted Receivables (including
Rebates/Insurance):
               minus:    Reasonable Expenses:
     Net Liquidation Proceeds:

     Allocation of Liquidation Proceeds:
          Amount Allocable to Interest Payments:
          Amount Allocable to Principal Payments:

(c)  Purchase Amount--Loans Repurchased from Trust:


          Amount Allocable to Interest:
          Amount Allocable to Principal:

               Total Collected Funds:

V.   Calculation of Servicing and Trustee Fees:

     Pool Balance of Receivables as of First Day of Collection Period:
          multiplied by Servicer Fee Rate:
          divided by Months per Year:
     Servicing Fee Amount:

     Pool Balance of Receivables as of First Day of Collection Period:
          multiplied by Trustee Fee Rate:
          divided by Months per Year:
     Trustee Fee Amount:

VI.  Pool Balance and Portfolio Performance

(a)  Pool Balance
          Initial Pool Balance:
          Pool Balance as of Preceding Accounting Date:
          Pool Balance as of Current Accounting Date
          Age of Pool in Months:

(b)  Default and Delinquency Performance (Includes Repossessions and
Bankruptcies):

<TABLE>
<CAPTION>
      Current Month                 Number of Loans        Principal Balance          Percentage
<S>                                <C>                    <C>                        <C>
30 - 59 Days Delinquent
60 - 89 Days Delinquent
90+ Days Delinquent
Defaults

      Cumulative Defaults           Number of Loans        Principal Balance          Percentage
Cumulative Default
</TABLE>


Schedule of Liquidated Loans
     Description of Boat
     Account Number
     Original Principal Balance of the Liquidated Loan
     Outstanding Principal Balance of the Liquidated Loan
     Gross Recovery
     Recovery Net of Expenses
     Realized Loss
     Chargeoff Date
     Repossession Date
     Liquidation Date

Current Period Defaulted Receivables:
     Description of Boat
     Account Number
     Original Principal Balance of the Defaulted Loan
     Outstanding Principal Balance of the Defaulted Loan
     Recovery Net of Expenses
     Realized Loss
     Chargeoff Date

Schedule of Repossession Inventory
     Description of Boat
     Account Number
     Original Principal Balance of the Defaulted Loan
     Outstanding Principal Balance of the Defaulted Loan
     Recovery Net of Expenses
     Realized Loss
     Chargeoff Date
     Repossession Date

Current Period Realized Losses
     Current Months Realized Losses as Percentage of Initial Pool Balance
     (Annualized):
     Preceding Realized Losses as Percentage of Initial Pool Balance 
     (Annualized):
     Second Preceding Realized Losses as Percentage of Initial Pool Balance
     (Annualized):

VII. Distributions of the Total Distributable Amount
     Total Pool Factor:
     Note Pool Factor:
     Certificate Pool Factor:
     Class A-7 Interest and Principal Account:

     A.   Monthly Servicing Fee and any unpaid servicing fees from prior
          monthly payment dates:
          Servicer Reimbursements for Mistaken Deposits or Postings of Checks
          Returned for Insufficient Funds (not Otherwise Reimbursed to
          Servicer):

     B.   Noteholders Interest Distributable Amount:
               Class A-1
               Class A-2
               Class A-3
               Class A-4
               Class A-5
               Class A-6
               Class A-7


          Noteholders Principal Distributable Amount:
               Class A-1
               Class A-2
               Class A-3
               Class A-4
               Class A-5
               Class A-6
               Class A-7


     C.   Certificateholders Interest Distributable Amount:
          Certificateholders' Principal Distributable Amount:


                                  EXHIBIT C



(to be addressed to the
Indenture Trustee)


     Re:  Sale and Servicing Agreement dated as of 
          August 25, 1997, among Morgan Stanley ABS
          Capital II, Inc., BankBoston Marine Asset
          Backed Trust 1997-2 and the BankBoston, N.A.
          as Servicer (the "Agreement") 
          --------------------------------------------


Gentlemen:

          In accordance with the provisions of Section 3.03 of the above-
referenced Agreement, the undersigned, as Custodian, hereby certifies that as
to each (Listed Receivable) (Receivable listed in the Schedule of Receivables
other than the Listed Receivables) (other than any Receivable paid in full or
any Receivable listed on the attachment hereto), it has reviewed the 
Receivable File and has determined that (i) all documents required to be 
delivered to it pursuant to the Agreement are in its possession, (ii) such 
documents have been reviewed by it and appear regular on their face and 
relate to such Receivable (for each of the Receivables so indicated on the
attachment hereto a certified copy of the original Receivable or certified
confirmation of the lien is included in the Receivables File in lieu of a 
fully executed original Receivable or Title Document or application therefor,
respectively and each Receivable to the extent so indicated relates to a
Federally Documented Vessel), and (iii) based on its examination and only as
to the foregoing documents, the information set forth in the Schedule of 
Receivables respecting such Receivable is correct.  Capitalized terms used 
but not defined herein shall have the meanings provided by the Agreement.

                              (GANIS CREDIT CORPORATION,
                              as subservicer on behalf of
                              the Servicer)


                              By:
                                 ---------------------------
                              Name:
                                   -------------------------
                              Title:
                                    ------------------------


 

                                  EXHIBIT D


                    Delivered to the Servicer At Closing





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