MORGAN STANLEY ABS CAPITAL II INC
S-3, 1997-10-10
ASSET-BACKED SECURITIES
Previous: BRIDGESTREET ACCOMMODATIONS INC, S-8, 1997-10-10
Next: TOYOTA AUTO LEASE TRUST 1997-A, 8-K, 1997-10-10




   As filed with the Securities and Exchange Commission on October 10, 1997
                                                                             
                                                  Registration No. 333-     
                      SECURITIES AND EXCHANGE COMMISSION
                           Washington , D.C. 20549
                                   FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                                                        
                     ----------------------------------


                              MORGAN STANLEY ABS
                               CAPITAL II INC.
                   (Sponsor of the Trusts described herein)
            (Exact name of Registrant as specified in its charter)
             Delaware                                   Not Yet Available    
(State or Other Jurisdiction of 
Incorporation or Organization)            (I.R.S. Employer Identification No.)

                                1585 Broadway
                           New York, New York 10036
                                (212) 761-2063
 (Address, Including Zip Code, and Telephone Number, Including Area Code, of
Registrant's Principal Executive Offices)

                              Craig S. Phillips
                                  President
                      Morgan Stanley ABS Capital II Inc.
                                1585 Broadway
                           New York, New York 10036
                                (212) 761-1817
   (Name, Address, Including Zip Code, and Telephone Number, Including Area
Code, of Agent For Service)
                                  Copies to:
Sharon A. Knight, Esq.                  Gregory Walker, Esq.
Brown & Wood LLP                        Morgan Stanley & Co. Incorporated
One World Trade Center                  1585 Broadway
New York, New York 10048                New York, New York 10036
(212) 839-5594                          (212) 761-6745
                                                         
                   -------------------------------------

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

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

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

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

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


     If delivery of  the prospectus is expected  to be made pursuant  to Rule
434, please check the following box.  / /

                       CALCULATION OF REGISTRATION FEE


<TABLE>
<CAPTION>

 Title of Securities       Amount to Be        Proposed Maximum Offering     Proposed Maximum Aggregate    Amount of
 to Be Registered          Registered(1)       Price Per Unit (2)            Offering Price(2)             Registration Fee
 <S>			    <C>			        <C>			     <C>		        <C>
 Asset Backed Securities      $1,000,000                100%                         $1,000,000                 $304

</TABLE>


(1)  The Registration Statement relates to  the initial offering from time to
time of  the Asset  Backed Notes  and Asset  Backed Certificates  and to  any
resales thereof in market making   transactions  by  an  underwriter  to  the
extent required.
(2) Estimated  pursuant  to  Rule   457  solely  for  the  purpose   of
calculating the registration fee.


     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY  BE NECESSARY TO DELAY  ITS EFFECTIVE DATE UNTIL  THE REGISTRANT
SHALL  FILE   A  FURTHER  AMENDMENT   THAT  SPECIFICALLY  STATES   THAT  THIS
REGISTRATION STATEMENT SHALL  THEREAFTER BECOME EFFECTIVE IN  ACCORDANCE WITH
SECTION  8(A)  OF THE  SECURITIES  ACT OF  1933,  AS AMENDED,  OR  UNTIL THIS
REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION,
ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.
                                               

                              INTRODUCTORY NOTE

     This Registration  Statement contains  a form  of Prospectus  Supplement
relating to the  offering by various Trusts  of series of Asset  Backed Notes
and/or Asset Backed Certificates.   The form of Prospectus Supplement relates
only to the  securities described  therein and is  a form that  may be  used,
among others,  by the registrant  to offer  Asset Backed  Notes and/or  Asset
Backed   Certificates  under  this  Registration  Statement.    A  Prospectus
Supplement may contain any of the features referred to in the Prospectus.



Information  contained herein  is  subject  to completion  or  amendment.   A
registration statement relating  to these securities has been  filed with the
Securities and Exchange Commission.  These securities may not be sold nor may
offers  to buy  be  accepted prior  to  the time  the registration  statement
becomes effective.  This Prospectus  Supplement shall not constitute an offer
to sell or the solicitation of an offer to buy nor shall there be any sale of
these securities  in any  jurisdiction in which  such offer,  solicitation or
sale would be  unlawful prior to the registration or  qualification under the
securities laws of any such jurisdiction.


     Subject to completion dated October 10, 1997
PROSPECTUS SUPPLEMENT
(To Prospectus dated ______________ ___, 199__)
                 (____________________________ TRUST 199_-_)
     ($__________ ___% Fixed Rate Asset Backed Amortizing Notes, Class A
  $____________ Floating Rate Asset Backed Amortizing Certificates, Class B
                                            
          _____________  Trust 199_-_ (the  "Issuer" or the  "Trust") will be
formed pursuant  to a trust agreement  between Morgan Stanley ABS  Capital II
I n c .   a s   d e p o s i t o r   ( t h e   " D e p o s i t o r " )   a n d
_______________________________________, Trustee, as  amended and restated as
of ________, 199_-_ (as so amended and restated, the "Trust Agreement").  The
Issuer will issue  the $__________ Fixed Rate Asset  Backed Amortizing Notes,
Class  A  (the  "Notes")  and $_______________  Floating  Rate  Asset  Backed
Amortizing Certificates, Class B  (the "Certificates" and, together  with the
Notes, the "Securities").  The Notes will be issued pursuant to an indenture,
(the "Indenture"), among  the Issuer, ________________, as  indenture trustee
(the  "Indenture Trustee") (and  _________________ as swap  counterparty (the
"Swap Counterparty")).  The Certificates will be issued pursuant to the Trust
Agreement and  will represent  undivided interests  in the  Issuer.   The net
proceeds of the offering of the Notes and Certificates will be applied by the
Issuer  to  the  purchase of  $_____________  aggregate  principal  amount of
____________________________  Certificates,  Series 199_-_  (the  "Underlying
Securities") issued by ________________ Trust (the "Underlying Trust").
     The  Notes will  bear  interest at  a rate  equal  to _____%  per annum,
payable on the  ___th day of each _______  or, if such day is  not a Business
Day,the next succeeding  Business Day (each a "Payment  Date"), commencing on
______, 199_.   Interest at  a rate equal  to (state formula)  (calculated as
described herein)  plus ____% will be distributed on the Certificates on each
Payment Date commencing on ______, 199_.  The Notes will mature and principal
will be distributed on the Certificates on __________, ____ to the extent not
prepaid prior  thereto.   Distributions  of  principal and  interest  on  the
Certificates will  be subordinated in priority to  payments due on the Notes,
as described herein.

     The principal of  the Notes and of  the Certificates will be  subject to
prepayment as described  herein, in whole or  in part, on each  Payment Date,
commencing  __________,  ____,  in the  case  of  the  Notes, and  commencing
__________, ____  in the  case of the  Certificates, on  the basis  of (state
formula or index for  determining principal prepayments).  Variations  in the
rate of  payment of  principal of  the Securities  may be  significant.   The
Securities are also subject to mandatory prepayment under other circumstances
as  described  herein.   See  "MANDATORY  PREPAYMENT  OF  THE NOTES  AND  THE
CERTIFICATES" herein.

     (The  Issuer  will  enter  into   the  Swap  Agreement  with  the   Swap
Counterparty pursuant to which the Issuer will agree to exchange the interest
payments  received with  respect  to the  Underlying  Securities and  certain
eligible  investments for payments  from the  Swap Counterparty in  an amount
equal  to the interest due on the Securities.)  (If the principal prepayments
are not  based on principal distributions on Underlying Securities, state how
Swap Agreement or other Enhancement will provide funds for such prepayments.)

     THE ISSUER IS NOT A SUBSIDIARY  OR AFFILIATE OF OR OTHERWISE RELATED  TO
THE UNDERLYING TRUST OR ANY OF ITS AFFILIATES.   THE UNDERLYING TRUST AND ITS
AFFILIATES ARE  NOT INVOLVED  IN THE  OFFERING OF  THE SECURITIES  OR IN  THE
PREPARATION  OF THIS  PROSPECTUS SUPPLEMENT.   THE  UNDERLYING TRUST  AND ITS
AFFILIATES WILL  NOT  RECEIVE ANY  OF THE  PROCEEDS OF  THE  OFFERING OF  THE
SECURITIES, AND THE  UNDERLYING TRUST AND ITS AFFILIATES  ARE NOT RESPONSIBLE
FOR, NOR HAVE THEY PARTICIPATED IN THE DETERMINATION OF THE TIMING OF, PRICES
FOR OR QUANTITIES OF THE SECURITIES.

     There is currently no market for the Securities offered hereby and there
can be no assurance  that such a  market will develop or  if it does  develop
that it will continue. See "RISK FACTORS" herein.


FOR A DISCUSSION OF CERTAIN FACTORS WHICH SHOULD BE CONSIDERED BY PROSPECTIVE
PURCHASERS OF THE NOTES, SEE "RISK FACTORS" ON PAGE S-13 HEREIN.
                                            

          The Securities  offered hereby constitute part of a separate Series
of  Asset Backed Notes and Asset  Backed Certificates being offered by Morgan
ABS  Capital  II Inc.  from time  to  time pursuant  to its  Prospectus dated
_______________  __,  199__.  This  Prospectus  Supplement does  not  contain
complete  information  about  the  offering  of  the  Securities.  Additional
information is  contained in the Prospectus  and investors are urged  to read
both this  Prospectus Supplement and  the Prospectus in  full as well  as any
prospectus relating to the Underlying Securities. Sales of the Securities may
not be  consummated unless  the purchaser has  received both  this Prospectus
Supplement and the Prospectus. 
                                            
THE NOTES REPRESENT OBLIGATIONS OF, AND THE CERTIFICATES REPRESENT BENEFICIAL
INTERESTS IN, THE TRUST ONLY AND DO NOT REPRESENT OBLIGATIONS OF OR INTERESTS
IN MORGAN STANLEY ABS CAPITAL II INC., THE UNDERWRITER, THE UNDERLYING TRUST,
                  THE UNDERLYING TRANSFEROR OR ANY OF THEIR 

     RESPECTIVE AFFILIATES.  NONE OF THE NOTES, THE CERTIFICATES OR THE 
    UNDERLYING SECURITIES ARE INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT
INSURANCE CORPORATION OR BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR ANY
                                OTHER PERSON. 


 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
  AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
             ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT.
          ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                                            

          The Securities offered hereby will be purchased by Morgan Stanley &
Co. Incorporated (the  "Underwriter") from the Depositor and  will be offered
by the Underwriter from time to time to the public in negotiated transactions
or  otherwise at varying  prices to  be determined at  the time of  sale. The
aggregate proceeds  to the  Depositor from  the  sale of  the Securities  are
expected to be $ __________________  before deducting expenses payable by the
Depositor of $______________.

     The Notes and the Certificates are offered by the Underwriter subject to
prior sale, when, as, and  if accepted by the Underwriter and subject  to the
Underwriter's right to reject orders in whole or  in  part and to approval of
certain legal  matters by  its counsel.   It is  expected that the  Notes and
Certificates will be delivered  in book-entry form through the  facilities of
The Depository  Trust Company  and, in  the case  of the  Notes, Cedel  Bank,
soci t   anonyme,  and the  Euroclear System,  in  each case  against payment
therefor in immediately available funds on or about ____________, 199_.


                          MORGAN STANLEY DEAN WITTER
___________ ____, 199__


     THIS  PROSPECTUS SUPPLEMENT DOES NOT  CONTAIN COMPLETE INFORMATION ABOUT
THE OFFERING  OF THE NOTES  AND THE CERTIFICATES.   ADDITIONAL INFORMATION IS
CONTAINED IN THE PROSPECTUS, AND PROSPECTIVE INVESTORS ARE URGED TO READ BOTH
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN FULL.  SALES OF THE NOTES OR
THE  CERTIFICATES MAY NOT  BE CONSUMMATED  UNLESS THE PURCHASER  HAS RECEIVED
BOTH  THIS PROSPECTUS  SUPPLEMENT  AND THE  PROSPECTUS.   TO  THE EXTENT  ANY
STATEMENTS  IN THIS  PROSPECTUS SUPPLEMENT  CONFLICT  WITH STATEMENTS  IN THE
PROSPECTUS, THE STATEMENTS IN THIS PROSPECTUS SUPPLEMENT SHALL CONTROL.

     UNTIL 90 DAYS  AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING  TRANSACTIONS   IN  THE  SECURITIES  OFFERED   BY  THIS  PROSPECTUS
SUPPLEMENT,  WHETHER  OR  NOT  PARTICIPATING  IN  THIS  DISTRIBUTION, MAY  BE
REQUIRED  TO DELIVER THIS PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS.  THIS IS
IN  ADDITION  TO  THE  OBLIGATION  OF  DEALERS  TO  DELIVER  THIS  PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

     CERTAIN  PERSONS   PARTICIPATING  IN   THIS  OFFERING   MAY  ENGAGE   IN
TRANSACTIONS THAT STABILIZE, MAINTAIN,  OR OTHERWISE AFFECT THE PRICE  OF THE
NOTES OR THE CERTIFICATES.  SUCH TRANSACTIONS MAY INCLUDE STABILIZING AND THE
PURCHASE OF NOTES OR CERTIFICATES TO COVER SYNDICATE SHORT  POSITIONS.  FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING" HEREIN.

                          REPORTS TO SECURITYHOLDERS


     Unless and until Definitive Notes or Definitive Certificates are issued,
monthly  and annual unaudited  reports containing information  concerning the
Securities will be  prepared by the Administrator  and sent on behalf  of the
Trust only to Cede & Co. ("Cede"), as nominee of The Depository Trust Company
("DTC")  and registered holder of  the Notes and  Certificates.  See "CERTAIN
INFORMATION  REGARDING  THE  SECURITIES -  Book-Entry  Registration"  and "--
Reports   to   Securityholders"   in   the   accompanying   Prospectus   (the
"Prospectus").    Such  reports  will  not  constitute  financial  statements
prepared in accordance  with generally accepted  accounting principles.   The
Depositor, as  originator of  the Trust, will  file with  the Securities  and
Exchange Commission (the "Commission") such periodic reports  as are required
under  the Securities Exchange Act of 1934,  as amended (the "Exchange Act"),
and the rules and regulations of the Commission thereunder.

                          _________________________

     NO DEALER, SALESPERSON  OR OTHER PERSON HAS BEEN AUTHORIZED  TO GIVE ANY
INFORMATION OR TO  MAKE ANY  REPRESENTATIONS, OTHER THAN  THOSE CONTAINED  IN
THIS PROSPECTUS  SUPPLEMENT OR THE  PROSPECTUS, AND, IF  GIVEN OR  MADE, SUCH
INFORMATION  OR  REPRESENTATION  MUST  NOT  BE  RELIED UPON  AS  HAVING  BEEN
AUTHORIZED  BY  THE  DEPOSITOR  OR  BY  THE  UNDERWRITER.    THIS  PROSPECTUS
SUPPLEMENT  AND THE  PROSPECTUS DO  NOT  CONSTITUTE AN  OFFER TO  SELL, OR  A
SOLICITATION OF AN OFFER  TO BUY, THE SECURITIES OFFERED HEREBY  TO ANYONE IN
ANY JURISDICTION IN WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT
QUALIFIED TO DO SO OR TO ANYONE TO WHOM IT IS UNLAWFUL TO MAKE ANY SUCH OFFER
OR  SOLICITATION.  NEITHER THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE
AN IMPLICATION THAT  INFORMATION HEREIN OR THEREIN IS CORRECT  AS OF ANY TIME
SUBSEQUENT TO THE DATE OF THIS PROSPECTUS SUPPLEMENT OR PROSPECTUS.

                          _________________________



                              TABLE OF CONTENTS
                                                                         PAGE
                                                                         ----

                            PROSPECTUS SUPPLEMENT



Reports to Securityholders  . . . . . . . . . . . . . . . . . . . . . . . S-2
Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
The Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Description of The Notes  . . . . . . . . . . . . . . . . . . . . . . .  S-15
Description of The Certificates . . . . . . . . . . . . . . . . . . . .  S-17
Mandatory Prepayment of The Notes and The Certificates  . . . . . . . .  S-20
Priority of Payments  . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
The Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
The Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
(The Swap Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . S-28)
The Calculation Agent . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
The Administration Agreement  . . . . . . . . . . . . . . . . . . . . .  S-32
The Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
The Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
The Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Weighted Average Life of The Notes and Certificates
   and Maturity Considerations  . . . . . . . . . . . . . . . . . . . .  S-32
The Underlying Securities . . . . . . . . . . . . . . . . . . . . . . .  S-33
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . .  S-34
ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Legal Investment Considerations . . . . . . . . . . . . . . . . . . . .  S-37
Underwriting  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Legal Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Rating  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Index of Defined Terms  . . . . . . . . . . . . . . . . . . . . . . . .  S-39


                                  PROSPECTUS

                                                                        PAGE
                                                                        ----

Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Available Information . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Incorporation of Certain Documents by Reference . . . . . . . . . . . . . . 2
Reports to Holders  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Summary of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Description of The Notes  . . . . . . . . . . . . . . . . . . . . . . . .  11
Description of The Certificates . . . . . . . . . . . . . . . . . . . . .  14
Certain Information Regarding The Securities  . . . . . . . . . . . . . .  15
Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
The Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
The Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Certain Federal Income Tax Considerations . . . . . . . . . . . . . . . .  27
State Tax Considerations  . . . . . . . . . . . . . . . . . . . . . . . .  42
ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Plan of Distribution  . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Legal Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Index of Principal Terms  . . . . . . . . . . . . . . . . . . . . . . . .  44
Global Clearance, Settlement and Tax Documentation Procedures . . . . . . I-1


                                   SUMMARY

     The following summary  of certain pertinent information  is qualified in
its entirety by reference to  the detailed information appearing elsewhere in
this  Prospectus Supplement  and in  the accompanying  Prospectus and  in the
prospectus and  prospectus supplement  for each Underlying  Security. Certain
capitalized terms  used  herein  are defined  elsewhere  in  this  Prospectus
Supplement on the  pages indicated in the "Index of Defined Terms" or, to the
extent not  defined herein, have the  meanings assigned to such  terms in the
Prospectus.

Securities Offered            $_________ Fixed  Rate Asset  Backed Amortizing
                              Notes,  Class  A  (the  "Notes") and  $________
                              Floating    Rate   Asset    Backed   Amortizing
                              Certificates, Class B  (the "Certificates" and,
                              together  with  the Notes,  the  "Securities").
                              Distributions of principal and interest on  the
                              Certificates will  be subordinated  in priority
                              to  payments  due on  the  Notes, as  described
                              herein.

The Issuer                    _________  Trust  199_-_ (the  "Issuer"  or the
                              "Trust"),  a  Delaware  business  trust  to  be
                              established pursuant to the Trust Agreement (as
                              defined herein). Initially,  the assets of  the
                              Issuer   will   consist   of   the   Underlying
                              Securities (as defined  herein).  (In addition,
                              the Issuer will enter  into the Swap  Agreement
                              (as defined herein)). The Issuer will  not have
                              any   assets   other    than   the   Underlying
                              Securities,   the   Issuer's  rights   in   the
                              Collection  Account (as  defined herein),  (the
                              Issuer's rights  under the Swap  Agreement) and
                              all proceeds of the foregoing.

                              The  Issuer is not an affiliate of or otherwise
                              related to _____  (the "Underlying Transferor")
                              or the  Underlying Trust  (as defined  herein).
                              The  Underlying Transferor  and the  Underlying
                              Trust are not  involved in the offering  of the
                              Securities   or   the   preparation   of   this
                              Prospectus   Supplement.       The   Underlying
                              Transferor and  the Underlying  Trust will  not
                              receive  any of the proceeds of the offering of
                              the Securities,  and the  Underlying Transferor
                              and the  Underlying Trust  are not  responsible
                              for,  nor   have  they   participated  in   the
                              determination  of prices  for or  quantities of
                              the Securities.

Underlying Securities         _________  Certificates,  Series   199_-_  (the
                              "Underlying Securities") issued by ____________
                              Trust  (the  "Underlying Trust")  as  described
                              herein,  with  an aggregate  principal  balance
                              equal to $___________ as  of _________ __, 199_
                              (the "Closing  Date").    See  "THE  UNDERLYING
                              SECURITIES" herein.

Depositor                     Morgan  Stanley   ABS  Capital   II  Inc.,   an
                              affiliate of the Underwriter.
 
Description of the Notes      The  Notes  will  be   issued  pursuant  to  an
                              indenture  dated as  of __________,  199_ among
                              the   Issuer,   _____________________   in  its
                              capacity as  indenture trustee  (the "Indenture
                              Trustee")   (and   ____________    (the   "Swap
                              Counterparty")) in a principal  amount equal to
                              $______.

     Security for the
     Notes                    The Assets (as defined  herein) will be pledged
                              to  the Indenture  Trustee as security  for the
                              Issuer's obligations under the Notes (and under
                              the Swap Agreement; provided that the pledge of
                              the  Issuer's rights  under the  Swap Agreement
                              will secure  the Notes  only.   Payment of  any
                              amounts  owed   by  the  Issuer   to  the  Swap
                              Counterparty under  the Swap Agreement  will be
                              senior in priority of payment to the payment of
                              interest and principal due on the Notes.)

     Interest Payments
     on the Notes             Interest will  accrue on  the unpaid  principal
                              amount of the  Notes at a rate  per annum equal
                              to  ___%  (or  state  floating  rate  formula),
                              calculated  on  the basis  of  a (360-day  year
                              consisting of twelve  30-day months).  Interest
                              will accrue with respect  to each Payment  Date
                              during the  __________ period beginning  on the
                              __th  day of __________ (or on the Closing Date
                              in  the case  of the  first  Payment Date)  and
                              ending on the  __th day of __________  (each, a
                              "Note Interest Accrual Period").

                              Interest will  be  payable  to  Noteholders  in
                              arrears  on each Payment  Date.  "Payment Date"
                              means  the __th day  of each __________  or, if
                              such  day is  not  a  Business  Day,  the  next
                              succeeding   Business   Day,    commencing   on
                              _________  __, 199_.  A failure to pay interest
                              due on  the Notes  on any  Payment Date,  which
                              failure  continues  for   five  Business  Days,
                              constitutes  an  Event of  Default  (as defined
                              herein) under  the Indenture, provided  that if
                              interest on the Notes is deferred in accordance
                              with  the  provisions  described  herein  under
                              "DESCRIPTION OF THE  NOTES--Interest Deferral,"
                              such deferred  interest will not  be considered
                              to be  "due" until  the Payment  Date following
                              the  date when the related deferred interest on
                              the  Underlying Securities  is received  by the
                              Issuer.

                              Under  certain  circumstances  described herein
                              under  "DESCRIPTION  OF THE  NOTES  -- Interest
                              Deferral,"  interest   on  the  Notes   may  be
                              deferred.   Noteholders will not be entitled to
                              any additional payment  in respect of any  such
                              delay.  

     Principal Payments
     on the Notes             The  portion, if any,  of the principal  of the
                              Notes that  has not  been prepaid  as described
                              under "Mandatory  Prepayment of  the Notes  and
                              the Certificates" will be due on the __________
                              Payment  Date  (the  "Scheduled  Final  Payment
                              Date").  However, if an Event of Default occurs
                              under  the Indenture  (other than  an Event  of
                              Default   that   constitutes   a   Swap   Early
                              Termination (as defined herein)), the Indenture
                              Trustee  may and, at the written request of the
                              holders of a  majority of the principal  of the
                              Notes, will declare  the Notes immediately  due
                              and payable,  (subject  to  the  prior  written
                              consent of the  Swap Counterparty under certain
                              circumstances.    If a  Swap  Early Termination
                              occurs, the  entire unpaid principal  amount of
                              the  Notes  will  become  immediately  due  and
                              payable automatically.)

     Mandatory Prepayment
     of the Notes             The principal of  the Notes will be  subject to
                              prepayment as described herein, in whole or  in
                              part,  on   each  ___________,   commencing  on
                              ______________, on the basis  of (state formula
                              or index  for determining  amount of  principal
                              prepayments).    Variations   in  the  rate  of
                              prepayment  of  the Notes  may  be significant.
                              See "MANDATORY PREPAYMENT OF  THE NOTES AND THE
                              CERTIFICATES -- Prepayment" herein.

                              (In  addition, the Notes will be subject to the
                              Mandatory   Clean-up   Call,   the   Underlying
                              Securities Default  Call and  the Extraordinary
                              Expense Call.  See "MANDATORY PREPAYMENT OF THE
                              NOTES   AND  THE   CERTIFICATES  --   Mandatory
                              Clean-up  Call,"   "--  Underlying   Securities
                              Default  Call," and  "-- Extraordinary  Expense
                              Call" herein.)

     Record Date 
     for the Notes            Payments  on  the  Notes will  be  made  to the
                              Noteholders  in  whose  name   the  Notes  were
                              registered at the close of business on the last
                              Business Day of the month prior to the month in
                              which such payment occurs,  or, with respect to
                              the first  Payment Date, the  Closing Date (the
                              "Record Date").

     Denominations 
     of the Notes             The Notes,  calculated on  the
                              basis of  (the actual  number of  days in  each
                              Certificate Interest Accrual Period (as defined
                              herein) divided by 360).  "Certificate Interest
                              Accrual  Period"  means,  with respect  to  any
                              Payment Date, the period from and including the
                              preceding  Payment Date  (in  the  case of  the
                              first Payment Date,  from and including _______
                              __, 199_) to but excluding such current Payment
                              Date.   Except  as  otherwise provided  herein,
                              interest   will    be   distributed    on   the
                              Certificates in arrears  on each Payment  Date.
                              No interest will be paid on overdue interest.

                              Under  certain  ciree  "Definitive  Notes and
                              Certificates."

Description of
the Certificates              The Certificates  will be issued pursuant  to a
                              trust agreement  dated  as  of  _________  (_),
                              199_, as amended and restated  as of __________
                              __, 199_ (the  "Trust Agreement"), between  the
                              Depositor and _____________ in its capacity  as
                              owner  trustee (the  "Trustee") in  a principal
                              amount equal  to $________.   The  Certificates
                              will  represent  undivided   interests  in  the
                              Issuer as described herein.

     Interest Distributions
     on the Certificates      Interest  will accrue  on the  unpaid principal
                              amount  of the Certificates at a rate per annum
                              equal  to (state  formula),  calculated on  the
                              basis of  (the actual  number of  days in  each
                              Certificate Interest Accrual Period (as defined
                              herein) divided by 360).  "Certificate Interest
                              Accrual  Period"  means,  with respect  to  any
                              Payment Date, the period from and including the
                              preceding  Payment Date  (in  the  case of  the
                              first Payment Date,  from and including _______
                              __, 199_) to but excluding such current Payment
                              Date.   Except  as  otherwise provided  herein,
                              interest   will    be   distributed    on   the
                              Certificates in arrears  on each Payment  Date.
                              No interest will be paid on overdue interest.

                              Under  certain  circumstances  described  under
                              "Description  of the  Certificates --  Interest
                              Deferral," interest on  the Certificates may be
                              deferred.    Certificateholders   will  not  be
                              entitled to  any additional payment  in respect
                              of any such delay.
 
     Principal Distributions
     on the Certificates      To the extent described herein, the portion, if
                              any, of the principal  of the Certificates that
                              has  not   been  prepaid  as   described  under
                              "Mandatory  Prepayment  of  the Notes  and  the
                              Certificates"  will   be  distributed   on  the
                              Certificates  on  the Scheduled  Final  Payment
                              Date.  If the principal of the Notes has become
                              immediately due and payable  in accordance with
                              the Indenture  upon the occurrence of  an Event
                              of Default,  the principal of  the Certificates
                              will  be distributed  out of  the net  proceeds
                              realized from the liquidation of the Underlying
                              Securities  and  other Assets,  if any,  to the
                              extent available after the payment of all other
                              obligations of  the Issuer  in accordance  with
                              the  Priority of  Payments (as  defined herein)
                              (including  any  termination payment,  if  any,
                              owed under  the Swap  Agreement, all  principal
                              and  interest due on the Notes and all interest
                              due on the Certificates).

     Mandatory
     Prepayment of
     the Certificates         The  principal  of  the  Certificates  will  be
                              subject to  prepayment as described  herein, in
                              whole or in  part, on each  __________________,
                              commencing  on   _____________  (the   "Initial
                              Certificate Prepayment Date"),  on the basis of
                              (state formula or index  for determining amount
                              of principal  prepayments).  Variations  in the
                              rate of  prepayment of the  Certificates may be
                              significant.  See "MANDATORY  PREPAYMENT OF THE
                              NOTES AND THE CERTIFICATES" herein.

                              (In addition, the Certificates  will be subject
                              to the Mandatory Clean-up Call, the  Underlying
                              Securities Default  Call and  the Extraordinary
                              Expense Call.  See "MANDATORY PREPAYMENT OF THE
                              NOTES   AND  THE   CERTIFICATES  --   Mandatory
                              Clean-up  Call,"   "--  Underlying   Securities
                              Default  Call," and  "-- Extraordinary  Expense
                              Call" herein.)

     Subordination of 
     the Certificates         Distribution of  interest and principal  on the
                              Certificates will  be subordinated  in priority
                              of  payment to the  payment of expenses  of the
                              Issuer, (to amounts  owed by the Issuer  to the
                              Swap  Counterparty)  and   to  the  payment  of
                              interest and principal due on the Notes.

     Record Date for
     the Certificates         Payments on  the Certificates  will be  made to
                              the  Certificateholders   in  whose   name  the
                              Certificates  were registered  at the  close of
                              business on the Record Date.

     Denominations of
     the Certificates         The  Certificates  will  be  issued in  minimum
                              denominations of $1,000  and integral multiples
                              of $1,000 in excess thereof.

     Form, Registration
     and Transfer of 
     the Certificates         The Certificates will be  represented by one or
                              more permanent global Certificates (the "Global
                              Certificates") in fully registered form without
                              coupons  registered in the name of a nominee of
                              DTC.   See "DESCRIPTION OF  THE CERTIFICATES --
                              Form, Denomination and Registration" herein. 

                              Except in  the limited  circumstances described
                              herein, Certificates in  certificated form will
                              not  be  issued  in   exchange  for  beneficial
                              interests  in  the  Global  Certificate.    See
                              "Definitive Notes and Certificates."

                              Transfers   of   interests    in   the   Global
                              Certificates    are    subject    to    certain
                              restrictions.  See "Transfer Restrictions."

Limited Assets of
the Issuer                    The Notes  are debt obligations  of the  Issuer
                              and the Certificates represent interests in the
                              Issuer  only.   The Notes and  Certificates are
                              payable  solely  from  proceeds  of the  Assets
                              owned  by the Issuer.   None of  the Depositor,
                              (the  Swap  Counterparty,)   the  Trustee,  the
                              Indenture  Trustee,  the  Certificateholders or
                              any  of their affiliates or any other person or
                              entity will  be obligated  to make  payments on
                              the Notes or  the Certificates.   Consequently,
                              the holders of the Notes  and Certificates must
                              rely solely  on collections  in respect of  the
                              Assets   for   payments   on   the  Notes   and
                              distributions   on   the  Certificates.      If
                              collections in respect of the Assets net of any
                              amounts  owed  by  the   Issuer  (to  the  Swap
                              Counterparty under  the Swap Agreement)  and to
                              the  Indenture  Trustee  and  the  Trustee  are
                              insufficient   to   make   all   payments   and
                              distributions  due in respect  of the Notes and
                              the Certificates, there will be no other assets
                              of  the Issuer  available  for payment  of  any
                              shortfall  and,  following realization  of  the
                              Assets, any  obligation of  the  Issuer to  pay
                              such shortfall will be extinguished.   Any such
                              shortfall  will   be   borne   first   by   the
                              Certificateholders and then by the Noteholders.
                              (Due to the limited nature of the Assets of the
                              Issuer,  should   Extraordinary  Expenses   (as
                              defined  herein)   arise  in   excess  of   the
                              Counterparty Expense Limit (as defined herein),
                              the  Issuer  will  not  be  able  to  pay  such
                              expenses.  Accordingly, the Noteholders and the
                              Certificateholders   will   be    notified   if
                              Extraordinary Expenses  arise in excess  of the
                              Counterparty  Expense  Limit  less $__________.
                              In such  case,  unless  the  holders  of  Notes
                              evidencing 100% of the outstanding principal of
                              the Notes  provide the  Indenture Trustee  with
                              written direction not to prepay the  Notes, the
                              Notes and the  Certificates will become subject
                              to  mandatory  prepayment  as  described  under
                              "Mandatory Prepayment  of  the  Notes  and  the
                              Certificates    --     Extraordinary    Expense
                              Call."  In such event, (the Swap Agreement will
                              be  terminated) and  the Assets  of  the Issuer
                              available for  payment  of the  Notes  and  the
                              Certificates will  be limited  as described  in
                              the preceding paragraph.)


Calculation Agent             _____________ will  serve as  calculation agent
                              (the "Calculation Agent") for  the Issuer under
                              the Indenture  and the Trust  Agreement (and in
                              connection with the Swap  Agreement.)  See "THE
                              CALCULATION AGENT" herein.

(Swap Agreement               Under the Swap Agreement,  the Issuer will  pay
                              to  the Swap Counterparty  amounts equal to the
                              payments of  interest scheduled to  be received
                              on the Underlying Securities in accordance with
                              the terms  thereof net of certain  expenses and
                              the  Swap Counterparty  will pay to  the Issuer
                              amounts equal to  the interest  payable on  the
                              Notes and  the Certificates,  provided that  if
                              the Underlying Trust fails to make  any payment
                              on  the Underlying  Securities  to the  Issuer,
                              with  the result that  the Issuer is  unable to
                              make any  payment due to  be made by it  to the
                              Swap Counterparty under the Swap Agreement, the
                              Swap   Counterparty's   corresponding   payment
                              obligations under  the Swap  Agreement will  be
                              proportionately reduced in  accordance with the
                              terms  of   the  Swap  Agreement.     The  Swap
                              Agreement provides that payments thereunder are
                              to be reduced  in the event that  any amount of
                              interest  on   the  Underlying   Securities  is
                              deferred under the terms thereof, and increased
                              in  the event  that such  deferred  interest is
                              subsequently paid.

                              (If  principal  prepayments  are not  based  on
                              principal    distributions    on     Underlying
                              Securities, state  how Swap Agreement  or other
                              Enhancement   will  provide   funds  for   such
                              principal prepayments.)

                              If a Swap Early Termination (as defined herein)
                              occurs,  the principal  of  the Notes  will  be
                              declared or become immediately due and  payable
                              and  the Indenture Trustee will be obligated to
                              liquidate   the   Underlying    Securities   as
                              described under  "THE INDENTURE  -- Liquidation
                              of   Underlying    Securities   and    Eligible
                              Investments"  herein.    In   such  event,  the
                              principal   of   the   Certificates   will   be
                              distributed  out of  the net  proceeds realized
                              from   the   liquidation  of   the   Underlying
                              Securities,  Eligible  Investments   and  other
                              Assets, if  any, only  to the extent  available
                              after  the payment of  all other obligations of
                              the Issuer.  In the event that the net proceeds
                              of  the  liquidation  of  the  Assets  are  not
                              sufficient to make all  payments due in respect
                              of  the Notes and  Certificates and to  pay the
                              Issuer's other obligations,  if any, in respect
                              of the  termination of the Swap Agreement, then
                              such amounts will be applied in accordance with
                              the  Priority of  Payments (as  defined herein)
                              and  the claims  of  the Swap  Counterparty  in
                              respect of  such net proceeds will  rank higher
                              in  priority than the claims of the Noteholders
                              and  the  Certificateholders.    See "THE  SWAP
                              AGREEMENT" herein).

Certain Income Tax
Consequences                  In  the opinion of  Brown & Wood  LLP ("Federal
                              Tax Counsel"),  for  U.S.  federal  income  tax
                              purposes, the Issuer will not be an association
                              or  publicly  traded partnership  taxable  as a
                              corporation, the Notes will be  treated as debt
                              and  the   Certificates  will  be   treated  as
                              interests  in a partnership  to the extent they
                              are  held by  more  than one  person.   To  the
                              extent that  the Certificates are  held by  one
                              person, the Issuer will  be disregarded and the
                              holder of the  Certificates will be  treated as
                              directly  owning the  Issuer's assets  for U.S.
                              federal  income tax  purposes.   An  opinion of
                              counsel is not binding on the  Internal Revenue
                              Service  (the "IRS") and it is possible the IRS
                              could   disagree.       Each   Noteholder   and
                              Certificateholder, by the acceptance of a  Note
                              or Certificate, will  agree to treat  the Notes
                              as indebtedness  for federal,  state and  local
                              income  and  franchise  tax  purposes.     Each
                              Certificateholder for federal,  state and local
                              tax  purposes  by acceptance  of  a Certificate
                              will  agree   to  treat  the   Certificates  as
                              interests  in  a  partnership, or  if  all  the
                              Certificates  are  held  by   one  person,  the
                              Certificateholder will agree to treat itself as
                              owning the  Issuer's assets.   See "Income  Tax
                              Considerations" and "State  Tax Considerations"
                              herein.

ERISA                         Generally,  employee  benefit  plans  that  are
                              subject  to the  requirements  of the  Employee
                              Retirement  Income  Security  Act of  1974,  as
                              amended  ("ERISA"),  and  Section  4975 of  the
                              Internal Revenue Code of 1986, as  amended (the
                              "Code"), are permitted  to purchase instruments
                              like the  Notes that are  debt under applicable
                              state  law  and  have  no  "substantial  equity
                              features" without  reference to  the prohibited
                              transaction requirements of ERISA  and the Code
                              if the  obligor is not a party in interest with
                              respect  to such plan.  The Issuer expects that
                              the Notes  will be  classified as  indebtedness
                              without substantial  equity features  for ERISA
                              purposes.    Any   plan  fiduciary  considering
                              whether  to purchase the  Notes on behalf  of a
                              plan should consult with its counsel  regarding
                              the  applicability of  the provisions  of ERISA
                              and  the  Code  and  the  availability  of  any
                              exemptions  with respect  to  the purchase  and
                              holding of the Notes.

                              Under current law  the purchase and  holding of
                              the  Certificates  by  or  on   behalf  of  any
                              employee benefit plan subject  to the fiduciary
                              responsibility provisions  of ERISA  or Section
                              4975  of the Code  may result in  a "prohibited
                              transaction" within the meaning of ERISA and/or
                              the Code.   Consequently, Certificates  may not
                              be transferred to a proposed transferee that is
                              a plan subject to ERISA or that is described in
                              Section  4975(e)(1) of  the Code,  or  a person
                              acting on  behalf of any such plan or using the
                              assets   of    such   plan.       See    "ERISA
                              CONSIDERATIONS" herein.

Rating                        It  is a condition to the issuance of the Notes
                              that they  be rated  "___" by  ____________ and
                              "___" by _______  (each, a Rating Agency).   It
                              is  a   condition  to   the  issuance   of  the
                              Certificates  that  they  be  rated  "____"  by
                              ______ and "____" by  ___.  The ratings of  the
                              Notes  and  the   Certificates  by  the  Rating
                              Agencies address the likelihood of the full and
                              timely payment of principal and interest on the
                              Notes and Certificates, respectively.  There is
                              no assurance that any such rating will continue
                              for any period  of time or that it  will not be
                              revised  or withdrawn  entirely by  such Rating
                              Agency  if,  in   its  judgment,  circumstances
                              ((including, without limitation,  the rating of
                              the Swap Counterparty))  so warrant. A revision
                              or  withdrawal  of  such  rating  may  have  an
                              adverse effect on the market price of the Notes
                              and Certificates.   A security rating is  not a
                              recommendation to buy, sell or hold securities.

                                 RISK FACTORS

     An  investment in  the Securities  involves certain risks.   Prospective
investors should carefully consider the following factors, in addition to the
factors set forth under "Risk Factors" in  the Prospectus and the matters set
forth  elsewhere in  this Prospectus  Supplement, prior  to investing  in the
Securities.

     Limited  Liquidity.   There is  currently  no secondary  market for  the
Securities.  While the Underwriter intends to  make a market in the Notes and
the Certificates upon  their issuance, it  is under no  obligation to do  so.
There can be no assurance that any secondary market for any of the Securities
will develop, or,  if a secondary market  does develop, that it  will provide
the holders of such  Securities with liquidity of investment or  that it will
continue for the life of such Securities.

     Limited Assets of the  Issuer.  The Notes are obligations  of the Issuer
only and  the Certificates  represent interests in  the Issuer  only and  the
Notes and Certificates are payable  solely from proceeds of the  Assets owned
by  the  Issuer.   None  of  the  Depositor,  (the  Swap  Counterparty,)  the
Certificateholders, the Underwriter  or any of their affiliates  or any other
person or  entity  will be  obligated  to make  payments  on the  Notes,  the
Certificates or the Underlying Securities.   Consequently, the holders of the
Notes  and Certificates  must rely  solely on collections  in respect  of the
Assets for  payments on the Notes and distributions  on the Certificates.  If
collections in respect of the  Assets net of any  amounts owed by the  Issuer
(to the Swap Counterparty,)  the Indenture Trustee and the Owner  Trustee are
insufficient to  make all payments  and distributions due  in respect  of the
Notes and  the Certificates,  there will  be no  other assets  of the  Issuer
available  for payment  of any  shortfall and,  following realization  of the
Assets,  any  obligation  of  the  Issuer  to  pay  such  shortfall  will  be
extinguished.     Any   such   shortfall   will  be   borne   first  by   the
Certificateholders and secondly by the Noteholders.

     (Due to  the  limited  nature  of  the  Assets  of  the  Issuer,  should
Extraordinary  Expenses   (as  defined  herein)   arise  in  excess   of  the
Counterparty Expense Limit, the Issuer will not be able to pay such expenses.
Accordingly, the  Noteholders and the Certificateholders will  be notified if
Extraordinary Expenses arise in excess of the Counterparty Expense Limit less
$______.   In such case,  unless the holders of Notes  evidencing 100% of the
outstanding principal of the Notes provide the Indenture Trustee with written
direction not to prepay the Notes, the Notes and the Certificates will become
subject to mandatory  prepayment as described under "Mandatory  Prepayment of
the Notes  and  the Certificates  -- Extraordinary  Expense Call."   In  such
event, the  Swap Agreement will  be terminated and  the Assets of  the Issuer
available for payment  of the Notes and  the Certificates will be  limited as
described in the preceding paragraph.)

     (The  Swap  Agreement.   The  purchase  of  Securities   involves  risks
associated with the  Swap Agreement and the  Swap Counterparty.  If  the Swap
Counterparty  fails  to make  payments  due  to  the Issuer  under  the  Swap
Agreement, (or  if the  Swap Counterparty reduces  its payments  as described
under "THE SWAP AGREEMENT -- Taxation" herein,)  the Issuer will be unable to
meet  its obligations  in respect of  the Notes  and Certificates.   The Swap
Agreement may be terminated in accordance with its  terms upon the occurrence
of a Swap Default or Termination Event (each as defined herein).

     Upon any such early termination of the Swap Agreement, the Issuer or the
Swap Counterparty may  be liable to make  a termination payment to  the other
(regardless, if applicable,  of which of  such parties  may have caused  such
termination).  The  amount of any such  termination payment will be  based on
the  market  value of  the Swap  Agreement  computed on  the basis  of market
quotations of the cost of entering into swap transactions with the same terms
and  conditions that would have the effect  of preserving the respective full
payment obligations  of the  parties, in accordance  with the  procedures set
forth in the Swap Agreement; (state whether there  are circumstances where no
termination payment will be payable).  Any such termination payment could, if
interest rates have changed significantly, be substantial.

     If a  Swap Early Termination occurs, the principal  of the Notes will be
declared or become immediately due and payable and the Indenture Trustee will
be obligated to liquidate the Underlying Securities and Eligible Investments,
if  any, as  described  under  "The Indenture  --  Liquidation of  Underlying
Securities."  In any such event, the  ability of the Issuer to pay  principal
and interest  on the Notes and  Certificates will depend (a) on  the price at
which  the  Underlying  Securities  and  Eligible  Investments, if  any,  are
liquidated, (b) on the  amount of the termination payment (if  any) which may
be due to the  Swap Counterparty from the Issuer under the Swap Agreement and
(c) on the amount of the termination payment, if any, which may be due to the
Issuer from the  Swap Counterparty under  the Swap Agreement.   In the  event
that the net proceeds of the liquidation  of the Assets are not sufficient to
make all  payments due in respect of  the Notes and Certificates  and for the
Issuer to meet  its obligations, if any, in respect of the termination of the
Swap Agreement,  then such  amounts will be  applied in  accordance with  the
Priority of Payments  and the claims of  the Swap Counterparty in  respect of
such  net  proceeds will  rank  higher in  priority  than the  claims  of the
Noteholders and the Certificateholders.  See "PRIORITY OF PAYMENTS" herein.)

     Underlying Securities.  The Underlying Securities represent interests in
the Underlying Trust only and do not represent interests in or obligations of
the Underlying Transferor or any affiliate of the Underlying Transferor.  (If
the Underlying  Trust fails  to make  payments due  to the  Issuer under  the
Underlying Securities on  the due date  therefor, the  Swap Agreement may  be
terminated.  In  such event, the principal  of the Notes will  become due and
payable immediately and the Assets of the Issuer available for payment of the
Notes and Certificates  will be limited as described above under " -- Limited
Assets of the Issuer.")  See "THE UNDERLYING SECURITIES" herein.

     Maturity Assumptions  and Early Prepayment  Risk.  The principal  of the
Notes  will  be  prepaid  as  described  herein,  in  whole  or  in  part, on
____________ and  the principal  of the Certificates  will be  distributed on
_____________ on  the basis  of (state formula  or index and  discuss related
maturity assumptions, yield considerations and prepayment risk factors). 

     Reinvestment  Risk.  As described herein,  the rate of prepayment of the
Securities depends on a number  of factors, (including the Mandatory Clean-up
Call).   Accordingly, it  is not possible  to predict the  rate at  which the
Securities will be  redeemed.  Moreover, since prevailing  interest rates are
subject  to fluctuation,  there can  be no  assurance that  investors in  the
Securities will be able to reinvest the payments  thereon at yields equalling
or exceeding  the yield on  such Securities.   It is possible  that yields on
such  reinvestments will be lower,  and may be  significantly lower, than the
yield on  the Securities.   Investors in  the Securities should  consider the
related reinvestment risk in light of other investments that may be available
to such investors.

     Subordination  of  the  Certificates.   Distributions  of  principal and
interest on the Certificates will  be subordinated in priority of  payment to
the payment of expenses of the  Issuer, to amounts owed by the Issuer  to the
Swap Counterparty  and to the  payment of principal  and interest due  on the
Notes.   Consequently,   the   Certificateholders   will   not   receive  any
distributions of  principal or interest with respect  to a Payment Date until
amounts owed by  the Issuer to the Swap Counterparty on such Payment Date and
the full amount of  principal and interest due  on the Notes on  such Payment
Date are paid in full.  See "PRIORITY OF PAYMENTS" herein.

     (Potential Conflicts of Interest.  Because the Calculation Agent is (the
Swap Counterparty), potential  conflicts of  interest may  exist between  the
Calculation Agent and the holders of Notes and Certificates.  The Calculation
Agent is obligated to carry out its duties and functions as Calculation Agent
in good faith and using its reasonable judgment.)

     Rating of the  Securities. The Notes will  be rated "___" by  ______ and
"___" by ___ and the Certificates will be rated "___" by Moody's and "___" by
S&P (each  of  ___ and  ______ being  hereinafter referred  to  as a  "Rating
Agency").  A  rating is  not  a  recommendation  to  purchase, hold  or  sell
securities, inasmuch as  such rating does not  comment as to market  price or
suitability for a  particular investor.  The ratings of the Securities by the
Rating Agencies  address the  likelihood of the  full and  timely payment  of
principal and interest on the Securities.   However, a Rating Agency does not
evaluate,  and the ratings of the Securities  do not address, the possibility
that investors may  receive a lower yield  than anticipated. There can  be no
assurance that a rating will  remain for any given period  of time or that  a
rating will not be  lowered or withdrawn entirely  by a Rating Agency if,  in
its  judgment, circumstances ((including,  without limitation, the  rating of
the Swap Counterparty)) in the future so warrant.

                                  THE ISSUER

     The Issuer will  be a business trust formed under the  laws of the State
of Delaware pursuant to the Trust Agreement for the transactions described in
this Prospectus Supplement.  After its  formation, the Issuer will not engage
in  any  activity  other  than  (i)  acquiring  and  holding  the  Underlying
Securities and the  other assets of  the Issuer and proceeds  therefrom, (ii)
issuing  the Notes and the  Certificates, (iii) making  payments on the Notes
and   distributions  on  the  Certificates,  (iv)  (entering  into  the  Swap
Agreement) and (v) engaging in  other activities that are necessary, suitable
or  convenient to  accomplish  the  foregoing or  are  incidental thereto  or
connected therewith.

     The Issuer's  principal offices are  in Wilmington, Delaware in  care of
___________  as  Trustee,  at  the  address listed  below  under  "The  Owner
Trustee." 

     The Issuer  is not a subsidiary or affiliate  of or otherwise related to
the Bank or the Underlying Trust.  The Underlying Trust and the  Bank are not
involved  in  the offering  of  the  Securities or  the  preparation of  this
Prospectus Supplement.   The Bank and  the Underlying Trust will  not receive
any of the proceeds of the offering  of the Securities, and the Bank and  the
Underlying  Trust are not responsible for,  nor have they participated in the
determination of the timing of, prices for or quantities of, the Securities.


                           DESCRIPTION OF THE NOTES

     The  Notes will  be  issued  pursuant to  the  Indenture. The  following
summaries  describe  certain  terms  of  the Notes  and  the  Indenture.  The
summaries do not purport to be complete and are subject  to, and qualified in
their  entirety  by  reference  to,  the provisions  of  the  Indenture.  See
"MANDATORY PREPAYMENT  OF THE  NOTES AND THE  CERTIFICATES" and  "PRIORITY OF
PAYMENTS" herein  and  "DESCRIPTION OF  THE  NOTES -  The  Indenture" in  the
Prospectus for a summary of additional terms of the Indenture.

STATUS AND SECURITY

     The Notes  will be debt obligations of  the Issuer, secured as described
below.   The Notes will be senior in right of payment on each Payment Date to
the Certificates.

     Under the terms of the Indenture, the Issuer will grant to the Indenture
Trustee, for  the benefit of  the Noteholders  and the  Swap Counterparty,  a
security interest  in certain  assets of the  Issuer to  secure the  Issuer's
obligations under  the Indenture and  the Notes.   The assets subject  to the
security  interest  of the  Indenture  will  consist  of (i)  the  Underlying
Securities, (ii) the Collection Account, (iii) (the Issuer's rights under the
Swap Agreement  (for  the benefit  of  the Noteholders  only)) and  (iv)  all
proceeds of the foregoing (collectively, the "Assets").

     Payments of interest and principal on the Notes will be made solely from
the proceeds of the Assets, in accordance with the priorities described under
"PRIORITY OF PAYMENTS" herein.

INTEREST

     Interest on the  principal balances of the  Notes will accrue at  a rate
per annum  equal to ___%  (or state formula), (calculated  on the basis  of a
360-day year consisting  of twelve 30-day months) (the  "Note Accrual Rate").
Interest will  accrue with respect to each  Payment Date during the _________
period beginning on the __th day of __________ (or on the Closing Date in the
case of the  first Payment Date)  and ending on  the __th day  of ___________
(each, an "Interest Accrual Period").

     Interest will be payable to Noteholders in arrears on each Payment Date.
"Payment Date" means the __th day of each __________ or, if such day is not a
Business  Day, the  next succeeding  Business Day,  commencing on  ______ __,
199_.  A failure to pay interest due on the Notes on  any Payment Date, which
failure continues for five Business Days, constitutes an Event of Default (as
defined herein) under the Indenture,  provided that if interest on the  Notes
is deferred in accordance with the provisions described under "Description of
the Notes--Interest Deferral," such deferred interest will not  be considered
to  be "due"  until the  Payment  Date following  the date  when  the related
deferred interest on the Underlying Securities is  received by the Issuer.  A
"Business Day" is any day  other than a Saturday or Sunday or  another day on
which banking  institutions in New  York, New York or  the city in  which the
corporate  trust office  of the  Owner  Trustee or  the Indenture  Trustee is
located are authorized or obligated by law, regulations or executive order to
be closed.

     Under certain circumstances  described herein under "DESCRIPTION  OF THE
NOTES  -  Interest  Deferral,"  interest   on  the  Notes  may  be  deferred.
Noteholders will not be entitled to any  additional payment in respect of any
such delay.

INTEREST DEFERRAL

     If any  amount  of interest  which  would otherwise  be  payable on  the
Underlying Securities on  any payment date for such  Underlying Securities is
deferred under  the terms and  conditions thereof, interest otherwise  due in
respect of the  Notes on the following  Payment Date will be deferred  in the
same  proportion  as  the  proportion  that the  deferred  interest  on  such
Underlying Securities represents  of the aggregate interest  otherwise due on
the payment  date for the  Underlying Securities next preceding  such Payment
Date (as  determined by  the Calculation Agent  (in accordance with  the Swap
Agreement)).  Any  such deferred interest on the Notes will become payable on
the Payment Date following the date when the related deferred interest on the
Underlying Securities  is received by  the Issuer.   Noteholders will  not be
entitled to any additional payment in respect of any such delay.

PRINCIPAL

     The portion,  if any, of  the principal of the  Notes that has  not been
prepaid  as  described under  "Mandatory  Prepayment  of  the Notes  and  the
Certificates" will mature on  the Scheduled Final Payment Date.   However, if
an  Event of  Default occurs  under  the Indenture  (other than  an  Event of
Default that constitutes a Swap  Early Termination) the Indenture Trustee may
and, at  the written request of the holders of a majority of the principal of
the Notes,  will declare the  Notes immediately due and  payable, (subject to
the  prior  written   consent  of   the  Swap   Counterparty  under   certain
circumstances.    If a  Swap  Early  Termination  occurs, the  entire  unpaid
principal  amount  of the  Notes  will  become  immediately due  and  payable
automatically.)

MANDATORY PREPAYMENT

     Beginning on _______________  and on each ____________  thereafter until
the principal amount of  the Notes is paid in full, the  Issuer will prepay a
pro rata portion of the then outstanding principal amount of each Note (which
prepayment may range from (_____)%  to (_____)% of such outstanding principal
amount)  on  the basis  of  calculations  described  herein under  "MANDATORY
PREPAYMENT OF THE NOTES AND THE CERTIFICATES  -- Prepayment."  (The Notes are
also  subject  to the  Mandatory  Clean-up  Call, the  Underlying  Securities
Default  Call and  the  Extraordinary  Expense Call  (each  as defined  under
"MANDATORY PREPAYMENT OF THE NOTES AND THE CERTIFICATES" herein).)

PAYMENTS

     Payments  on the  Notes will be  made by  the Indenture Trustee  on each
Payment Date to persons in whose names the Notes are registered on the Record
Date.   The final payment  in retirement  of a  Note will be  made only  upon
surrender  of  the Note  to  the  Indenture  Trustee at  the  office  thereof
specified in the notice to Noteholders of such final payment.  Notice will be
mailed prior to the Payment  Date on which the final payment of principal and
interest on a Note is expected to be made to the holder thereof.

FORM, DENOMINATION AND REGISTRATION

     The Notes will  be represented by one  or more Global Notes.   Investors
may hold their  interests in  the Global  Note directly through  DTC (in  the
United States) or  CEDEL or Euroclear (in Europe) if they are participants in
such systems, or indirectly through  organizations which are participants  in
such systems.  The Global Note will be registered in the name of a nominee of
DTC.

     Except in the limited circumstances described under "CERTAIN INFORMATION
REGARDING THE SECURITIES - Definitive Securities" in the Prospectus owners of
beneficial interests in Global Notes will not be entitled to receive physical
delivery of certificated Notes.  The Notes are not issuable in bearer form.

     The Notes will be issued in minimum denominations of $1,000 and integral
multiples of $1,000 in excess thereof.


                       DESCRIPTION OF THE CERTIFICATES

     The Certificates  will be issued pursuant  to the Trust Agreement.   The
following summaries describe certain terms  of the Certificates and the Trust
Agreement.  The  summaries do not purport to be complete  and are subject to,
and qualified in their entirety by reference to, the provisions of  the Trust
Agreement.  See  "MANDATORY PREPAYMENT OF THE NOTES AND THE CERTIFICATES" and
"PRIORITY OF PAYMENT" herein and "THE  TRUST AGREEMENT" in the Prospectus for
a summary of additional terms of the Trust Agreement.

INTEREST

     Interest will accrue on the  unpaid principal amount of the Certificates
from the  Closing Date at a  rate per annum  equal to (state rate  or formula
therefor), calculated  on the  basis of (the  actual number  of days  in each
Certificate Interest Accrual Period divided by 360) (the "Certificate Accrual
Rate").   The  Certificate Accrual  Rate for  the first  Certificate Interest
Accrual Period  will  be (_____)%  per annum.  "Certificate Interest  Accrual
Period"  means,  with respect  to  any  Payment  Date,  the period  from  and
including the preceding  Payment Date (in the case of the first Payment Date,
from  and including ________ __, 199_)  to but excluding such current Payment
Date.  No interest will be paid on overdue interest.

     Under certain circumstances  described herein under "DESCRIPTION  OF THE
CERTIFICATES  --  Interest Deferral,"  interest  on the  Certificates  may be
deferred.  Certificateholders will not  be entitled to any additional payment
in respect of any such delay.

     Interest  on  the  principal   balance  of  the  Certificates  will   be
distributed __________  in arrears on each  Payment Date to the  extent funds
are available for such distribution in accordance with the priority described
under "Priority of Payments."

INTEREST DEFERRAL

     If  any amount  of  interest which  would otherwise  be  payable on  the
Underlying Securities on  any payment date for such  Underlying Securities is
deferred under  the terms and  conditions thereof, interest otherwise  due in
respect of the Certificates on the following Payment Date will be deferred in
the  same proportion  as the  proportion that  the deferred interest  on such
Underlying  Securities represents of the aggregate  interest otherwise due on
the payment  date for the  Underlying Securities next preceding  such Payment
Date (as  determined by the  Calculation Agent (in  accordance with  the Swap
Agreement)).   Any  such deferred  interest on  the Certificates  will become
payable on  the Payment  Date following  the date when  the related  deferred
interest   on  the   Underlying  Securities  is   received  by   the  Issuer.
Certificateholders will not be entitled  to any additional payment in respect
of any such delay.

PRINCIPAL

     To the  extent funds are  available for such distribution  in accordance
with the  priority described  under "Priority of  Payments," the  portion, if
any,  of the  principal of  the  Certificates that  has not  been  prepaid as
described under "Mandatory Prepayment of the Notes and the Certificates" will
be distributed on the Certificates on  the Scheduled Final Payment Date.   If
the  Notes have been declared immediately due  and payable in accordance with
the Indenture upon  the occurrence of an  Event of Default, the  principal of
the  Certificates will be  distributed out of the  net proceeds realized from
the liquidation of the Underlying Securities and other Assets, if any, to the
extent available after the payment of all  other obligations of the Issuer in
accordance with the Priority of Payments (including (any termination payment,
if any, owed under the Swap Agreement), all principal and interest due on the
Notes and all interest due on the Certificates).

MANDATORY PREPAYMENT

     Beginning on each _____________ thereafter until the principal amount of
the Certificates  is paid  in full,  the Issuer  will distribute  a pro  rata
portion of the  then outstanding principal amount of  each Certificate (which
prepayment may range  from (____)% to (_____)% of  such outstanding principal
amount)  on  the basis  of  calculations  described  herein under  "MANDATORY
PREPAYMENT  OF  THE NOTES  AND  THE CERTIFICATES"  to  the  extent funds  are
available for  such distribution  in accordance  with the  priority described
under  "Priority of  Payments."   (The Certificates  are also subject  to the
Mandatory  Clean-up  Call, the  Underlying  Securities Default  Call  and the
Extraordinary Expense  Call (each as  defined under "Mandatory  Prepayment of
the Notes and the Certificates").)

SUBORDINATION

     Distributions  of principal  and interest  on the  Certificates  will be
subordinated in priority of payment to the payment of expenses of the Issuer,
to amounts  owed by the Issuer to the Swap Counterparty and to the payment of
principal and interest due on the Notes. Consequently, the Certificateholders
will not receive any distributions of principal or interest with respect to a
Payment Date until  (amounts owed by the  Issuer to the Swap  Counterparty on
such Payment Date and) the  full amount of principal and interest  due on the
Notes on such  Payment Date  are paid in  full.   See "PRIORITY OF  PAYMENTS"
herein.

DISTRIBUTIONS

     Distributions   of  principal   and  interest  will   be  paid   to  the
Certificateholders pro rata in accordance with the percentage interest of the
aggregate  principal  amount   of  the  Certificates  represented   by  their
respective Certificates.

     Pursuant  to an administration agreement entered into between the Trust,
the  Indenture  Trustee,   ________________________  as  administrator   (the
"Administrator")  and the  Owner  Trustee  (the "Administration  Agreement"),
interest and principal  distributions (including prepayments of  principal as
described under "Mandatory Prepayment of  the Notes and the Certificates") on
the Certificates  will  be  made  on  behalf of  the  Owner  Trustee  by  the
Administrator on the Payment Date to persons in  whose names the Certificates
are registered on the Record Date.  The final distribution in retirement of a
Certificate will be  made only upon surrender of the Certificate to the Owner
Trustee at the  office thereof specified in the  notice to Certificateholders
of such final payment.   Notice will be mailed  prior to the Payment Date  on
which the final  distribution of principal and  interest on a Certificate  is
expected to be made to the holder thereof.

FORM, DENOMINATION AND REGISTRATION

     The Certificates will be represented by one or more Global Certificates.
Investors may hold their interests in the Global Certificate directly through
DTC if they are DTC  participants, or indirectly through organizations (other
than  CEDEL,  Euroclear   or  their  respective   nominees)  which  are   DTC
participants.   The Global Certificate  will be registered  in the name  of a
nominee of DTC.  

     Except in the limited circumstances described under "Certain Information
Regarding  the  Securities--Definitive   Securities,"  owners  of  beneficial
interests in  Global Certificates  will not be  entitled to  receive physical
delivery of certificated Certificates.   The Certificates are not issuable in
bearer form. 

     The Certificates will  be issued in minimum denominations  of $1,000 and
integral multiples of $1,000 in excess thereof.

TERMINATION

     All obligations of the Issuer and the Owner Trustee created by the Trust
Agreement will terminate  upon the distribution to  Certificateholders of all
amounts required to  be distributed to  them, if any,  pursuant to the  Trust
Agreement (and distribution to the  Swap Counterparty of all amounts required
to be distributed to it pursuant to the Swap Agreement).

            MANDATORY PREPAYMENT OF THE NOTES AND THE CERTIFICATES


PREPAYMENT

     Beginning on ______________  and on each _____________  thereafter until
the principal amount of  the Notes is paid in full, the  Issuer will prepay a
pro rata portion of the then outstanding principal amount of each Note (which
prepayment  may  range  from  (______)%  to  (______)%  of  such  outstanding
principal  amount) on the  basis of (state  formula or  index for determining
principal prepayments).

     Calculation  of Prepayment Amounts.  (Describe how principal prepayments
are calculated).


(MANDATORY CLEAN-UP CALL

     If the aggregate  outstanding principal amount of  the Notes immediately
after any  Payment Date  would be  less than  10% of  the aggregate  original
principal  amount of the  Notes, the Issuer will  prepay the entire remaining
principal amount of the  Notes and the Certificates on such Payment Date at a
prepayment price equal to 100% of the outstanding principal of the  Notes and
the Certificates (the "Mandatory Clean-up Call").)

(UNDERLYING SECURITIES DEFAULT CALL

     If (i) there is a payment default (other than deferral of interest only,
in accordance with the terms of the Underlying Securities), in respect of the
Underlying Securities,  including any payment default occurring  during or at
the completion of any rapid  amortization period applicable to the Underlying
Securities, or  (ii) the  principal amount of  the Underlying  Securities and
accrued interest thereon has not been repaid in full (other than by reason of
any deduction or withholding for or on account of tax) upon the final payment
in respect thereof, whether during any rapid amortization period or otherwise
(any of the events described in clauses (i) or (ii) are hereafter referred to
as  an  "Underlying Securities  Default"),  then  all of  the  Notes  and the
Certificates  will  be  subject  to  mandatory  prepayment  (the  "Underlying
Securities Default  Call") on  the next  Payment Date  that is  at least  ten
Business Days  after the Indenture Trustee has received written notice of the
occurrence of  the event  giving rise to  such Underlying  Securities Default
Call at a  prepayment price equal to the Note Early  Prepayment Price, in the
case of each Note, or  the Certificate Early Prepayment Price, in the case of
each Certificate.  

     The "Note Early Prepayment Price" in respect of each Note will equal the
lesser of: 

     (i)  its Pro Rata  Share of (A)  the proceeds of the  liquidation of the
Assets minus (B) the  sum of (1) (any termination payment owed  by the Issuer
to the Swap Counterparty  under the Swap Agreement) and (2)  any other unpaid
expenses incurred by the Issuer (including Trustee Expenses); and 

     (ii) 100% of the outstanding principal amount of  such Note plus accrued
interest thereon.

     The  "Certificate Early Prepayment Price" in respect of each Certificate
will equal the lesser of:  

     (i) its Pro Rata  Share of (A)  the proceeds of  the liquidation of  the
Assets minus (B) the  sum of (1) (any termination payment  owed by the Issuer
to the  Swap Counterparty  under the Swap  Agreement), (2)  any other  unpaid
expenses  incurred by  the Issuer  (including Trustee  Expenses) and  (3) the
outstanding principal amount of the Notes plus accrued interest thereon; and 

     (ii) 100% of  the outstanding principal amount of  such Certificate plus
accrued interest thereon.  

     "Pro  Rata Share"  means (i)  with respect  to any Note,  the percentage
obtained by  dividing the outstanding  principal amount  of such Note  by the
outstanding principal amount of all of the Notes and (ii) with respect to any
Certificate,  the percentage obtained  by dividing the  outstanding principal
amount of such Certificate by the outstanding  principal amount of all of the
Certificates. 

     In  the  event of  an  Underlying  Securities  Default Call,  (the  Swap
Agreement  will  terminate and)  the  Indenture  Trustee will  liquidate  the
Underlying  Securities and  other  Assets,  if any,  in  compliance with  the
Indenture.  Upon  such liquidation, there can  be no assurance that  the Note
Early  Prepayment Price  applicable  to  a Note  will  equal the  outstanding
principal  amount of  such Note  plus accrued  interest thereon  or that  the
Certificate Early Prepayment Price applicable to a Certificate will equal the
outstanding  principal amount  of  such  Certificate  plus  accrued  interest
thereon.    See "RISK FACTORS -- Limited  Assets of the Issuer" and "Priority
of Payments" herein).

(EXTRAORDINARY EXPENSE CALL

     The   Swap  Agreement   provides  that   the   first  $__________   (the
"Counterparty Expense Limit")  of Extraordinary Expenses (as  defined herein)
incurred by  the Issuer will be deducted from the  payments to be made by the
Issuer to the  Swap Counterparty under the  Swap Agreement and that  the Swap
Counterparty  will  not reduce  its payments  under the  Swap Agreement  as a
result of such deduction.  The Counterparty Expense Limit may be increased at
the sole discretion of the Swap Counterparty.  At such time as the Issuer has
incurred  Extraordinary Expenses  in an  aggregate amount  at least  equal to
$________ (or, if the  Counterparty Expense Limit has  been increased, in  an
amount at least equal to such  increased limit less $________), the Indenture
Trustee will give notice to  the Noteholders and the Administrator will  give
notice  to  the Certificateholders  that  such expenses  have  been incurred.
Unless the holders of  Notes evidencing 100% of the  outstanding principal of
the Notes provide  the Indenture Trustee with written direction not to prepay
the Notes  within 14  days of  such notice,  then all  of the  Notes and  the
Certificates  will be  subject to  mandatory  prepayment (the  "Extraordinary
Expense Call") on  the next Payment Date  that is at least  ten Business Days
after the expiration of such 14 day period at a prepayment price equal to the
Note Early  Prepayment Price, in  the case of  each Note, or  the Certificate
Early Prepayment Price, in the case of each Certificate.   In the event of an
Extraordinary  Expense  Call,  the  Swap  Agreement will  terminate  and  the
Indenture Trustee will liquidate the Underlying Securities and  other Assets,
if any,  in compliance with the Indenture.   Upon such liquidation, there can
be no assurance that  the Note Early Prepayment Price applicable  to any Note
will  equal  the outstanding  principal  amount  of  such Note  plus  accrued
interest thereon or that the Certificate Early Prepayment Price applicable to
any  Certificate  will  equal  the  outstanding  principal  amount  of   such
Certificate  plus accrued  interest thereon.   See  "RISK FACTORS  -- Limited
Assets of the Issuer" herein.

     The  Indenture  provides  that  the  Indenture  Trustee  will not  incur
Extraordinary  Expenses that would cause the aggregate Extraordinary Expenses
to  exceed the  Counterparty Expense  Limit  unless 100%  of the  Noteholders
consent  to provide  indemnification for  such Extraordinary  Expenses.   The
Trust Agreement provides that the  Owner Trustee will not incur Extraordinary
Expenses that would cause the  aggregate Extraordinary Expenses to exceed the
Counterparty Expense Limit  unless 100% of the  Certificateholders consent to
provide indemnification for such Extraordinary Expenses.)

NOTICE OF PREPAYMENT

     Except  in  the case  of an  Underlying  Securities Default  Call  or an
Extraordinary Expense  Call, no  notice of  prepayment will  be given  to the
Noteholders or the Certificateholders.

                             PRIORITY OF PAYMENTS

     The Indenture  Trustee will apply  all monies  received by it  under the
Indenture,  including  proceeds  of the  Underlying  Securities,  proceeds of
Eligible Investments, (payments  made by the Swap Counterparty  to the Issuer
under the Swap Agreement), amounts realized by the Indenture Trustee upon the
sale or  other liquidation of  Underlying Securities or  Eligible Investments
and  proceeds of  any other  property  included in  the Trust  Estate  in the
following order of priority (the "Priority of Payments"):

     (i)  in payment or satisfaction of  any Extraordinary Expenses up to the
Counterparty Expense Limit and any Ordinary Expenses;

     (ii) (to the Swap Counterparty in payment  of amounts due under the Swap
     Agreement);

     (iii)     in payment of any other Extraordinary Expenses;

     (iv) to Noteholders in payment  of amounts due and  unpaid on the  Notes
for interest, ratably, without preference or priority of any kind; 

     (v)  to Noteholders in  payment of amounts  due and unpaid on  the Notes
for  principal, by  reason  of mandatory  prepayment  or otherwise,  ratably,
without preference or priority of any kind;

     (vi) to the Administrator or the Owner Trustee  to be distributed to the
Holders of the Certificates as a distribution of interest then payable on the
Certificates, ratably, without preference or priority of any kind; and

     (vii)     to the Administrator or the Owner Trustee to be distributed to
the Holders of  the Certificates as a distribution of  principal then payable
on the Certificates by reason  of mandatory prepayment or otherwise, ratably,
without preference or priority of any kind.

     The  following capitalized  words and  phrases  will have  the following
meanings in connection with the Priority of Payments:

     "Eligible Investments":  An investment  shall be an Eligible  Investment
if:  (1) (A)  it is an U.S. dollar denominated bond, debenture, note or other
investment or security evidencing debt which: (i) has an original maturity of
less than 364 days; and (ii) has ratings of "A-1+" from Standard & Poor's and
"P-1"  from Moody's  at  the time  of  investment; or  (B)  it is  any  bond,
debenture, note or other investment  or security evidencing debt not referred
to in  (A) if the  Indenture Trustee  has been  provided with  a letter  from
Moody's and Standard  & Poor's to  the effect that  investment in such  bond,
debenture, note or other investment or security will not adversely affect the
ratings on the Notes and the Certificates and (2) it is purchased at  a price
no greater than par plus accrued interest,  if any.  Eligible Investments may
include,  without limitation,  those  investments  for  which  the  Indenture
Trustee, the Owner Trustee or an affiliate thereof provides services.

     "Extraordinary  Expenses":  (a) All costs, charges and expenses incurred
by the Issuer  in connection with the  issue of the Notes or  Certificates or
otherwise  relating to  the  Notes  or Certificates  that  do not  constitute
Ordinary Expenses and (b) all Trustee Expenses.

     "Ordinary  Expenses":  (i) All  costs, charges and  expenses incurred by
the Issuer in  connection with the issue  of the Notes and  Certificates that
were  incurred  or  were  reasonably  quantifiable  or  could  reasonably  be
anticipated on or before __________  and (ii) all customary ongoing  expenses
of the  Issuer, but excluding, without limitation,  (a) any expenses incurred
by the Issuer resulting from legal actions against the Issuer, the  Indenture
Trustee, the Administrator  or the Owner Trustee, and  (b) any costs, charges
or  expenses incurred  by the  Owner Trustee,  the Indenture  Trustee  or the
Administrator.

     "Trustee Expenses":  Any fees,  expenses or amounts properly incurred by
the  Indenture Trustee or the Note Registrar in connection with their actions
under  the terms of  the Indenture, by  the Owner Trustee  or the Certificate
Registrar  in connection  with their  actions under  the terms  of the  Trust
Agreement, and by the Administrator in connection  with its actions under the
terms of  the Administration  Agreement but excluding  any fees,  expenses or
amounts  incurred by  the Indenture  Trustee, the  Note Registrar,  the Owner
Trustee, the Certificate Registrar or the Administrator that were incurred or
were reasonably quantifiable or could  reasonably be anticipated on or before
the Closing Date.

     "Trust Estate":  The  Assets of the Issuer pledged by the  Issuer to the
Indenture Trustee to secure the Notes (and the Swap Agreement).


                                THE INDENTURE

     The  following summary  describes certain  terms  of the  Indenture. The
summary does not purport to be complete  and is subject to, and qualified  in
its  entirety  by  reference  to,   the  provisions  of  the  Indenture.  See
"DESCRIPTION OF THE  NOTES" herein for a summary of  certain additional terms
of the Indenture.

COLLECTION ACCOUNT; INVESTMENT

     All distributions on the Underlying Securities and Eligible Investments,
if any, (and  each payment received by  the Indenture Trustee under  the Swap
Agreement) will  be deposited in  the Collection Account  upon receipt.   The
Indenture Trustee  will hold such  moneys for the  benefit of holders  of the
Notes  and  the  Swap  Counterparty.   In  the  event  that distributions  of
principal or interest are  received on the Underlying Securities prior to the
date such  principal or  interest distributions are  needed to  make interest
payments or mandatory prepayments of principal on the Notes and Certificates,
such  amounts  will  be held  by  the  Indenture Trustee  on  deposit  in the
Collection  Account and will be invested by the Indenture Trustee in Eligible
Investments  at the  direction of  (the  Swap Counterparty.    See "THE  SWAP
AGREEMENT -- Early Amortization of the Underlying Securities" herein).

COLLECTION OF DISTRIBUTIONS ON UNDERLYING SECURITIES

     All distributions on the Underlying Securities and Eligible Investments,
if any, will be  made directly to the  Indenture Trustee.  The  obligation of
the Issuer to  make payments on the Notes is limited  to distributions on the
Underlying  Securities  and  Eligible  Investments,  if  any,  (and  payments
received pursuant to the Swap Agreement) which were actually received  by it.
However,  if the  Indenture  Trustee  has not  received  a distribution  with
respect to the Underlying Securities by the fifth Business Day after the date
on which such distribution was due and payable pursuant to the terms  of such
Underlying  Securities, the  Indenture will  require  the Indenture  Trustee,
subject to the following sentence, to take such actions as may be directed by
(the  Swap  Counterparty including  taking  such  legal  action as  the  Swap
Counterparty  deems appropriate under the circumstances), and prosecuting any
claims in  connection therewith.   In  the event  that the Indenture  Trustee
reasonably  believes that  there may  not  be sufficient  funds available  to
reimburse it for its projected legal fees and expenses in accordance with the
Priority of Payments, the Indenture  Trustee will notify the Noteholders (and
the Swap Counterparty) that it is not obligated to pursue any  such available
remedies  unless  adequate indemnity  for  its  legal  fees and  expenses  is
provided by the Noteholders (or the Swap Counterparty.)

LIEN OF INDENTURE TRUSTEE

     The  Indenture Trustee will  have a lien  ranking senior to  that of the
Noteholders upon all funds held or collected as part  of the Assets to secure
payment  of  amounts  payable  to  the  Indenture  Trustee  pursuant  to  the
Indenture.

EVENTS OF DEFAULT

     With respect to  the Notes, an  "Event of  Default" under the  Indenture
will consist of: (i) a default for  five Business Days or more in the payment
of any interest on any  Note when the same becomes due and  payable; provided
that if interest on the Notes  is deferred in accordance with the  provisions
described under  "Description  of  the  Notes  --  Interest  Deferral,"  such
deferred interest will not be considered "due and payable" within the meaning
of this clause (i) until the Payment Date following the date when the related
deferred interest  on the  Underlying Securities is  received by  the Issuer;
(ii) a default in  the payment of the principal of or  any installment of the
principal  of any  Note when the  same becomes  due and payable  by reason of
mandatory  prepayment or  otherwise; (iii)  a  default in  the observance  or
performance of any covenant or agreement of  the Issuer made in the Indenture
and the continuation of any such default for a period of 30 days after notice
thereof  is  given  to the  Issuer  by  the Indenture  Trustee  (or  the Swap
Counterparty) or  to the  Issuer, (the Swap  Counterparty) and  the Indenture
Trustee by  the holders of at  least 25% of the outstanding  principal of the
Notes;  (iv)  any representation  or  warranty  made  by  the Issuer  in  the
Indenture or in  any certificate delivered pursuant thereto  or in connection
therewith having been  incorrect in a material  respect as of the  time made,
and  the circumstance in respect of which such representation or warranty was
incorrect not having been cured within 30  days after notice thereof is given
to the Issuer by  the Indenture Trustee (or the Swap  Counterparty) or to the
Issuer, (the Swap Counterparty)  and the Indenture Trustee by the  holders of
at least 25% of the outstanding principal  of the Notes then outstanding; (v)
certain events of bankruptcy, insolvency,  receivership or liquidation of the
Issuer, or (vi) (the occurrence of a Swap Early Termination). 

RIGHTS UPON EVENT OF DEFAULT

     If there is  an Event of Default  with respect to the Notes  due to late
payment  or nonpayment of interest due on the Notes, additional interest will
accrue  on such unpaid  interest at the  interest rate  on the Notes  (to the
extent  lawful) until  such interest  is  paid. Such  additional interest  on
unpaid interest will be due at the time such interest is paid. If there is an
Event of Default due to late payment or nonpayment of principal on the Notes,
interest will continue  to accrue on such  principal at the interest  rate on
the Notes until such principal is paid.

     If an Event of Default ((other than an Event of Default that constitutes
a Swap Early Termination)) should occur and be continuing with respect to the
Notes, the  Indenture Trustee may and, at the  written request of the holders
of a majority  of the principal of  the Notes then outstanding,  will declare
the principal of the Notes to be immediately due and payable, (subject to the
prior written consent of the Swap Counterparty  under certain circumstances.)
Such  declaration may,  under  certain  circumstances,  be rescinded  by  the
holders of  a  majority  of  the outstanding  principal  of  the  Notes  then
outstanding, (subject to the prior written consent of the Swap Counterparty).
(If a  Swap Early Termination occurs,  the entire unpaid  principal amount of
the Notes will become immediately due and payable automatically.)

     If an Event of Default has occurred and is continuing (other than a Swap
Early  Termination), the  Indenture  Trustee  may  institute  proceedings  to
collect amounts due or foreclose on property of the Issuer, exercise remedies
as a secured party, sell the Underlying Securities or elect to have the Trust
maintain  possession  of the  Underlying  Securities  and continue  to  apply
collections  on the Underlying  Securities; (provided,  however, that  if the
Swap  Counterparty has  given  instructions  to  the Indenture  Trustee  with
respect to such proceedings, remedies or  actions, and no Swap Default as  to
which the Swap Counterparty is  the defaulting party or Termination  Event as
to which the Swap Counterparty is the sole Affected  Party (as defined in the
Swap Agreement) shall  have occurred, the Indenture Trustee  will follow such
instructions).   If an  Event of  Default due  to (a  Swap Early  Termination
occurs or) an Underlying Securities  Default Call or an Extraordinary Expense
Call occurs,  the Indenture Trustee  is required to liquidate  the Underlying
Securities in compliance with the Indenture.

     The Indenture Trustee will be under no obligation to exercise any of the
rights  or powers under the Indenture  at the request or  direction of any of
the holders of the Notes (or the Swap Counterparty), if the Indenture Trustee
reasonably believes it will not  be adequately indemnified against the costs,
expenses and liabilities which might be incurred by it in complying with such
request.   Subject to certain limitations  contained in the Indenture,  (if a
Swap Default as to which the  Swap Counterparty is the defaulting party  or a
Termination  Event as  to which the  Swap Counterparty  is the  sole Affected
Party  shall have  occurred), the  holders of a  majority of  the outstanding
principal of the  Notes will have  the right to  direct the time, method  and
place of conducting  any proceeding or any remedy available  to the Indenture
Trustee.  (With  the prior  written consent  of the  Swap Counterparty,)  the
holders of a majority of the principal of the Notes then outstanding may,  in
certain cases, waive  any default with respect thereto,  except (i) a default
in the  payment of principal  or interest,  (ii) a  default in  respect of  a
covenant or provision of  the Indenture that cannot  be modified without  the
waiver or consent of  all of the holders of the  outstanding principal of the
Notes (or (iii) the occurrence of a Swap Early Termination.)

     No holder of a Note will have the right to institute any proceeding with
respect to the Indenture,  unless (i) such holder  previously  has  given the
Indenture Trustee written  notice of a continuing  Event of Default, (ii) the
holders of not less than 25%  of the outstanding  principal of the Notes have
made written request to the Indenture Trustee to institute such proceeding in
its own name as Indenture  Trustee, (iii) such holder or holders have offered
the  Indenture  Trustee  reasonable indemnity  satisfactory to the  Indenture
Trustee, (iv) the Indenture  Trustee has for 60 days failed to institute such
proceeding and  (v) no direction  inconsistent with  such written request has
been given to the Indenture Trustee  during the  60-day period by the holders
of a majority of the outstanding principal of the Notes.

      In addition, the  Indenture Trustee  and the  Noteholders, by accepting
the Notes, will  covenant that  they will  not at  any time institute against
the   Issuer   or  the  Depositor any  bankruptcy,  reorganization  or  other
proceeding   under  any  federal  or  state  bankruptcy or   similar  law  in
connection with  the Notes,  [the Swap Agreement],  the Indenture,  the Trust
Agreement or any related agreement.

     With respect to the  Issuer neither the  Indenture Trustee nor the Owner
Trustee  in their  capacities as  trustees,  nor any holder of a  Certificate
representing an ownership interest in the  Issuer nor any of their respective
owners, beneficiaries, agents, officers,  directors,  employees,  affiliates,
successors or  assigns will, in the  absence of an  express  agreement to the
contrary, be  personally  liable for the  payment  of  the  principal  of  or
interest on the  Notes or for the  agreements of the  Issuer contained in the
Indenture.

LIQUIDATION OF UNDERLYING SECURITIES

     On or prior to the 5th Business Day prior to any date set for prepayment
of the Notes and Certificates in the case of an Underlying Securities Default
Call or an  Extraordinary  Expense  Call and as soon as is practicable in the
case of any acceleration of the principal of the Notes, the Indenture Trustee
will liquidate the Underlying Securities and Eligible Investments, if any, in
compliance with the Sale Procedures.  The settlement of the  liquidation will
occur no  earlier  than  the  second and no later than the first Business Day
prior to the date set for prepayment [or the  Early  Termination  Date of the
Swap Agreement, as applicable].  "Sale Procedures" means that  the  Indenture
Trustee on  behalf of the  Issuer will (i) sell the Underlying Securities and
Eligible Investments (other than  Eligible  Investments  described  in clause
(ii) below), to the  highest  bidder of not less than the  solicited  bidders
for such Underlying holder's option by exercising such option no earlier than
the second and no later than the first Business Day prior to the date set for
prepayment   [or  the   Early  Termination  Date of the  Swap  Agreement,  as
applicable].  The  bidders  may  include the Depositor [or the  Swap Counter-
party] or affiliates thereof,  provided  however, that neither the  Depositor
[nor the Swap Counterparty], nor any of  their  affiliates  are  obligated to
bid, and which bidders need not be limited to recognized broker dealers.   No
assurance can be given as to whether the Indenture Trustee will be successful
in soliciting bids to purchase the Underlying Securities and Eligible Invest-
ments, if any.

     The Issuer may not engage in any activity other than as  specified
under "The Issuer"  herein. The  Issuer will  not  incur, assume  or
guarantee  any indebtedness other than indebtedness incurred pursuant to the
Trust Agreement and the Indenture.

SATISFACTION AND DISCHARGE OF INDENTURE

     The Indenture will be discharged with respect to the collateral
securing the Notes upon the delivery to the  Indenture Trustee for
cancellation of all the  Notes or,  with certain  limitations,  upon deposit
 with the  Indenture Trustee of funds sufficient for  the payment in full 
of the Notes, (and  any amounts due to the Swap Counterparty).

VOTING RIGHTS

     At all times, the voting rights of Noteholders under the Indenture 
will be allocated  among the Notes pro  rata in accordance  with their
outstanding principal balances.

CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR

     Neither  the Depositor, the Indenture Trustee  nor any director,
officer or employee  of the  Depositor or  the Indenture  Trustee will  be
under  any liability  to  the Trust  or  the Noteholders  for  any action 
taken  or for refraining from  the  taking of  any action  in good  faith 
pursuant to  the Indenture or  for errors in  judgment; provided,  however,
that  none of  the Indenture  Trustee, the  Depositor  and  any  director,
officer  or  employee thereof  will be  protected against  any liability 
which would  otherwise be imposed  by reason  of willful  misconduct, bad 
faith or  negligence  in the performance of duties  or by reason of reckless
disregard  of obligations and duties under the Indenture.  The Indenture
Trustee  and/or its affiliates may receive compensation in connection with
the Indenture Trustee's investment of Assets in certain Eligible Investments
as provided in the Indenture.

     All persons into which the Indenture Trustee may be merged or with
which it  may  be  consolidated  or  any  person  resulting  from  such 
merger  or consolidation  will be  the  successor  of the  Indenture 
Trustee under  the Indenture.


                             THE TRUST AGREEMENT

     The  following summary describes  certain terms of  the Trust
Agreement. The summary does not purport  to be complete and is subject to,
and qualified in its entirety by reference to, the provisions of the  Trust
Agreement.  See "DESCRIPTION OF  THE CERTIFICATES"  herein and "THE  TRUST
AGREEMENT"  in the Prospectus for a summary of certain additional terms of
the Trust Agreement.

COLLECTION OF DISTRIBUTIONS ON UNDERLYING SECURITIES

     The Underlying Securities will be assets of the Trust. All
distributions thereon will  be  made directly  to the  Indenture Trustee. 
Pursuant to  the Administration  Agreement, distributions on the 
Certificates will be made to Certificateholders  by  the  Administrator 
acting on  behalf  of  the  Owner Trustee.

EXERCISE OF REMEDIES

     The Trust Agreement provides that until all  the Notes have been paid
in full,  the   Indenture  Trustee  will   take  all  actions  to   collect 
any distributions  due  on the  Underlying  Securities  or  to exercise 
remedies pursuant to  the Indenture, subject  to certain  conditions set
forth  in the Indenture.

     The  Owner  Trustee   and  the  Certificateholders,  by   accepting 
the Certificates, will covenant  that they will not at any time institute
against the  Issuer  or  the  Depositor   any  bankruptcy,  reorganization 
or  other proceeding under any federal or state bankruptcy or similar law in
connection with  the  Certificates,  (the  Swap  Agreement),  the 
Indenture, the  Trust Agreement or any related agreement.

VOTING INTERESTS

     As  of any  date, the  aggregate  outstanding principal  balance of 
all Certificates will constitute  the voting interest of the  Issuer (the
"Voting Interests"),  except  that,  for purposes  of  determining  Voting
Interests, Certificates owned by the Issuer or its  affiliates and the
Depositor will be disregarded and deemed not to be outstanding, and except
that, in determining whether the Owner  Trustee is  protected in  relying
upon  any such  request, demand,   authorization,  direction,   notice,  
consent  or   waiver,   only Certificates that  the  Owner  Trustee  knows 
to be  so  owned  will  be  so disregarded. Certificates so owned that  have
been pledged in good  faith may be regarded as outstanding  if the pledgee
establishes to the satisfaction of the  Owner  Trustee  the pledgor's  right
 so  to act  with  respect  to such Certificates and that the pledgee is not
the Issuer or its affiliates.

CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

     Neither the  Depositor, the Owner  Trustee nor any director,  officer
or employee of the Depositor or the Owner Trustee will be under any
liability to the Trust  or the Certificateholders  for any action taken  or
for refraining from  the taking of any action in good  faith pursuant to the
Trust Agreement or for errors in judgment; provided, however, that none of
the Owner Trustee, the Depositor and any director, officer or employee
thereof will be protected against any liability  which would otherwise be
imposed by  reason of willful misconduct, bad faith or negligence in the
performance of duties or by reason of reckless disregard of obligations and
duties under the Trust Agreement.

     All persons into which the Owner Trustee  may be merged or with which
it may be consolidated or any person resulting from such merger or
consolidation will be the successor of the Owner Trustee under the Trust
Agreement. 

     With respect to  the Issuer neither the Indenture  Trustee nor the
Owner Trustee in their capacities as  trustees nor any of their  respective
owners, beneficiaries, agents, officers, directors, employees, affiliates,
successors or assigns will, in the absence  of an express agreement to the
contrary,  be personally liable for  the payment  of the  principal of or 
interest on  the Certificates or  for the  agreements of  the  Issuer
contained  in the  Trust Agreement.


                             (THE SWAP AGREEMENT

     The following  summary describes  certain terms  of the  Swap
Agreement. The summary does not purport to be complete and  is subject to,
and qualified in its entirety by reference to, the provisions of the Swap
Agreement.

PAYMENTS UNDER THE SWAP AGREEMENT

     On  the Closing  Date the  Issuer will  enter into a  1992
International Swaps  and Derivatives  Association, Inc.  ("ISDA")  Master
Agreement  (Multi Currency-Cross Border) (such agreement, the "1992 Master
Agreement") with the Swap Counterparty,  as modified to  reflect the
transactions  described below and  certain  terms of  the  Notes  and  the
Certificates  (the  1992  Master Agreement, as  so modified, the "Swap 
Agreement").  The  Swap Agreement will incorporate certain relevant standard
definitions published by ISDA.  

     Under the Swap Agreement, the  Issuer will pay to the Swap 
Counterparty amounts  equal to the  payments of interest  scheduled to be 
received on the Underlying Securities  and Eligible Investments in
accordance  with the terms thereof  net  of Ordinary  Expenses  and 
Extraordinary  Expenses up  to  the Counterparty Expense Limit  and the Swap
Counterparty will pay  to the Issuer amounts equal to  the interest  payable
on  the Notes  and the  Certificates, provided that  if  the Underlying 
Trust fails  to make  any  payment on  the Underlying  Securities to  the
Issuer,  with  the result  that the  Issuer is unable to  make any payment 
due to be  made by it  to the Swap  Counterparty under the Swap Agreement,
the Swap Counterparty will not be obligated to make its corresponding 
payment to the Issuer under the  Swap Agreement.  The Swap Agreement 
provides that payments  thereunder are to be  reduced in the event that any
amount  of interest on  the Underlying Securities is  deferred under the
terms thereof, and increased in the event that such deferred  interest is
subsequently paid.

     (If  principal prepayments are  not based on  principal distributions
on Underlying Securities,  state how  Swap Agreement  or other Enhancement 
will provide funds for such principal distributions.)

     Unless the  Swap Agreement  is terminated early  as described  under
"-- Early Termination  of Swap Agreement,"  the Swap Agreement will 
terminate on the earlier  of (i) the  Scheduled Final  Payment Date and 
(ii) the  date on which the principal  of all of the  Notes and the
Certificates  is prepaid as described under  "Mandatory Prepayment of  the
Notes and the  Certificates -- Monthly Prepayment" or as described  under
"Mandatory Prepayment of the Notes and the Certificates -- Mandatory
Clean-up Call."  

PRINCIPAL PAYMENTS ON THE UNDERLYING SECURITIES

     (In the event that principal of the Underlying Securities is received
by the Issuer  prior to  the Scheduled  Final Payment  Date, whether during 
any applicable rapid amortization period  or otherwise, such payments  in
respect of principal of the Underlying Securities will be  deposited by the
Indenture Trustee (such amounts, the "Reinvested Collateral") in the
Collection Account and  invested in  Eligible  Investments.   In  such
event,  (i)  all interest amounts received by  the Issuer in respect  of (a)
the  Underlying Securities and  (b)   the  Reinvested   Collateral 
(including   interest  on   Eligible Investments) will be  paid by the
Issuer  to the Swap Counterparty  under the Swap Agreement and (ii) the Swap
Counterparty's payment obligations under the Swap Agreement (which
correspond to the Issuer's interest payment obligations in respect  of the 
Notes and Certificates)  will continue  without amendment (subject to 
adjustment  in the  event of  any deferral  of  interest on  the Underlying
Securities (as referred to above) or the imposition of withholding tax (as 
referred  to below)).   Reinvested  Collateral will  be invested  in
Eligible Investments as directed by the Swap Counterparty.)

     (In the  event that  an Underlying Securities  Default shall  occur,
the Notes and Certificates  will be subject to the  Underlying Securities
Default Call as  described herein under  "MANDATORY PREPAYMENT  OF THE NOTES
 AND THE CERTIFICATES  -- Underlying Securities  Default Call" and  the Swap
Agreement will be terminated.  See "--Early Termination of Swap Agreement"
below.)

MODIFICATION AND AMENDMENT OF SWAP AGREEMENT

     The Trust Agreement and the Indenture will contain provisions
permitting the Owner Trustee to enter into any amendment of the Swap
Agreement requested by  the  Swap  Counterparty  to cure  any  ambiguity 
in,  or  to correct  or supplement  any  provision  of,  such  Swap 
Agreement,  subject  to  certain limitations described in the Trust
Agreement.  

CONDITIONS PRECEDENT

     The respective  obligations of the  Swap Counterparty and the  Issuer
to pay certain  amounts due  under the  Swap Agreement  will be  subject to 
the following conditions precedent:  (i) no Swap Default (as  defined below
under "-- Defaults Under Swap  Agreement") or event that with the  giving of
notice or lapse of time or both would become a Swap Default shall  have
occurred and be continuing and (ii) no Early Termination Date (as defined
below  under "-- Early  Termination of  Swap  Agreement")  has  occurred or 
been  effectively designated.

DEFAULTS UNDER SWAP AGREEMENT

     "Events of  Default" under the  Swap Agreement (each, a  "Swap
Default") are limited to: (i) the failure of the Issuer (or  the Swap
Counterparty), to pay any amount when due  under the Swap Agreement after
giving effect  to the applicable grace  period, if any;  (ii) the 
occurrence of certain  events of insolvency or  bankruptcy  of the  Issuer 
or the  Swap Counterparty  or  the provider  of the  related Swap 
Guarantee, and  (iii) certain  other standard events  of default  under  the
 1992 Master  Agreement  including "Breach  of Agreement"  (not  applicable
to  the Issuer),  "Credit Support  Default" (not applicable to the Issuer),
"Misrepresentation" (not applicable to the Issuer) and  "Merger  without  
Assumption",  as  described  in   Sections  5(a)(ii), 5(a)(iii), 5(a)(iv)
and 5(a)(viii) of the 1992 Master Agreement.

TERMINATION EVENTS

     "Termination Events"  under the Swap Agreement consist of the
following: (i) receipt of notice by the Indenture  Trustee of the occurrence
of an event that gives rise to an Underlying Securities Default Call; (ii)
the failure of the Noteholders to  provide the Indenture Trustee with 
written direction not to prepay the Notes  within 14 days of the Indenture
Trustee giving notice to the  Noteholders  and the  Certificateholders  that
the  Issuer  has incurred Extraordinary  Expenses in  an  aggregate amount 
equal  to the  Counterparty Expense Limit  less $__________; (iii)  the
acceleration of the  principal of the Notes under  the Indenture; and (iv)
certain  standard termination events under the  1992 Master Agreement 
including "Illegality" and "Tax  Event Upon Merger", as described in 
Sections 5(b)(i) and 5(b)(iii)  of the 1992  Master Agreement.

EARLY TERMINATION OF SWAP AGREEMENT

     Upon the occurrence  of any Swap Default  under the Swap  Agreement,
the non-defaulting party  will have the  right to designate an  Early
Termination Date (as defined in  the Swap Agreement) upon the occurrence 
and continuance of  such  Swap  Default.    With  respect  to  Termination
Events,  an  Early Termination  Date may be  designated by one  of the
parties  (as specified in each case  in the  Swap Agreement) and  will occur
only  upon notice  and, in certain  cases, after  any  Affected  Party has 
used  reasonable efforts  to transfer its  rights and obligations under 
such Swap Agreement to  a related entity within a limited period after
notice has been given of the Termination Event,  all as set forth in  the
Swap Agreement.   Upon the occurrence of (i) any Swap  Default arising from 
any action taken,  or failure to  act, by the Swap Counterparty, or (ii) a
Termination Event with respect to which the Swap Counterparty is the sole
Affected Party,  the Indenture Trustee may by notice to the Swap
Counterparty designate an Early  Termination Date with respect to the Swap
Agreement.   If a  Termination Event occurs as  a result of  (i) the
acceleration of  the principal  of the Notes  under the  Indenture, (ii) 
the occurrence of an  Underlying Securities Default Call or  (iii) the
occurrence of an Extraordinary Expense Call, the Swap Agreement will be
terminated.  The occurrence  of  an Early  Termination  Date  under  the
Swap  Agreement  will constitute a "Swap Early Termination."

     Upon any Swap Early Termination of the Swap Agreement, the Issuer or
the Swap Counterparty may  be liable to make  a termination payment to  the
other (regardless, if  applicable, of which  of such  parties may have 
caused such termination).  Such termination payment will be  calculated on
the basis that the Issuer is the Affected Party (as defined in the Swap 
Agreement), subject to certain exceptions, and will take into  account any
deferral in respect of interest, as referred to above.   The amount of any
such termination  payment will be based on the market value of the Swap
Agreement computed on the basis of market quotations of the cost of 
entering into swap transactions with the same terms  and  conditions that 
would  have the  effect of  preserving  the respective full  payment
obligations of  the parties, in accordance  with the procedures  set  forth 
in  the  Swap Agreement;  (state  whether  there  are circumstances  where
no  termination  payment  will be  payable).   Any  such termination payment
could,  if interest rates have  changed significantly, be substantial.

     In addition, in certain events of insolvency or bankruptcy pertaining
to the  Swap Counterparty,  which would result  in the early  termination of
the Swap Agreement, the Swap  Counterparty shall not be entitled to a
termination payment.

     If a Swap Early Termination occurs,  the principal of the Notes will 
be declared or become immediately due and payable and the Indenture Trustee
will be obligated to liquidate the Underlying Securities and Eligible
Investments, if  any, as  described  under  "The Indenture  --  Liquidation
of  Underlying Securities."   In any such event, the ability  of the Issuer
to pay principal and interest on  the Notes and Certificates  will depend
(a) on the  price at which  the  Underlying  Securities  and Eligible 
Investments,  if  any,  are liquidated, (b)  on the amount of the
termination  payment, if any, which may be due to the Swap  Counterparty
from the Issuer under the Swap Agreement and (c) on the amount of the
termination payment, if any, which may be due to the Issuer  from the Swap 
Counterparty under the  Swap Agreement.   In the event that the net proceeds
of the liquidation  of the Assets are not sufficient to make all payments 
due in respect of the  Notes and Certificates and  for the Issuer to meet
its  obligations, if any, in respect of the termination of the Swap
Agreement,  then such  amounts will  be applied  in accordance  with the
Priority of Payments  and the claims of  the Swap Counterparty in  respect
of such net  proceeds  will rank  higher  in priority  than  the claims  of 
the Noteholders and the Certificateholders.  See "PRIORITY OF PAYMENTS"
herein.

TAXATION

     Neither the Issuer nor the Swap Counterparty is obligated under the
Swap Agreement to gross up if withholding taxes are imposed on payments made
under the Swap Agreement.

     In the event that any withholding tax is imposed on payments due  to
the Issuer on the Underlying Securities or payments  by the Issuer under the
Swap Agreement, the  Swap Counterparty will  be entitled to deduct  amounts
in the same proportion  (as calculated in  accordance with the Swap 
Agreement) from subsequent payments due from it.  In  the event that the
Swap Counterparty is required to withhold amounts from payments by the Swap
Counterparty under the Swap  Agreement, the  payment obligations  of the 
Swap Counterparty  will be reduced by such amounts  and the payment
obligations of the  Issuer under the Swap Agreement  will remain the  same. 
In  either event, the  Issuer will be unable to meet its obligations in
respect of the Notes and Certificates.

ASSIGNMENT

     Except as provided  below, neither the Issuer nor  the Swap
Counterparty is permitted to assign,  novate or transfer as a whole or in 
part any of its rights, obligations  or interests under  the Swap Agreement.
  (Describe swap assignment provisions.)

THE SWAP COUNTERPARTY

     (Describe Swap Counterparty)

     The description of the Swap Counterparty set out above has been
provided by  the Swap  Counterparty;  the  Swap Counterparty  has  not,
however,  been involved in the  preparation of and does not  accept
responsibility for, this Prospectus Supplement or the Prospectus as a whole.)


                            THE CALCULATION AGENT

     ___________________ will serve as Calculation Agent for the Issuer
under the  Indenture and  the Trust  Agreement  (and in  connection  with
the  Swap Agreement).


                         THE ADMINISTRATION AGREEMENT

     The Indenture Trustee, in its capacity as Administrator, will enter
into the Administration Agreement with the Trust and the Owner Trustee
pursuant to which  the  Administrator  will  agree,   to  the  extent 
provided  in  such Administration Agreement, to (enforce the  Swap Agreement
at the direction of the   Owner  Trustee,  (provide  notices  and  perform 
other  administrative obligations required by the Indenture and the Trust
Agreement. 


                            THE INDENTURE TRUSTEE

     ___________________  is the Indenture  Trustee under the  Indenture.
The mailing  address  of   the  Indenture   Trustee  is  
______________________, Attention: ________________________
_____________________.


                              THE OWNER TRUSTEE

     _________________________   is  the   Owner  Trustee  under   the 
Trust Agreement.    The   mailing    address    of    the    Owner   
Trustee    is _______________________,          Attention:         
_______________________ _____________________.


                                THE DEPOSITOR

     The principal  executive offices of  Morgan Stanley ABS Capital  II
Inc. (the  "Depositor") are  located at  1585 Broadway, New  York, New  York
10036 (Telephone: (212)  761-_______).   Neither the  Depositor, nor  any
affiliate thereof,  has  guaranteed or  is  otherwise  obligated  with
respect  to  the Securities.


             WEIGHTED AVERAGE LIFE OF THE NOTES AND CERTIFICATES            
              AND MATURITY CONSIDERATIONS

     Weighted  average life refers to the average length of time, weighted
by principal,  that will elapse from  the date of delivery  of a security to
the date each dollar of principal is repaid to the investor.

     The  weighted  average  life  of  the Notes  and  Certificates  will 
be influenced by,  among other factors,  the Mandatory Clean-up Call.  
(Discuss prepayment factors applicable to relevant  index or formula).  The 
effect of the foregoing factors  on the  Notes and Certificates  may vary at
 different times  during the  lives  of the  Notes and  Certificates.  
Accordingly,  no assurance can  be given  as to  the weighted  average lives
 of the  Notes or Certificates.

     The Scheduled Final Payment Date for  the Notes and Certificates is 
the date not later than which the principal  amount of the Notes and
Certificates is required to be fully  paid.  (As described above, the actual
final payment of  the   Notes  and  Certificates   may  occur  earlier,  and
  could  occur significantly earlier, than the Scheduled Final Payment Date.
 However, there can be  no assurance  that the final  payment of principal 
of the  Notes and Certificates will occur prior to the Scheduled Final
Payment Date.)

     In addition, as described above,  if the aggregate outstanding
principal amount of the  Notes immediately after any  Payment Date, would be
 less than 10% of the aggregate original principal amount  of the Notes, the
Issuer will prepay the entire remaining principal amount of the Notes and
Certificates on such Payment Date.


                          THE UNDERLYING SECURITIES

     The Depositor  will acquire the  Underlying Securities for  deposit
into the Trust from  ___________________________.  At the time of  issuance
of the Securities,  the  Depositor  will  cause  the  beneficial  interest 
in   the Underlying  Securities, which  will be  held in  book-entry form 
through the facilities of  DTC, to  be delivered to  the Indenture 
Trustee's participant account at DTC.

     The  table  below sets  forth  certain  of  the characteristics  of 
the Underlying  Securities. The  table  does not  purport to  be complete 
and is subject to, and  qualified in its entirety by  reference to, the
prospectuses pursuant to which the Underlying Securities were offered and
sold.

                                                                            
(Issuer:)
(Principal Amount
  Purchased by Depositor) .

(Percentage of Total
   Underlying Securities Purchased by
   the Depositor) . . . . .
(Transferor and Servicer) . 
(Trustee) . . . . . . . . .
(Designation) . . . . . . .

(Initial Certificate
   Amount) . . . . . . . . .
(Series Termination Date) .
(Certificate Rate)  . . . . . . . . . . . . . . . . . .

  (Principal Payment
   Period) . . . . . . . . .
(Subordinated Amount) . . .
(Optional Repurchase
   Percentage) . . . . . . .
 (Ratings) . . . . . . . . .
__________________________________


     Publicly Available  Information.   Certain information  relating to 
the Underlying Securities filed by or on behalf of _____________________
with the Commission can  be inspected  and copied at  the public  reference
facilities maintained  by the  Commission at  450  Fifth Street,  N.W.
Washington,  D.C. 20549, and  at the  following regional  offices of  the
Commission:  New York Regional Office, Suite 1300, 7 World Trade Center, New
York, New  York 10048; and Chicago  Regional Office, Suite  1400, 500 West
Madison  Street, Chicago, Illinois  60661.   Copies of such  material can 
be obtained from  the Public Reference Section of the Commission,  450 Fifth
Street, N.W., Washington D.C. 20549, at prescribed rates.  In  addition, the
Commission maintains a Website that contains certain information  regarding
the Underlying Securities.   The address of the Commission's Website is
http://www.sec.gov.

UNDERLYING SECURITIES EARLY AMORTIZATION EVENT

     An "Underlying Securities  Early Amortization Event"  will occur if, 
at any  time,  a (Rapid  Amortization  Period)  (as  defined in  the 
applicable Underlying  Agreements)  commences  with  respect to  any  of 
the Underlying Securities. A (Rapid Amortization Period) will commence if
one or more of the following (pay-out events) occurs  with respect to the
Underlying  Securities ((and,  in  certain  cases,  with  the election  of 
the  trustee  under  the Underlying  Securities, or of  holders of
Underlying  Securities representing 50% or more of the investor interest in
the affected series)): 

(Describe Events)



                               USE OF PROCEEDS

     The  net proceeds from the sale of the Securities will be applied by
the Depositor on  the Closing Date towards  the purchase price of  the
Underlying Securities, the payment of expenses related to  such sale and
other corporate purposes.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     In the  opinion of Brown  & Wood  LLP, counsel for  the Trust,  for
U.S. federal income tax purposes, the Notes will be characterized as debt,
and the Trust will  not be  characterized as  an  association (or  a
publicly  traded partnership) taxable as a corporation.  Each Noteholder, by
the acceptance of a  Note,   will  agree  to   treat  the   Notes  as 
indebtedness   and  each Certificateholder, by  the acceptance of  a
Certificate, will agree  to treat the  Trust as a partnership in  which the
Certificateholders are partners for federal tax  purposes.   Alternative
characterizations of  the Trust  and the Certificates  are possible,  but 
would not  generally  result in  materially adverse  tax consequences  to 
the Certificateholders.    The taxable  income allocated to a
Certificateholder that  is a tax-exempt entity will constitute "unrelated 
business taxable  income" generally  to such  a holder  under the code.  
The Notes may  be issued with  original issue discount ("OID").   The
prepayment assumption  to be  used for  calculating  the accrual  of OID 
and market  discount and  amortization of bond  premium will be  (        ).
 For additional  information regarding U.S.  federal income tax 
consequences, see "FEDERAL INCOME TAX CONSEQUENCES" in the Prospectus.

                             ERISA CONSIDERATIONS


GENERAL

     The  Employee  Retirement  Income  Security  Act  of  1974,  as 
amended ("ERISA"), imposes certain restrictions on  employee benefit plans
subject to ERISA ("Plans") and on  persons who are parties  in interest or 
disqualified persons ("parties in interest") with  respect to such Plans.
Certain employee benefit  plans, such as  governmental plans and church 
plans (if no election has  been made  under section 410(d)  of the  Code),
are  not subject  to the restrictions of  ERISA,  and assets  of such  plans
may  be  invested in  the Securities  without regard  to  the  ERISA 
considerations  described  below, subject  to  other  applicable  federal 
and state  law.  However,  any  such governmental or church  plan which is
qualified  under section 401(a) of  the Code and exempt from taxation under
section 501(a) of the  Code is subject to the prohibited transaction  rules
set forth in  section 503 of the  Code. Any Plan fiduciary  which  proposes 
to  cause  a Plan  to  acquire  any  of  the Securities  should consult 
with its  counsel with  respect to  the potential consequences  under 
ERISA, and  the  Code,  of  the Plan's  acquisition  and ownership of the
Securities.

     Investments  by  Plans are  also  subject to  ERISA's  general
fiduciary requirements,   including  the   requirement   of  investment  
prudence  and diversification  and the  requirement that  a Plan's 
investments be  made in accordance with the documents governing the Plan. 

     As  discussed under  "CERTAIN FEDERAL  INCOME  TAX CONSEQUENCES"  in
the Prospectus, a Plan would likely  realize unrelated business taxable
income if it  purchases Certificates since the underlying assets  of the
Trust are debt financed assets.  Thus, the Certificates are  not being
offered to  Plans. In view of  this  restriction, the  discussion  below is 
limited to  the  ERISA considerations resulting from the purchase and
ownership of Notes.

PROHIBITED TRANSACTIONS

GENERAL

     Section  406 of ERISA  prohibits parties in  interest with respect  to
a Plan from engaging in certain transactions (including loans) involving a
Plan and its assets unless  a statutory or administrative exemption applies
to the transaction. Section  4975 of the Code  imposes certain excise taxes 
(or, in some  cases, a civil  penalty may be  assessed pursuant to  section
502(i) of ERISA)  on  parties  in  interest  which   engage  in  non-exempt 
prohibited transactions.

PLAN ASSETS REGULATION

     The  United  States  Department  of  Labor  ("DOL")   has  issued 
final regulations concerning  the definition  of what constitutes  the
assets  of a Plan for purposes of ERISA  and the prohibited transaction
provisions  of the Code (the "Plan Assets Regulation"). The Plan Assets
Regulation describes the circumstances under which  the assets of  an entity
in  which a Plan  invests will be  considered to be  "plan assets" such 
that any person  who exercises control over  such assets  would be subject 
to ERISA's  fiduciary standards. Under  the Plan Assets Regulation, 
generally when a  Plan invests in another entity,  the  Plan's  assets  do 
not  include,  solely  by  reason  of  such investment, any  of the
underlying  assets of  the entity. However,  the Plan Assets Regulation
provides that,  if a Plan acquires an "equity  interest" in an entity that
is neither  a "publicly-offered security" (as defined therein) nor  a 
security  issued  by  an  investment  company  registered  under  the
Investment Company Act of  1940, the assets of the entity  will be treated
as assets of the  Plan investor  unless certain exceptions  apply. If the 
Notes were  deemed  to  be  equity   interests  and  no  statutory, 
regulatory  or administrative exemption applies, the Trust  could be
considered to hold plan assets by reason of a Plan's investment in the
Notes. Such plan assets  would include an  undivided interest in  any assets
held  by the Trust.  In such an event, the  Indenture Trustee and  other
persons, in providing  services with respect to  the Trust's assets,  may be
parties  in interest with  respect to such Plans, subject to the fiduciary
responsibility  provisions of Title I of ERISA, including  the prohibited 
transaction  provisions of  Section 406  of ERISA, and Section 4975  of the
Code  with respect to transactions  involving the Trust's assets. 

     Under the Plan Assets Regulation,  the term "equity interest" is
defined as any  interest in  an entity other  than an instrument  that is 
treated as indebtedness  under  "applicable local  law"  and which  has  no
"substantial equity features." Although the Plan  Assets Regulation is
silent with respect to  the question  of which  law constitutes  "applicable
local law"  for this purpose, DOL  has stated that these  determinations
should be made  under the state  law governing  interpretation of  the
instrument  in question.  In the preamble to  the Plan Assets  Regulation,
DOL declined  to provide  a precise definition of  what features are  equity
features or the  circumstances under which such  features  would  be 
considered "substantial,"  noting  that  the question  of whether a plan's
interest has  substantial equity features is an inherently  factual one, 
but  that in  making a  determination  it would  be appropriate to take 
into account whether the equity features are such that a Plan's investment
would be a practical vehicle for the indirect  provision of investment
management services.

     The Issuer  believes that the  Notes will be classified  as
indebtedness without substantial equity features for  ERISA purposes. This
belief is based upon the terms  of the  Notes, the opinion  of Federal  Tax
Counsel that  the Notes will be classified as debt instruments for federal
income tax  purposes and the ratings which are expected to  be assigned to
the Notes. However,  if the Notes  are deemed to be  equity interests in the
Trust  and no statutory, regulatory or administrative exemption applies, the
Trust could be considered to hold plan assets by reason of a Plan's
investment in the Notes.

REVIEW BY PLAN FIDUCIARIES

     Any Plan fiduciary  considering whether to purchase any  Notes on
behalf of a Plan should consult with its counsel regarding the applicability
 of the fiduciary responsibility and  prohibited transaction provisions of 
ERISA and the  Code to  such investment.    Among other  things, before 
purchasing any Notes, a fiduciary of a Plan should make its own
determination as to  whether the Trust, as obligor  on the Notes, is,  or
may become, a party  in interest with respect to  the Plan, the availability
of the  exemptive relief provided in the Plan Assets Regulations  and the
availability of any other  prohibited transaction  exemptions.  In 
addition,  prior  to purchasing  any  Notes,  a fiduciary of a Plan should
make its own determination as to whether  the Swap Counterparty, by virtue
of being characterized as the issuer of the Notes for federal income tax 
purposes, is,  or may  become, a party  in interest  with respect  to  the
Plan.    Such other  exemptions may  include  DOL Prohibited Transaction 
Exemption 84-14  (Class Exemption  for  Plan Asset  Transactions Determined
by Independent  Qualified Professional Asset Managers),  80-51 and 91-38 
(Class   Exemption  for  Certain  Transactions   Involving  Underlying
Transferor Collective Investment Funds) and 90-1 (Class Exemption for
Certain Transactions  Involving Insurance Company Pooled Separate Accounts).
There is no assurance that  these or other exemptions,  even if all of  the
conditions specified  therein are  satisfied,  will  apply to  all  of the 
transactions involving the Trust's assets.

     Any purchaser that  is an insurance company should  consider the
effects of the 1993 United States Supreme Court  decision in John Hancock
Mutual Life Insurance  Co. v. Harris Trust and  Savings Underlying
Transferor, 114 S. Ct. 517  (1993), on its purchase  of Class A1 Notes or 
Class A2 Certificates for its  general account.  In John Hancock,  the
Supreme Court  ruled that assets held  in an  insurance company's general 
account may  be deemed to  be "plan assets" for ERISA  purposes under
certain circumstances. In  response to that decision, the DOL  has issued
Prohibited  Transaction Exemption 95-60  (Class Exemption for Certain
Transactions Involving Insurance Company Pooled General Accounts)  which,
subject  to certain  conditions,  provides relief  from the prohibited 
transaction  rules that  under  John Hancock  might  otherwise be applicable
to assets held in an insurance company's general account. Any such
prospective purchaser should consult with its counsel as to the
applicability of this decision and exemption to its purchase of the Notes.


                       LEGAL INVESTMENT CONSIDERATIONS

     The appropriate characterization  of the Securities under  various
legal investment restrictions, and  thus the ability of investors  subject
to these restrictions   to  purchase  Securities,   may  be  subject   to 
significant interpretive  uncertainties.   All investors  whose  investment
authority  is subject  to legal  restrictions should  consult their  own
legal  advisors to determine whether, and  to what extent, the Securities 
will constitute legal investments for them.

     The Depositor makes no representation as to the  proper
characterization of  the Securities for  legal investment or  financial
institution regulatory purposes, or as to the ability of particular
investors to purchase Securities under  applicable legal investment
restrictions.  The uncertainties described above  (and any unfavorable
future determinations concerning legal investment or  financial institution
regulatory  characteristics of the  Securities) may adversely affect the
liquidity of the Securities.


                                 UNDERWRITING

     Subject  to the  terms  and  conditions set  forth  in the 
Underwriting Agreement,  the  Depositor  has agreed  to  sell  to  Morgan 
Stanley  &  Co. Incorporated) (the "Underwriter"), and the Underwriter has
agreed to purchase from the Depositor, the Securities.  The Underwriter is
obligated to purchase all the Securities offered hereby if any are purchased.

     Distribution of the Securities will be made by the Underwriter from
time to  time in  negotiated transactions  or otherwise  at varying  prices
to  be determined at the time of sale.  Proceeds to the Depositor are
expected to be $ _____________________  from the  sale of  the Securities,
before  deducting expenses payable by the Depositor  of $_________________. 
In connection with the  purchase and sale  of the Securities,  the
Underwriter may  be deemed to have received  compensation from  the
Depositor in  the form  of underwriting discounts, concessions or
commissions.

     Until  the distribution  of the  Securities is  completed, rules  of
the Commission may limit the ability of  the Underwriter to bid for and 
purchase the Securities.  As an exception to these rules, the Underwriter is
permitted to engage in certain transactions that stabilize the price of the
Securities. Such transactions consist  of bids or purchases  for the purpose
of  pegging, fixing or maintaining the price of the Securities.  

     If  the  Underwriter creates  a  short  position  in the  Securities 
in connection with the offering, i.e., if it sells more Securities than  are
set forth on  the cover page of  this Prospectus Supplement, the 
Underwriter may reduce that short position by purchasing Securities in the
open market.

     In  general, purchases of a security for the purpose of stabilization
or to reduce a short position could cause the price of the security to be
higher than it might be in the absence of such purchases.

     Neither the  Depositor nor the  Underwriter makes any  representation
or prediction  as  to  the  direction  or  magnitude  of  any  effect  that 
the transactions  described above  may have on  the prices of  the
Securities. In addition, neither the Depositor nor any Underwriter makes 
any representation that  the  Underwriter  will  engage   in  such 
transactions  or  that  such transactions, once commenced, will not be
discontinued without notice.

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


                                LEGAL MATTERS

     Certain legal  matters with  respect to the  Notes and  the
Certificates will be passed upon for the Depositor by Brown & Wood LLP, New
York, New York and for the Underwriter by Brown & Wood LLP, New York, New
York.


                                    RATING

     It is a condition to issuance of  the Securities that the Notes be
rated "___"  by  (__________________ and  "___"  by  _______________  and
that  the Certificates   be   rated   "___"   by   (________________   and  
"___"   by (_____________).

     A  securities  rating  addresses  the  likelihood  of  the  receipt  
by Securityholders of  distributions on the  Underlying Securities.   The
rating takes into consideration the characteristics of the Underlying
Securities and the  structural,  legal  and  tax  aspects  associated  with 
the  Securities (including, without  limitation, the rating  of the Swap
Counterparty).   The ratings  on the Securities  do not, however, 
constitute statements regarding the  possibility that Securityholders might 
realize a lower than anticipated yield.

     A securities  rating  is not  a  recommendation  to buy,  sell  or 
hold securities and may be  subject to revision or  withdrawal at any time
by  the assigning rating  organization.  Each  securities rating should  be
evaluated independently of similar ratings on different securities.

                            INDEX OF DEFINED TERMS

1992 Master Agreement . . . . . . . . . . . . . . . . . . . . . . . . . S-28 
Administration Agreement  . . . . . . . . . . . . . . . . . . . . . . . S-19
Administrator . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-19
Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-16
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-16
CABS Early Amortization Event . . . . . . . . . . . . . . . . . . . . . S-34
Calculation Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . S-10
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2
Certificate Accrual Rate  . . . . . . . . . . . . . . . . . . . . . . . S-18
Certificate Interest Accrual Period . . . . . . . . . . . . . . .  S-8, S-18
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-5
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-5
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-34
Counterparty Expense Limit  . . . . . . . . . . . . . . . . . . . . . . S-21
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-32
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-35
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-7
Eligible Investments  . . . . . . . . . . . . . . . . . . . . . . . . . S-22
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11, S-35
Event of Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-24
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2
Extraordinary Expense Call . . . . . . . . . . . . . . . . . . . . . .  S-21
Extraordinary Expenses . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Federal Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . S-11
Global Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .  S-9
Global Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-5
Initial Certificate Prepayment Date . . . . . . . . . . . . . . . . . .  S-8
Interest Accrual Period . . . . . . . . . . . . . . . . . . . . . . . .  S-16
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
ISDA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Mandatory Clean-up Call . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Note Accrual Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Note Interest Accrual Period  . . . . . . . . . . . . . . . . . . . . . . S-6
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Ordinary Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
parties in interest . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Payment Date  . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-6, S-16
Plan Assets Regulation  . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Priority of Payments  . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Pro Rata Share  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Reinvested Collateral . . . . . . . . . . . . . . . . . . . . . . . . .  S-29
Sale Procedures . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-26
Scheduled Final Payment Date  . . . . . . . . . . . . . . . . . . . . . . S-6
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Swap Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
Swap Counterparty . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Swap Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-30
Swap Early Termination. . . . . . . . . . . . . . . . . . . . . . . . .  S-30
Termination Events  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-30
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-7
Trust Estate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Trustee Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Underlying Securities . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Underlying Securities Default . . . . . . . . . . . . . . . . . . . . .  S-20
Underlying Securities Default Call  . . . . . . . . . . . . . . . . . .  S-20
Underlying Securities Early Amortization Event  . . . . . . . . . . . .  S-34
Underlying Transferor . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Underlying Trust  . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-37
Voting Interests  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27


Information  contained herein  is  subject  to completion  or  amendment.  
A registration statement relating  to these securities has been  filed with
the Securities and Exchange Commission.  These securities may not be sold
nor may offers to  buy  be accepted  prior  to the  time  the registration 
statement becomes effective.  This Prospectus shall not constitute an offer
to  sell or the solicitation  of an offer  to buy nor  shall there by  any
sale of  these securities  in any  jurisdiction in  which such  offer,
solicitation  or sale would  be unlawful  prior  to  the registration  or 
qualification under  the securities laws of any such jurisdiction.


      Subject to Completion dated October 10, 1997              

PROSPECTUS
- ---------- 
                      MORGAN STANLEY ABS CAPITAL II INC.
                               Asset Backed Notes
                            Asset Backed Certificates
                              (Issuable in Series)
                               ------------------

     Morgan Stanley ABS Capital II Inc. (the "Depositor") may offer from
time to time under this  Prospectus and related  Prospectus Supplements the 
Asset Backed  Notes  (the   "Notes")  and  the   Asset  Backed  Certificates
  (the "Certificates"  and, together  with the  Notes,  the "Securities") 
described herein, which may  be sold from time to  time in one or more 
series (each, a "Series"), in amounts, at prices and on terms to be
determined at the time of sale and to be  set forth in a  supplement to this
Prospectus  (a "Prospectus Supplement").

     As specified in the related Prospectus Supplement, the Certificates of
a series will  evidence an interest in a trust (a "Trust") formed pursuant
to a Trust Agreement, as described  herein.  The Notes of a  series will be
issued and secured  pursuant to  an Indenture  between the  Trust and  the
Indenture Trustee  specified in  the  related  Prospectus  Supplement  (the 
"Indenture Trustee") and will represent indebtedness of the related Trust. 
The property of  each Trust  will include  assets composed of  (a) credit 
card securities ("Underlying  Securities"), (b)  all monies  due  thereunder
net,  if and  as provided in the  related Prospectus Supplement, of certain 
expenses, and (c) certain funds, Enhancement (as defined herein) and other
assets as  described herein and in the related Prospectus Supplement.

     Each Series of Securities will be issued in one or more classes (each,
a "Class"), which may  include subclasses.   Interest on  and principal of 
the Securities of  a Series will be payable on each Payment Date specified
in the related Prospectus Supplement, at the times, at the rates, in the
amounts and in  the order  of priority set  forth in  the related 
Prospectus Supplement. Securities may  be  sold for  U.S.  dollars or  for
one  or  more foreign  or composite currencies and  the principal of and any
interest on Securities may be payable in U.S. dollars or one or more foreign
or composite currencies.

     If a  Series  includes multiple  Classes,  such Classes  may  vary 
with respect to the  amount, percentage and timing of  distributions of
principal, interest or both and one or more Classes may be subordinated to
other Classes with respect  to distributions  of principal, interest  or
both  as described herein and in the related Prospectus Supplement.  A
Series may include one or more classes of Notes and/or one or  more Classes
of Certificates.  A  Series may include  one or more Classes entitled  to
distributions of principal with disproportionate,  nominal or  no  interest 
distributions,  or  to  interest distributions with disproportionate, 
nominal or no distributions  in respect of principal.   Each Series of
Securities may be subject to termination under the circumstances described
herein and  in the related Prospectus Supplement. The related  Prospectus
Supplement  will specify  which Class  or Classes  of Notes, if  any, and 
which Class  or Classes  of Certificates,  if any,  of a Series are being
offered thereby.


     FOR A  DISCUSSION  OF CERTAIN  FACTORS  WHICH SHOULD  BE  CONSIDERED 
BY PROSPECTIVE PURCHASERS OF THE SECURITIES, SEE "RISK FACTORS" ON PAGE 8
HEREIN AND IN THE PROSPECTUS SUPPLEMENT.

NOTES OF A SERIES REPRESENT OBLIGATIONS OF, AND THE CERTIFICATES OF A SERIES
  EVIDENCE BENEFICIAL INTERESTS IN, THE RELATED TRUST ONLY AND ARE NOT
   GUARANTEED BY ANY GOVERNMENTAL AGENCY OR BY THE DEPOSITOR, ANY ISSUER OF
UNDERLYING SECURITIES, THE TRUSTEE, THE ADMINISTRATOR OR BY ANY OF THEIR 
 RESPECTIVE AFFILIATES OR, UNLESS OTHER WISE SPECIFIED IN THE RELATED
PROSPECTUS SUPPLEMENT, BY ANY OTHER  PERSON OR ENTITY. THE DEPOSITOR'S ONLY
  OBLIGATIONS WITH RESPECT TO ANY SERIES OF SECURITIES WILL BE PURSUANT TO 
           CERTAIN REPRESENTATIONS AND WARRANTIES SET FORTH IN
               THE RELATED TRUST AGREEMENT, AS DESCRIBED HEREIN
                  OR IN THE RELATED PROSPECTUS SUPPLEMENT.

 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
SECURITIES   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
PASSED UPON THE   ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR ANY PROSPECTUS
SUPPLEMENT.  ANY             REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.

     Retain this Prospectus for future reference.  This Prospectus may not
be used to  consummate sales  of Securities  unless accompanied  by the 
related Prospectus Supplement.

                          MORGAN STANLEY DEAN WITTER


_______ __, 199_


                            PROSPECTUS SUPPLEMENT

The Prospectus Supplement  relating to a  Series of Securities to  be
offered hereunder will, among other things, set forth  with respect to such
Series of Securities:  (i) the aggregate  principal amount,  if any,
interest  rate, if any, and  authorized denominations  of each  Class of 
such Securities;  (ii) certain information concerning the Underlying
Securities; (iii) the terms  of any  Enhancement (as defined herein);
(iv) information concerning any other assets in the related Trust, including
any Enhancement; (v) the expected date or dates on which the principal amount,
if any, of each Class  of Securities will be paid to holders of such
Securities; (vi)  the extent to  which any Class  within a Series is
subordinated to any other Class of such Series; and (vii) additional
information with respect to the plan of distribution of such Securities.
To the extent that the terms of this  Prospectus conflict or are otherwise
inconsistent with the terms of any related  Prospectus  Supplement, the
terms  of  such   related  Prospectus Supplement shall govern.

                            AVAILABLE INFORMATION

     The  Depositor,  as  originator  of  each  Trust,  has  filed  with 
the Securities  and  Exchange   Commission  (the  "Commission")  a  
Registration Statement (together  with all  amendments and  exhibits
thereto,  referred to herein as the "Registration Statement") under the
Securities  Act of 1933, as amended (the  "Securities Act"), with respect 
to the Notes  and Certificates offered pursuant to this Prospectus.   For
further information, reference  is made to  the Registration Statement which
may be  inspected and copied at the public reference facilities maintained
by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549, and
its  Regional Offices located  as follows: Chicago Regional Office, Citicorp
Center, 500 West Madison Street,Suite 1400, Chicago, Illinois 60661; and New
York Regional Office, 7 World Trade  Center, Suite 1300, New  York, New York
10048.   Copies of such material  can also be obtained from  the  Public
Reference  Section  of the  Commission,  Judiciary Plaza, 450 Fifth Street,
N.W.,  Washington, D.C. 20549, at prescribed  rates. In  addition,  the 
Commission maintains  a  Web  site  at http://www.sec.gov containing 
reports,  proxy   statements  and  other  information   regarding
registrants,  including  the  Depositor, that  file  electronically  with
the Commission.

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All  documents filed  with respect  to each  Trust pursuant  to
Sections 13(a), 13(c),  14  and 15(d)  of  the Securities  Exchange  Act of 
1934,  as amended,  subsequent to  the date  of the  related Prospectus 
Supplement and prior to the termination of any offering of Securities of
such Trust shall be deemed to  be incorporated by  reference into such
Prospectus  Supplement and this  Prospectus.   Any statement  contained  in
a  document incorporated  or deemed to  be incorporated by  reference in any
 Prospectus Supplement or  in this Prospectus shall be deemed to be modified
or superseded for  purposes of such Prospectus Supplement and this
Prospectus to the extent that a statement contained  in any  Prospectus
Supplement  or in  this Prospectus  modifies or supersedes such statement. 
Any statement so modified or superseded shall not be deemed, except  as so
modified  or superseded, to  constitute part of  any Prospectus Supplement.

     The Depositor will provide without charge to  each person to whom a
copy of this Prospectus is deliverd,  on the written or  oral request of any
 such person,  a  copy  of any  or  all  of the  documents  incorporated 
herein by reference, except  the exhibits to  such documents (unless such 
exhibits are specifically incorporated  by reference in such documents). 
Written requests for  such copies should  be directed to  Morgan Stanley ABS
 Capital II Inc., 1585 Broadway, New York, New York 10036.   Telephone
requests for such copies should be directed to Morgan Stanley ABS Capital II
Inc. at (212) 761-1817.

                              REPORTS TO HOLDERS

     Periodic  and  annual reports  concerning  the  Trust  for a  Series 
of Securities  are  required  under  the  Trust Agreement  or  Indenture  to
 be forwarded to the record  holders of such Securities.  The holder of
record of each Class of Securities is expected to be Cede & Co. ("Cede"), as
nominee of The Depository Trust Company.   See "THE TRUST AGREEMENT--Reports
to Holders" herein.


                              TABLE OF CONTENTS

                                                                        
Page                                                                        
 ----

Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . . .   2

Available Information . . . . . . . . . . . . . . . . . . . . . . . . . .   2

Incorporation of Certain Documents by Reference . . . . . . . . . . . . .   2

Reports to Holders  . . . . . . . . . . . . . . . . . . . . . . . . . . .   2

Summary of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4

Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8

Description of The Notes  . . . . . . . . . . . . . . . . . . . . . . . .   9

Description of The Certificates . . . . . . . . . . . . . . . . . . . . .  14

Certain Information Regarding The Securities  . . . . . . . . . . . . . .  15

Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19

The Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  23

The Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26

Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27

Certain Federal Income Tax Considerations . . . . . . . . . . . . . . . .  27

State Tax Considerations  . . . . . . . . . . . . . . . . . . . . . . . .  42

ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . . .  42

Plan of Distribution  . . . . . . . . . . . . . . . . . . . . . . . . . .  42

Legal Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43

Index of Principal Terms  . . . . . . . . . . . . . . . . . . . . . . . .  45

Global Clearance, Settlement and Tax Documentation Procedures . . . . . . I-1


                               SUMMARY OF TERMS

     The following summary is  qualified in its entirety by  reference to
the detailed information  appearing elsewhere in this Prospectus and by
reference to  the information  with respect  to each  Series contained  in
the  related Prospectus Supplement  to be  prepared and delivered  in
connection  with the offering of the Securities of such Series. Certain
capitalized  terms used in this summary are defined elsewhere in this
Prospectus on the pages  indicated in the "Index of Principal Terms".

ISSUER                   With respect to each Series of Securities, the trust
                          (the  "Trust" or the "Issuer") to be formed pursuant
                          to   a  trust   agreement  (each,  as  amended  and
                          supplemented from time to time, a "Trust Agreement")
                          between the Depositor and the Trustee.

TRUSTEE                  With  respect  to  each Series  of  Securities, the
                          Trustee   specified   in  the   related Prospectus
                          Supplement.

INDENTURE TRUSTEE        With  respect to any applicable Series of Notes, the
                          Indenture   Trustee   specified   in   the  related
                          Prospectus Supplement.

THE CERTIFICATES         A   Series  may  include  one  or  more  classes of
                          Certificates and may  or may not include  any Notes.
                          The related Prospectus Supplement will specify which
                          Class  or Classes, if  any, of the Certificates are
                          being offered thereby.
                        Unless otherwise specified in the related Prospectus
                         Supplement, each  Class of Certificates will  have a
                         stated Certificate Balance  specified in the related
                         Prospectus  Supplement  (the  "Certificate Balance")
                         and will accrue interest on such Certificate Balance
                         at a specified  rate (with respect to each  Class of
                         Certificates, the "Pass-Through Rate").   Each Class
                         of Certificates  may have  a different  Pass-Through
                         Rate, which may  be a fixed, variable  or adjustable
                         Pass-Through  Rate,  or   any  combination  of   the
                         foregoing.   The related Prospectus  Supplement will
                         specify  the  Pass-Through Rate  for  each Class  of
                         Certificates or the method for determining the Pass-
                         Through Rate.
                        With respect to  a Series that includes two  or more
                         Classes of Certificates, each Class may differ as to
                         timing  and  priority of  distributions, seniority,
                         allocations  of losses,  Enhancement, if any, Pass-
                         Through Rate  or amount of distributions  in respect
                         of  principal  or  interest,  or  distributions   in
                         respect of principal  or interest in respect  of any
                         such Class  or Classes may  or may not be  made upon
                         the occurrence of  specified events or on  the basis
                         of collections  from  designated  portions  of  the
                         Underlying  Securities.  In  addition, a  Series may
                         include one or more Classes of Certificates entitled
                         to (i)  distributions in respect  of principal  with
                         disproportionate,    nominal    or    no    interest
                         distributions  or (ii)  interest distributions  with
                         disproportionate,  nominal  or no  distributions  in
                         respect of principal.
                        If a Series of Securities includes Classes of Notes,
                          distributions in respect of the Certificates may be
                          subordinated in  priority of payment to payments on
                          the Notes to the  extent specified  in the  related
                          Prospectus Supplement.

THE NOTES                Each  Series of Securities  may include one  or more
                          Classes of Notes,  which will be issued pursuant to
                          an  Indenture between  the Trust  and the Indenture
                          Trustee (each, as amended and supplemented from time
                          to time, an "Indenture").  The terms of  any Notes
                          will be  set  forth  in  the  Prospectus  Supplement
                          relating to such Notes.
                         Unless otherwise specified in the related Prospectus
                          Supplement, each Class  of Notes will have  a stated
                          principal  amount  and  will  bear  interest  at   a
                          specified  rate or rates (with respect to each Class
                          of Notes, the "Interest Rate").  Each Class of Notes
                          may have  a different Interest Rate,  which may  be 
                          fixed, variable or an adjustable Interest Rate,  or
                          any  combination  of  the  foregoing.  The   related
                          Prospectus  Supplement  will  specify  the  Interest
                          Rate,  if any, for  each  Class of  Notes,  and the
                          method for determining the Interest Rate.
                         With respect to a Series  that includes two or  more
                          Classes of Notes,  each Class may  differ as to  the
                          timing  and   priority  of   payments,   seniority,
                          allocations of losses, Enhancement, if any, Interest
                          Rate or amount of payments of principal or interest,
                          or payments of  principal or interest in  respect of
                          any such  Class or  Classes may or  may not  be made
                          upon  the occurrence of  specified events or  on the
                          basis of collections from designated portions of the
                          Underlying Securities.   In  addition, a Series  may
                          include one  or more  Classes of  Notes entitled  to
                          (i) principal   payments    with   disproportionate,
                          nominal  or no  interest  payments or  (ii) interest
                          payments  with   disproportionate,  nominal   or  no
                          principal payments.

DEPOSITOR                Morgan  Stanley ABS  Capital II  Inc.   None  of the
                          Depositor, the administrator named in the Prospectus
                          Supplement (the "Administrator"), the Trustee or any
                          underwriter,  nor  any affiliate  of  the foregoing,
                          will guarantee, or will  otherwise be obligated with
                          respect  to, the  Securities  of any  Series.   See
                          "THE DEPOSITOR."

PRINCIPAL PAYMENTS       All  payments of principal of a Series of Securities
                          will  be made in  an aggregate amount determined as
                          set forth  in the related Prospectus Supplement and
                          will  be paid  at the  times and will be  allocated
                          among  the Classes of  such Series in  the order and
                          amounts  as  specified  in  the  related  Prospectus
                          Supplement.

OPTIONAL TERMINATION     One or more Classes of Securities of any Series may
                          be repurchased  or repaid in whole, but not in part,
                          at the Depositor's  option or at the  option of such
                          other  entity  named   in  the  related  Prospectus
                          Supplement, at such time and under the circumstances
                          specified  in  such  Prospectus Supplement,  at  the
                          redemption price set forth therein.  If so specified
                          in the related Prospectus Supplement for a Series of
                          Securities, the Depositor or such  other entity that
                          is specified in the  related Prospectus  Supplement
                          may,  at its option,  cause an early  termination of
                          the related Trust by repurchasing or liquidating all
                          of the Assets  remaining in the Trust on  or after a
                          specified  date, or  on  or after  such time  as the
                          aggregate principal balance of the Securities of the
                          Series or the Underlying Securities  of such Series,
                          as specified  in the related  Prospectus Supplement,
                         is less than  the amount or percentage  specified in
                         the  related  Prospectus Supplement.    See "CERTAIN
                         INFORMATION  REGARDING  THE SECURITIES  --  Optional
                         Purchase or Termination."

                         In addition,  the Prospectus Supplement  may provide
                          other   circumstances   under   which  holders   of
                          Securities   of  a  Series   could  be  fully  paid
                          significantly earlier  than would otherwise be  the
                          case if payments or distributions were solely  based
                          on  the  distributions  on  the  related  Underlying
                          Securities.

TRUST ASSETS

     A.   UNDERLYING
          SECURITIES     The  assets (the "Assets") of a Trust  will include
                          credit  card  securities ("Underlying  Securities")
                          that evidence an interest in a trust or other entity
                          that  contains a pool  of receivables  (the "Credit
                          Card Receivables")  generated from  time to time  in
                          consumer   revolving  credit   card  accounts   (the
                          "Accounts")  and  collections thereon  allocated  to
                       	 such Underlying Securities.

                         The  related Prospectus Supplement for a Series will
                          specify (in certain  cases, on an approximate basis
                          and,  in   certain  cases,   by  reference to   the
                          Underlying   Securities   Prospectus   (as  defined
                          herein)), to the  extent relevant and to the extent
                          such  information  is  reasonably available  to  the
                          Depositor and the Depositor reasonably believes such
                          information  to  be  reliable,  (i)  the   aggregate
                          approximate principal   amount  and  type   of  any
                          Underlying Securities  to be  included in the  Trust
                          for  such Series; (ii) the expected maturity and the
                          final maturity  of the Underlying  Securities; (iii)
                          the interest  rate for  the  Underlying Securities;
                          (iv)  the  issuer  or   issuers  of  the  Underlying
                          Securities   (each,   an  "Underlying   Issuer"   or
                          "Underlying Trust"),  the servicer  or servicers  of
                          the   Underlying    Securities   (the    "Underlying
                          Servicer")  and  the  trustee  or  trustees  of  the
                          Underlying  Securities  (the  "Underlying Securities
                          Trustee");  and (v)  any  early amortization  events
                          applicable  to the Underlying  Securities.  See "THE
                          TRUST ASSETS" herein.

     B.   COLLECTION,
           PRE-FUNDING AND
           OTHER TRUST
	    ACCOUNTS     Unless otherwise provided  in the related Prospectus
                          Supplement, all payments  on or with respect to the
                          Assets for a Series will be remitted directly to an
                          account (the "Collection Account") to be established 
                          for   such  Series   with   the   Trustee,  or   the
                          Administrator  in the name  of the Trustee.  Unless
                          otherwise   provided  in   the  related  Prospectus
                          Supplement, the Trustee shall be required to apply a
                          portion of the  amount in the Collection  Account to
                          the  payment,  if  and as  provided  in  the related
                          Prospectus Supplement, of certain amounts payable to
                          the Administrator and any  other person specified in
                          the related Prospectus Supplement, and then to apply
                          remaining amounts in  the Collection Account to  (i)
                          the payment of  principal of  and  interest on  the
                          Securities of such  Series on the next  Payment Date 
                          and  (ii)  any  other   purpose  specified  in  such
                          Prospectus Supplement,  in each case  to the  extent
                          specified  in  such  Prospectus Supplement.    After
                          applying  the  funds in  the  Collection Account  as
                          described  above,   any  funds   remaining  in   the
                          Collection  Account   may  be   paid  over  to   the
                          Administrator,  the   Depositor,  any   provider  of
                          Enhancement  with   respect  to   such  Series   (an
                          "Enhancer") or any other person entitled thereto  in
                          the  manner  and  at the  times  established  in the
                          related  Prospectus   Supplement.     Various  other
                          accounts  may  be  created under  the  terms  of the
                          documents related to a specific Series.

                        In  addition, a  Prospectus  Supplement may provide
                          that  the  assets of  a  Trust will include  a Pre-
                          Funding Account (the "Pre-Funding Account").  To the
                          extent   provided   in    the  related   Prospectus
                          Supplement, the Depositor will be obligated (subject
                          only to  the availability thereof) to deposit,  and
                          the related  Trust  will be  obligated  to  purchase
                          (subject to the satisfaction of certain  conditions
                          described  in  the  applicable   Trust  Agreement),
                          additional Underlying  Securities  (the "Subsequent
                          Underlying Securities")  from  time   to  time  (as
                          frequently  as  daily)  during  the  funding  period
                          specified  in  the   related  Prospectus  Supplement
                          having an aggregate  principal balance approximately
                          equal  to the amount  on deposit in  the Pre-Funding
                          Account  (the "Pre-Funded  Amount")  on the  related
                          Closing Date.

     C.   CREDIT, CASH FLOW
          OR OTHER ENHANCEMENT
          OR DERIVATIVE
          ARRANGEMENTS  If and to the extent specified  in  the  related
                         Prospectus Supplement, credit, cash flow  or other
                         enhancement or derivative arrangements with respect
                         to a Trust  or any Class  or Classes of Securities
                         may include any one or more of the   following:
                         subordination  of  one  or  more  other  Classes of
                         Securities, a Reserve Account, over-credit  or
                         liquidity  facilities,   surety  bonds,  guaranteed
                         investment  contracts,   swaps (including   without
                         limitation  interest   rate and   currency  swaps),
                         exchange   agreements,  interest   rate  protection
                         agreements, repurchase obligations,  put and/or call
                         options,  yield supplement  agreements or  accounts,
                         other agreements  with   respect  to  third   party
                         payments  or  other support,  cash deposits  or such
                         other derivative or other arrangements  as  may  be
                         described  in  the related Prospectus Supplement or
                         any combination of the foregoing. Unless  otherwise
                         specified  in the related  Prospectus Supplement,
                         any form  of credit enhancement,   cash   flow
                         enhancement   or   other arrangements  will  have
                         certain  limitations  and exclusions from  coverage
                         thereunder, which  will be described in the related
                         Prospectus Supplement.  Any of such  arrangements
                         or devices  are  referred  to herein as
                         "Enhancements."

TAX STATUS               Unless the Prospectus Supplement specifies that the
                          related Trust  will be  treated as  a grantor trust
                          and, except as otherwise provided in such Prospectus
                          Supplement, upon  the issuance of the related Series
                          of  Securities,  Brown  &  Wood  LLP ("Federal  Tax
                          Counsel") will deliver an opinion to the effect that
                          for U.S.  federal income tax purposes (i) any Notes
                          of such  Series will  be characterized  as debt  and
                          (ii) such  Trust  will not  be  characterized as  an
                          association  (or  a  publicly  traded  partnership)
                          taxable  as a corporation.   In respect  of any such
                          Series, each Noteholder, by the acceptance of a Note
                          of such Series, will  agree to  treat such  Note as
                          indebtedness,  and  each Certificateholder,  by  the
                          acceptance  of a  Certificate of  such Series,  will
                          agree to treat such Trust as (i) to the extent there
                          is more than one Certificateholder, a partnership in
                          which  such  Certificateholder  is   a  partner  for
                          federal  income tax purposes  or (ii) to  the extent
                          there  is a  single Certificateholder  as an  entity
                          disregarded  for  U.S. federal  income  tax purposes
                          such that the Certificateholder is treated as owning
                          the   Trust's   assets    directly.      Alternative
                          characterizations   of   such  a   Trust   and  such
                          Certificates are possible, but  would not result  in
                          materially    adverse     tax    consequences     to
                          Certificateholders.

                         If  the  Prospectus  Supplement specifies  that the
                          related Trust will be treated as a grantor trust and
                          except as  otherwise  provided  in  such Prospectus
                          Supplement, upon  the issuance of the related Series
                          of Certificates, Federal Tax Counsel will deliver an
                          opinion  to the  effect  that  such Trust  will  be
                          treated  as a grantor  trust for federal  income tax
                          purposes and will  not be subject to  federal income
                          tax.

                         See "CERTAIN  FEDERAL INCOME  TAX CONSEQUENCES" and
                          "CERTAIN  STATE  TAX  CONSEQUENCES"  for additional
                          information  concerning the  application of  federal
                          and state tax laws.

ERISA  CONSIDERATIONS   Subject to the considerations discussed under "ERISA
                          CONSIDERATIONS" herein and in the related Prospectus
                          Supplement, and unless otherwise specified therein,
                          any Notes of  a Series will be eligible for purchase
                          by employee benefit plans.


                         Unless otherwise specified in the related Prospectus
                          Supplement, the Certificates may  not be acquired by
                          any employee  benefit plan subject  to the  Employee
                          Retirement Income  Security Act of 1974,  as amended
                          ("ERISA"), or by any  individual retirement account.
                          See "ERISA CONSIDERATIONS" herein and in the related
                          Prospectus Supplement.


                                 RISK FACTORS


RISK FACTORS RELATING TO THE SECURITIES 

     Limited Liquidity.   There can be no  assurance that a secondary 
market for  the Securities of any Series  will develop or, if  it does
develop, that such market will provide Securityholders with liquidity of
investment or that it  will continue  for  the life  of  the  Securities of 
such  Series.   The underwriters presently expect  to make a secondary
market  in the Securities, but have no obligation to do so.

     Limited Nature of Rating.  Any rating assigned to a Class  of
Securities by a Rating Agency will reflect such Rating Agency's assessment
solely of the likelihood  that the  holders of  such Class  of Securities
will  receive the payments of  interest and/or principal  required to  be
made under  the Trust Agreement or Indenture and will be based primarily on
the value of the Assets in the  Trust and the  availability of any 
Enhancement with respect  to such Class of Securities.   The rating will 
not be a recommendation  to purchase, hold or sell such Class of Securities,
and such rating will not comment as to the  marketability of such
Securities, any market  price or suitability for a particular investor.  
There is no assurance that  any rating will remain for any given period of
time or that any rating will not be lowered or  withdrawn entirely by a
Rating Agency if in such Rating Agency's judgment circumstances so warrant.

     Book-Entry Certificates.  Issuance of the Securities in  book-entry
form may reduce the liquidity  of such Securities in the secondary  trading
market since investors may be unwilling to purchase Securities for which
they cannot obtain  physical  certificates.    See  "CERTAIN  INFORMATION 
REGARDING  THE SECURITIES  -- Book-Entry Registration" herein.

     Because transactions in the Securities  can be effected only through
The Depository Trust Company ("DTC"), Cedel  Bank, societe anonyme
("CEDEL"), the Euroclear  System  ("Euroclear"),  participating 
organizations and  indirect participants,  the ability of a  beneficial
owner of  a Security (a "Security Owner") to  pledge a security to persons
or  entities that do not participate in  the  DTC, CEDEL  or Euroclear 
system,  or otherwise  to take  actions in respect  of  such  Securities,
may  be  limited  due to  lack  of  a physical certificate  representing 
the  Certificates.     See  "CERTAIN   INFORMATION REGARDING THE SECURITIES
- -- Book-Entry Registration" herein.

     Security  Owners  may   experience  some  delay  in   their  receipt 
of distributions  of  interest  and principal  on  the  Securities because 
such distributions  will be forwarded  by the Trustee or  the Indenture
Trustee to DTC  and  DTC  will  credit  such  distributions  to  the 
accounts   of  its Participants (as  defined herein), which  will thereafter
credit them  to the accounts of  Security Owners either  directly or
indirectly  through indirect participants.   See "CERTAIN  INFORMATION
REGARDING  THE SECURITIES  -- Book- Entry Registration" herein.

RISK FACTORS RELATING TO UNDERLYING SECURITIES

     Each Prospectus Supplement  will specify the Underlying  Securities
that will be  or are expected to be  included in the Assets of  the related
Trust. Each  issue of  Underlying Securities  will  have been  registered
under  the Securities Act.   Such Prospectus Supplement will  refer to the
prospectus or prospectus supplement (together, the "Underlying Securities 
Prospectus") for each issue of  such Underlying Securities for  a
description of the  terms of such  Underlying Securities,  the  related
Credit  Card  Receivables and  the originator  and Underlying  Servicer of 
the Credit  Card Receivables.   Such Underlying Securities Prospectus will
describe, among other things, 

          (i)  the risk of the interruption  or reduction of distributions
on      the  related Underlying  Securities in  the event  of the 
insolvency or      receivership  of  the  originator  or  transferor  of 
the  Credit  Card      Receivables to the Underlying Trustee, 

          (ii) the  risk that  the failure  to comply  with state  or
Federal      consumer  protection  laws  to  which the  Credit  Card 
Receivables are      subject  could  adversely  affect  the  Servicer's 
ability  to  collect      payments on  the Credit Card  Receivables, which
would  adversely affect      the funds available  to make payments on such 
Underlying Securities and      therefore adversely affect the ability of the
Trust to make payments  on      the related Securities,

          (iii)     legal actions and  proposed legislation  that could 
have      the effect of reducing the annual percentage rate payable on
credit card      receivables or other fees payable in respect of credit card
receivables,

          (iv) the  risk  that  a  decline  in  the  amount  of  Credit 
Card      Receivables originated in respect of the Underlying Securities may
cause      such Underlying  Securities to begin  to amortize prior to  their
stated      maturity  date and  thus, depending  upon the  structure of  the
related      Securities, affect the maturity of such Securities, 

          (v)  (a) the basis risk  that the finance charge rates borne by
the      related Credit Card Receivables may not be based on the same  index
upon      which the Underlying Securities are based or (b) the basis risk
that the      Underlying Securities are fixed  rate securities and the
finance  charge      rates on  the Credit Card Receivables move to  rates
that are lower than      the sum of  such fixed rates  and the servicing 
fee rate in  respect of      such Underlying Securities, with the result  in
each case that there are      insufficient finance charges from the Credit
Card Receivables to pay the      amount of interest due on such Underlying
Securities, and

          (vi) the ability of the Underlying  Servicer to change the terms
of      the Credit Card Receivables  and the risk that such changes could
result      in the  early amortization  of the  Underlying  Securities,
which  could      adversely affect the related Securities.


                           DESCRIPTION OF THE NOTES

GENERAL

     With  respect to each  Trust that issues  Notes, one or  more Classes
of Notes of  the related  Series will  be  issued pursuant  to the  terms of
 an Indenture, a  form of which has been filed  as an exhibit to the
Registration Statement of which this Prospectus forms a part.  The following
 summary does not  purport to  be  complete and  is subject  to,  and is 
qualified in  its entirety by reference to, all the provisions of the Notes
and the Indenture.

     Unless  otherwise specified in  the related Prospectus  Supplement,
each Class of Notes will initially  be represented by one  or more Notes, in
 each case  registered  in  the name  of  the  nominee of  DTC  (together 
with any successor depository selected  by the Trust, the "Depository") 
except as set forth   below.    Unless  otherwise  specified   in  the 
related  Prospectus Supplement,  the Notes  will be  available for  purchase
in  denominations of $1,000 and integral multiples thereof in book-entry
form only.  The Depositor has  been informed  by DTC that  DTC's nominee 
will be Cede,  unless another nominee is specified in the related Prospectus
Supplement.  Accordingly, such nominee is expected  to be the holder  of
record of the Notes  of each Class. Unless and until Definitive Notes  are
issued under the limited circumstances described herein or in the  related
Prospectus Supplement, no Noteholder will be  entitled to  receive  a
physical  certificate representing  a Note.   All references  herein and  in
the  related Prospectus  Supplement to  actions by Noteholders  refer  to 
actions  taken  by DTC  upon  instructions  from  its participating 
organizations (the "Participants")  and all  references herein and in  the
related Prospectus  Supplement to payments, notices,  reports and statements
 to Noteholders refer to payments, notices, reports and statements to DTC or
its nominee, as the registered holder of the Notes, for payments to
Noteholders in  accordance with DTC's  procedures with respect thereto.  
See "CERTAIN INFORMATION REGARDING THE SECURITIES -- Book-Entry
Registration" and "-- Definitive Securities."

PRINCIPAL AND INTEREST ON THE NOTES

     The timing  and priority of  payment, seniority, allocations  of
losses, Interest  Rate, if any,  and amount of  or method of  determining
payments of principal  and interest  on each  Class of  Notes of  a given
Series  will be described in the  related Prospectus Supplement.  The right
of holders of any Class of Notes to receive payments of principal and
interest may be senior or subordinate to the rights  of holders of any other
Class  or Classes of Notes of such Series,  as described in the  related
Prospectus Supplement.   Unless otherwise provided in the related Prospectus
Supplement, payments of interest on the Notes  of such  Series will  be made
 prior to  payments of  principal thereon.   To the extent  provided in  the
related  Prospectus Supplement,  a Series  may include one  or more Classes 
of Notes entitled  to (i) principal payments   with  disproportionate, 
nominal   or  no  interest   payments  or (ii) interest  payments  with 
disproportionate,   nominal  or  no  principal payments.  Each Class of
Notes may  have a different Interest Rate, which may be a  fixed, variable
or adjustable Interest Rate (and  which may be zero for certain  Classes of
Notes), or any combination  of the foregoing.  A Class of Notes  may accrue
interest  and such interest  may be added  to the principal balance 
thereof,  rather than  paid  to  the  related Noteholders,  until  a
specified event occurs or until such Class  of Notes is retired.  The
related Prospectus Supplement will specify the Interest Rate,  if any, for
each Class of Notes of  a given Series or the method for determining such
Interest Rate. One or more Classes  of Notes of a  Series may be  redeemable
in whole or  in part under the circumstances specified in the  related
Prospectus Supplement, including at the  end of the  Funding Period (if any)
 or as a result  of the Underlying Servicer's  exercising its option  to
purchase the  related Credit Card Receivables.

     To  the extent  specified  in  any Prospectus  Supplement,  one or 
more Classes of  Notes of a Series may have  fixed principal payment
schedules, as set forth in  such Prospectus Supplement; Noteholders of such 
Notes would be entitled  to  receive  as payments  of  principal  on  any 
Payment Date  the applicable amounts set forth on such schedule with respect
to such  Notes, in the manner and to the extent set forth in the related
Prospectus Supplement.

     Unless  otherwise  specified  in  the  related  Prospectus  
Supplement, payments to Noteholders of all Classes within a Series in
respect of interest will  have  the same  priority.    Under  certain
circumstances,  the  amount available for such payments could be less than
the amount of interest payable on the  Notes on  any of  the dates 
specified  for payments  in the  related Prospectus Supplement (each, a
"Payment Date"),  in which case each Class  of Noteholders will receive  its
ratable share (based upon  the aggregate amount of  interest  due to  such 
Class  of Noteholders)  of  the  aggregate amount available to  be
distributed  in respect  of interest  on the  Notes of  such Series.

     In the  case of a Series of Notes which  includes two or more Classes
of Notes, the sequential  order and priority of payment in  respect of
principal and interest, and any schedule  or formula or other provisions
applicable  to the determination  thereof,  of each  such Class  will be 
set  forth in  the related Prospectus Supplement.  Payments in respect of
principal and interest of any  Class of  Notes  will be  made on  a  pro
rata  basis among  all  the Noteholders of  such Class.   A Series  with
Notes may  provide for a  period during which collections of principal in
respect of the Underlying Securities are not applied to  payments of
principal of such Notes, or may provide for a liquidity facility or  other
arrangement that permits one  or more classes of Notes to  be paid in
planned amounts or  formula amounts on scheduled Payment Dates.

THE INDENTURE

     Modification of Indenture.   With respect to each Trust  that has
issued Notes pursuant to an Indenture, the Trust and the Indenture Trustee
may, with the consent of  the holders  of a majority  of the  outstanding
Notes of  the related Series, execute a supplemental indenture to add
provisions to, change in  any manner  or  eliminate any  provisions of,  the
related  Indenture, or modify (except as  provided below) in  any manner the
 rights of the  related Noteholders.

     Unless otherwise  specified in  the related  Prospectus Supplement 
with respect to  a Series of Notes, in the absence of the consent of the
holder of each such outstanding Note affected thereby, no  supplemental
indenture will: (i) change the due date of any installment of principal of
or interest on any such Note or reduce the principal amount thereof, the
interest rate specified thereon or  the redemption price with respect
thereto  or change any place of payment where or the  coin or currency in
which any such Note or any interest thereon  is  payable;  (ii) impair  the 
right  to  institute  suit  for  the enforcement of certain provisions of
the related Indenture regarding payment; (iii) reduce the percentage of the 
aggregate amount of the outstanding Notes of such Series, 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 compliance
with certain provisions of  the related Indenture or of certain defaults
thereunder and their consequences as provided for in such Indenture;  (iv)
modify or  alter  the provisions  of  the related  Indenture regarding the
voting of Notes held by the applicable Trust, any other obligor on such
Notes, the  Depositor or an affiliate of any  of them; (v) reduce the
percentage of the aggregate outstanding amount of  such Notes, the consent
of the holders of which  is required to direct the related  Indenture
Trustee to sell or  liquidate the  Underlying Securities if  the proceeds 
of such  sale would be  insufficient to  pay the  principal amount and 
accrued but  unpaid interest  on  the  outstanding  Notes  of  such  Series;
 (vi) decrease   the percentage of the aggregate principal amount  of such
Notes required to amend the sections of the related Indenture which specify
the applicable percentage of aggregate principal amount of the Notes  of
such Series necessary to amend such  Indenture or  certain  other related 
agreements;  or (vii) permit  the creation of  any lien ranking prior  to or
on a  parity with the lien  of the related Indenture with  respect to any of
 the collateral for such  Notes or, except as  otherwise permitted or 
contemplated in such  Indenture, terminate the lien of  such Indenture on
any  such collateral or deprive  the holder of any such Note of the security
afforded by the lien of such Indenture.

     Unless otherwise specified  in the Prospectus Supplement,  the
Indenture for each  Series of  Notes may  be  amended by  the Trust  and the
 Indenture Trustee  with respect  to such Series,  without notice  to or
consent  of the Noteholders  (i)  to cure  any  ambiguity or  mistake,  (ii)
 to correct  any defective provisions or to correct  or supplement any
provision therein which may be  inconsistent with any  other provision
therein,  (iii) to add  to the duties of  the Depositor or Administrator, 
(iv) to add any  other provisions with respect to matters or questions
arising  under such Indenture or related Enhancement, (v) to add or amend
any provisions of such Indenture as required by a Rating Agency  in order to
maintain or improve the rating  of any of the Securities, or  (vi) to 
comply with  any requirements imposed  by the  Code; provided  that any 
such amendment  pursuant to  clause (iv)  above  will not adversely affect
in any material respect the interests of any Securityholders of such Series,
as  evidenced by an opinion  of counsel.  Any  such amendment except
pursuant to  clause (vi) of the preceding sentence shall be deemed not to
adversely affect in  any material respect the interests  of any Noteholder
if  the  Indenture Trustee  receives  written confirmation  from  each
Rating Agency rating the related Securities that  such amendment will not
cause such Rating Agency to reduce the then current rating thereof.

     Events of Default;  Rights upon Event of  Default.  With respect  to
the Notes of a given Series, unless otherwise specified in the related
Prospectus Supplement, "Events of Default" under  the related Indenture will
consist of: (i) a default for five  days or more (or such longer period 
specified in the related Prospectus Supplement) in the payment of any
interest due on any such Note; (ii) a default in the payment of the
principal of or any installment of the principal of any such Note when the
same becomes due and payable; (iii) a default in the observance or
performance of any covenant or agreement  of the applicable Trust  made in
the related  Indenture and the continuation  of any such default  for a
period of 30  days after notice thereof is  given to such Trust by the
applicable Indenture Trustee or to such Trust and such Indenture Trustee by
the holders of at least 25% in principal amount of such Notes then
outstanding; (iv) any  representation or warranty  made by such Trust  in
the related  Indenture or  in any  certificate delivered  pursuant thereto 
or in connection therewith  having been incorrect in  a material respect as 
of the time made, and such breach  not having been cured  within 30 (or such
 longer period specified  in  the related  Prospectus Supplement)  days
after  notice thereof is given to such Trust by the applicable Indenture
Trustee or to such Trust and such Indenture Trustee by the holders of at
least  25% in principal amount of such  Notes then outstanding; or (v)
certain  events of bankruptcy, insolvency, receivership or liquidation of
the applicable Trust.

     Unless  otherwise specified  in the  related  Prospectus Supplement, 
an Event of Default should occur and be continuing with respect  to the
Notes of any  Series,  the  related Indenture  Trustee  or  holders of  a 
majority in principal amount of such Notes then  outstanding may declare the
principal of such Notes to be immediately due and  payable.  Unless
otherwise specified in the  related Prospectus  Supplement,  such 
declaration  may,  under  certain circumstances,  be rescinded by the
holders of a majority in principal amount of such Notes then outstanding.

     If the Notes  of any Series  are due and  payable following an Event 
of Default with  respect thereto,  the related  Indenture Trustee may 
institute proceedings to collect  amounts due or foreclose on  Trust
property, exercise remedies as  a secured party, sell the related Underlying
Securities or elect to  have  the  applicable  Trust  maintain  possession 
of  such   Underlying Securities and continue to apply collections on such
Underlying Securities as if there had been no declaration of acceleration,
subject to the rights of an Enhancement provider, if any, to direct
remedies, as specified in the related Prospectus Supplement.  Unless
otherwise specified in the  related Prospectus Supplement,  however, such
Indenture  Trustee is prohibited  from selling the related Underlying 
Securities following  an Event of  Default, other  than a default in the
payment of any principal of or a default for five days or more in the 
payment of any  interest on any Note  of such Series,  unless (i) the
holders of all such outstanding Notes consent to such sale, (ii) the
proceeds of such sale are  sufficient to pay in full the principal  of and
the accrued interest  on such outstanding  Notes at the  date of such  sale
or (iii) such Indenture Trustee determines that  the proceeds of the 
Underlying Securities would not  be sufficient on  an ongoing basis  to make
 all payments on  such Notes as such payments would have become due if such
obligations had not been declared due and payable,  and such Indenture
Trustee obtains  the consent of the holders of  66 2/3% of the aggregate
outstanding principal amount of such Notes.

     Subject to  the provisions of  the applicable Indenture relating  to
the duties of the related Indenture Trustee, if an Event of Default occurs
and is continuing with respect to a Series of  Notes, such Indenture Trustee
will be under no  obligation  to exercise  any of  the rights  or  powers
under  such Indenture at the request or direction of any of the holders of
such Notes, if such  Indenture  Trustee  reasonably  believes  it  will  not
 be  adequately indemnified  against  the costs,  expenses  and  liabilities
which  might  be incurred by it in complying with such request.  Subject to
the provisions for indemnification and certain  limitations contained in the
 related Indenture, the holders of a majority in principal  amount of the
outstanding Notes of  a given Series  will have the  right to  direct the
time,  method and  place of conducting any proceeding or any remedy
available to the applicable Indenture Trustee, and the holders of a majority
in principal amount of such Notes then outstanding may,  in certain cases, 
waive any default with  respect thereto, except  a default in  the payment 
of principal or  interest or a  default in respect of a  covenant or
provision of such Indenture that cannot be modified without the waiver or
consent of all the holders of such outstanding Notes.

     Unless  otherwise specified  in the  related  Prospectus Supplement, 
no holder  of  a  Note of  any  Series  will have  the  right  to institute 
any proceeding with  respect to  the  related Indenture,  unless (i) such 
holder previously has given to the Indenture Trustee  written notice of a
continuing Event of  Default, (ii) the holders of not less  than 25% in
principal amount of the outstanding  Notes of such  Series have made 
written request to  such Indenture Trustee to institute such  proceeding in
its own name  as Indenture Trustee, (iii) such  holder or  holders have
offered  such Indenture  Trustee reasonable indemnity, (iv) such  Indenture
Trustee has for 60  days failed to institute such proceeding and (v) no
direction inconsistent with such written request has been given to such
Indenture Trustee during such 60-day period by the holders of a majority in
principal amount of such outstanding Notes.

     In  addition, each  Indenture Trustee  and the  related Noteholders, 
by accepting the related  Notes, will covenant  that they will  not at any 
time institute  against the  applicable Trust  any  bankruptcy,
reorganization  or other proceeding under any federal or state bankruptcy or
similar law.

     With respect to any Trust, neither the related Indenture Trustee nor
the related Trustee in  its individual capacity, nor any holder  of a
Certificate representing an ownership interest in such Trust nor  any of
their respective owners, beneficiaries,  agents, officers,  directors,
employees,  affiliates, successors  or assigns will,  in the absence  of an
express  agreement to the contrary,  be  personally liable  for  the 
payment of  the  principal of  or interest on the related Notes or  for the
agreements of such Trust  contained in the applicable Indenture.

     Certain Covenants.   Each Indenture will provide that  the related
Trust may  not consolidate  with or  merge into  any  other entity,  unless
(i) the entity formed by or surviving such consolidation or merger is
organized under the  laws of  the  United States,  any  state or  the 
District of  Columbia, (ii) such entity  expressly assumes such  Trust's
obligation to make  due and punctual payments upon the Notes of the related
Series and the performance or observance of every agreement and covenant of
such Trust under the Indenture, (iii) no Event of  Default shall have
occurred and  be continuing immediately after such merger or consolidation,
(iv) such Trust has been advised that the rating of the Notes  or the
Certificates of such Series then  in effect would not be reduced or
withdrawn by the Rating Agencies as a result of such merger or consolidation
and (v) such Trust has received an opinion of counsel to the effect that
such consolidation or  merger would have no material  adverse tax
consequence to the Trust or to any related Noteholder or Certificateholder.

     Each  Trust  will  not,  among  other  things,  (i) except as 
expressly permitted  by the  applicable Indenture,  the  applicable Trust 
Agreement or certain  related  documents with  respect  to such  Trust 
(collectively, the "Related Documents"), sell, transfer, exchange or
otherwise dispose of any of the assets of such Trust, (ii) claim any credit
on or make any deduction from the principal and  interest payable in 
respect of the  Notes of the  related Series  (other than amounts withheld
under  the Code or applicable state law) or  assert any  claim against  any 
present or  former holder  of  such Notes because  of the  payment  of 
taxes  levied  or  assessed  upon  such  Trust, (iii) dissolve or liquidate
in  whole or in part, (iv) permit the validity or effectiveness of the
related Indenture to be impaired or permit any person to be  released from
any  covenants or  obligations with  respect to  such Notes under  such 
Indenture  except  as  may be  expressly  permitted  thereby  or (v) permit 
any lien, charge,  excise, claim, security  interest, mortgage or other 
encumbrance to be created  on or extend to  or otherwise arise upon or
burden the assets of such Trust or any part thereof,  or any interest
therein or the proceeds thereof.

     No Trust may  engage in any activity  other than as specified  under
the section of  the related Prospectus Supplement entitled "The Trust."  No
Trust will  incur,  assume or  guarantee any  indebtedness other  than
indebtedness incurred pursuant to the related Notes and the related
Indenture or otherwise in accordance with the Related Documents.

     Annual  Compliance Statement.    Each  Trust will  be  required to 
file annually with  the related  Indenture Trustee a  written statement as 
to the fulfillment of its obligations under the Indenture.

     Indenture Trustee's Annual Report.  The Indenture Trustee for each
Trust will be  required to mail each year to all related Noteholders a brief
report relating to  its  eligibility  and  qualification to  continue  as 
Indenture Trustee under the  related Indenture,  any amounts advanced  by it
under  the Indenture,  the  amount,   interest  rate  and   maturity  date 
of   certain indebtedness owing by such Trust  to the applicable Indenture
Trustee in  its individual capacity, the property and funds physically held
by such Indenture Trustee  as  such and  any action  taken  by it  that
materially  affects the related Notes and that has not been previously
reported.

     Satisfaction  and  Discharge  of  Indenture.     An  Indenture  will 
be discharged with respect to the collateral securing the related Notes upon
the delivery to the related Indenture Trustee for cancellation of all such 
Notes or, with  certain limitations,  upon deposit with  such Indenture 
Trustee of funds sufficient for the payment in full of all such Notes.

THE INDENTURE TRUSTEE

     The  Indenture Trustee for  a Series of  Notes will be  specified in
the related  Prospectus Supplement.   The  Indenture Trustee  for any 
Series may resign at  any time, in which event the Issuer will be obligated
to appoint a successor trustee  for such  Series.   The Issuer  may also 
remove any  such Indenture Trustee if such Indenture Trustee ceases to be
eligible to continue as such  under the  related Indenture or  if such 
Indenture Trustee  becomes insolvent.  In such circumstances, the Issuer
will be obligated to  appoint a successor trustee for  the applicable 
Series of Notes.   Any resignation  or removal of the  Indenture Trustee and
appointment of a  successor trustee for any Series  of  Notes will  not 
become  effective until  acceptance  of  the appointment by the successor
trustee for such Series.


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     With respect to each Trust, one  or more Classes of Certificates of 
the related Series will be issued  pursuant to the terms of a  Trust
Agreement, a form of which  has been filed as an exhibit to  the
Registration Statement of which this Prospectus forms a part.   The
following summary does not  purport to  be complete  and  is subject  to,
and  is  qualified in  its  entirety by reference to, all the provisions of
the Certificates and the Trust Agreement.

     Unless  otherwise specified  in the  related  Prospectus Supplement 
and except for  the Certificates,  if any,  of a  given Series  purchased by
 the Depositor, each Class of Certificates will initially be represented by
one or more  Certificates registered in  the name of  the Depository, except
 as set forth below.  Unless otherwise specified in the related Prospectus
Supplement and  except for the Certificates, if any, of  a given Series
purchased by the Depositor, the  Certificates  will  be  available  for 
purchase  in  minimum denominations of $1,000 and integral multiples of
$1,000 in excess thereof in book-entry  form only.   The Depositor  has been
 informed by DTC  that DTC's nominee  will be  Cede, unless  another nominee
is  specified in  the related Prospectus  Supplement.   Accordingly, such 
nominee  is expected  to be  the holder of record of the Certificates of any
Series that  are not purchased by the Depositor.  Unless and until
Definitive Certificates are issued under the limited  circumstances 
described   herein  or  in  the   related  Prospectus Supplement, no 
Certificateholder (other than the Depositor) will be entitled to receive a
physical certificate representing a Certificate.  All references herein  
and   in   the  related   Prospectus   Supplement   to  actions   by
Certificateholders refer to  actions taken by DTC upon  instructions from
the Participants  and  all  references  herein  and  in  the  related 
Prospectus Supplement   to   distributions,   notices,   reports   and  
statements   to Certificateholders refer to distributions, notices, reports
and statements to DTC or its  nominee, as  the case  may be, as  the
registered  holder of  the Certificates, for distribution to
Certificateholders in accordance with DTC's procedures with  respect
thereto.   See  "CERTAIN  INFORMATION REGARDING  THE SECURITIES --
Book-Entry  Registration" and "-- Definitive Securities."   Any Certificates
of a given Series owned by  the Depositor or its affiliates will be entitled
 to equal and  proportionate benefits under the  applicable Trust Agreement,
except that such Certificates will be deemed not to be outstanding for   the
 purpose  of  determining   whether  the  requisite  percentage  of
Certificateholders have  given any request, demand, authorization,
direction, notice, consent  or other action under the  Related Documents
(other than the commencement by the related Trust of a voluntary proceeding
in bankruptcy.

DISTRIBUTIONS OF PRINCIPAL AND INTEREST

     The  timing and  priority of  distributions,  seniority, allocations 
of losses,  Pass-Through   Rate  and   amount  of  or   method  of  
determining distributions  with  respect to  principal  and  interest  of
each  Class  of Certificates   will  be  described  in  the  related 
Prospectus  Supplement. Distributions of  interest on  such Certificates 
will be  made on  the dates specified in the  related Prospectus Supplement
(each, a  "Payment Date") and will  be  made prior  to  distributions with 
respect  to  principal of  such Certificates.  To the extent provided in the
related Prospectus Supplement, a Series  may  include  one  or   more 
Classes  of  Certificates  entitled  to (i) distributions in respect  of
principal with disproportionate,  nominal or no    interest   distributions 
  or    (ii) interest   distributions    with disproportionate, nominal or
no distributions  in respect of principal.  Each Class of Certificates  may
have a different Pass-Through Rate, which may be a fixed, variable  or
adjustable Pass-Through Rate  (and which may  be zero for certain Classes 
of Certificates)  or any  combination of  the foregoing.   A Class of
Certificates may accrue interest  and such interest may be added  to the  
principal  balance   thereof,   rather  than   paid   to  the   related
Certificateholders,  until a  specific event  occurs or  until such  Class
of Certificates is retired.  The  related Prospectus Supplement will specify
the Pass-Through Rate for  each Class of Certificates  of a Series or  the
method for determining  such Pass-Through  Rate.  Unless  otherwise provided
 in the related Prospectus Supplement,  distributions in respect of  the
Certificates of a  given Series  that includes  Notes may  be subordinate 
to payments  in respect of  the Notes of such Series  as more fully
described  in the related Prospectus Supplement.  Distributions in respect
of interest on and principal of any Class of  Certificates will be made on a
pro rata  basis among all the Certificateholders of such Class.

     In the  case of  a Series  of Certificates  which includes  two or 
more Classes of Certificates, the timing, sequential order, priority of
payment or amount  of  distributions in  respect  of  interest  and
principal,  and  any schedule or  formula  or other  provisions  applicable
to  the  determination thereof,  of each such Class shall be  as set forth
in the related Prospectus Supplement.  A Series of Certificates  may provide
for a period during  which collections  of principal  in respect  of the 
Underlying Securities  are not applied to payments of  principal of such
Certificates, or may  provide for a liquidity  facility or other arrangement
that permits  one or more classes of Certificates to  be paid in planned 
amounts or formula amounts  on scheduled Payment Dates.

                 CERTAIN INFORMATION REGARDING THE SECURITIES

OPTIONAL PURCHASE OR TERMINATION

     The Depositor  or any  other entity named  in the  Prospectus
Supplement may, at its option, purchase or repay a Class of Securities of
any Series, on any  date  under the  circumstances,  if  any,  specified in 
the  Prospectus Supplement relating to such  Series.  Alternatively, if  so
specified in  the related Prospectus Supplement for a  Series of Securities,
the Depositor, the Administrator,  or  another  entity  designated  in  the 
related  Prospectus Supplement may,  at its  option, cause  an early 
termination of  a Trust  by repurchasing or liquidating all of the  Assets
from such Trust on or after  a date specified in the related Prospectus
Supplement, or on or after such time as the aggregate outstanding principal
amount of the Securities or Underlying Securities  or  other  Assets,   as 
specified  in  the  related   Prospectus Supplement, is  less than the 
amount or percentage specified  in the related Prospectus Supplement. 
Notice of such purchase or termination must be  given by the  Depositor or
the  Trustee prior to the  related date.   The purchase, redemption or
repurchase price  will be set forth  in the related  Prospectus Supplement.

     In  addition,  the  related  Prospectus  Supplement  may  provide 
other circumstances  under which holders of  Securities of a  Series could
be fully paid significantly earlier  than would otherwise be  the case if 
payments or distributions  were  solely  based  on   the  distributions  on 
the  related Underlying Securities.

OPTIONAL EXCHANGE

     If  specified in  the  applicable Prospectus  Supplement,  a holder 
may exchange Securities of a  given Series for a pro rata  portion of the
Assets. The terms  upon which  a holder may  exchange its  Securities for a 
pro rata portion of the Assets will be specified in the related Prospectus
Supplement.

BOOK-ENTRY REGISTRATION

     If  so specified in  the related Prospectus  Supplement,
Securityholders may hold their  Securities through DTC (in  the United
States) or,  solely in the case of (i) Certificates  issued by a Trust that 
is a grantor trust  and (ii) Notes,  CEDEL or Euroclear (in Europe) if  they
are participants in such systems, or  indirectly through organizations which
are  participants in such systems.

     Cede, as  nominee for  DTC,  will hold  one or  more global 
Securities. Unless  and  until  Definitive  Securities   are  issued  under 
the  limited circumstances  described in the related Prospectus Supplement,
all references herein or in  such Prospectus Supplement to actions  by
Securityholders shall refer  to actions  taken  by  DTC upon  instructions 
from its  participating organizations   (the   "Participants")   and   all  
references   herein   to distributions, notices, reports and statements to
Securityholders shall refer to distributions,  notices, reports  and
statements  to DTC or  Cede, as  the registered holder of the Securities, as
the case may be, for  distribution to Securityholders in accordance with DTC
procedures.

     CEDEL  and Euroclear  will hold  omnibus  positions on  behalf of 
their participants   through  customers'   securities  accounts   in  
CEDEL's  and Euroclear's names on the books of their respective depositaries
which in turn will   hold  such  positions   in  customers'  securities  
accounts  in  the Depositaries'  names  on  the books  of  DTC.   Citibank, 
N.A.  will  act as depositary for CEDEL and Morgan Guaranty  Trust Company
of New York will  act as depositary for Euroclear (in such capacities, the
"Depositaries").

     Transfers between  DTC participants  will occur in  the ordinary  way
in accordance with DTC rules. Transfers between CEDEL Participants and
Euroclear Participants  will  occur  in  the  ordinary way  in  accordance 
with  their applicable rules and operating procedures.

     Cross-market  transfers between persons  holding directly  or
indirectly through DTC, on  the one hand,  and directly or  indirectly
through CEDEL  or Euroclear participants, on  the other, will be effected in
 DTC in accordance with  DTC rules  on behalf  of the  relevant European 
international clearing system  by its  Depositary;  however,  such 
cross-market  transactions  will require  delivery  of  instructions to  the
 relevant  European international clearing  system by  the counterparty in 
such system in  accordance with its rules and procedures  and within its 
established deadlines (European  time). The relevant European international
clearing system will, if  the transaction meets  its settlement
requirements, deliver instructions to its Depositary to take  action  to
effect  final  settlement on  its  behalf  by delivering  or receiving
securities  in DTC, and  making or receiving payment  in accordance with
normal  procedures  for same-day  funds  settlement applicable  to  DTC.
CEDEL  Participants and Euroclear  Participants may not  deliver
instructions directly to the Depositaries.

     Because  of time-zone  differences, credits  of  securities received 
in CEDEL or Euroclear as  a result of a transaction with  a DTC participant
will be  made during  subsequent securities  settlement  processing and 
dated the business  day  following the  DTC  settlement  date.    Such
credits  or  any transactions  in  such securities  settled  during  such
processing  will  be reported to the relevant Euroclear or CEDEL participant
on such business day. Cash received in CEDEL or Euroclear as  a result of
sales of securities by or through a CEDEL Participant or a  Euroclear
Participant to a DTC  participant will be received  with value on the DTC
settlement date but will be available in the relevant CEDEL or  Euroclear
cash account only as of  the business day following settlement in DTC.  For
additional information  regarding clearance and settlement  procedures for 
the Securities, see  Annex I  hereto and  for information  with respect  to
tax  documentation procedures  relating  to the Securities, see Annex I
hereto and "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS -- Taxation of Debt
Securities -- Foreign Investors" and " -- Tax Status as a Grantor Trust --
Foreign Investors."

     DTC is a limited-purpose  trust company organized under the  laws of
the State  of  New York,  a member  of  the Federal  Reserve System,  a
"clearing corporation" within the meaning of the  New York Uniform
Commercial Code (the "UCC"),  and a  "clearing agency"  registered pursuant 
to the  provisions of Section 17A of the Exchange Act.  DTC was created  to
hold securities for its Participants  and facilitate  the  clearance  and 
settlement  of  securities transactions  between Participants  through
electronic book-entry  changes in accounts  of  its Participants,  thereby 
eliminating the  need  for physical movement  of certificates.   
Participants  include  securities  brokers  and dealers, banks,  trust
companies  and clearing  corporations and  may include certain other
organizations (including the underwriters).  Indirect access to the DTC
system  also is available to  others such as banks,  brokers, dealers and
trust companies  that clear through or maintain  a custodian relationship
with   a  Participant,   either  directly   or   indirectly  (the  
"Indirect Participants").

     Securityholders that are  not Participants or Indirect  Participants
but desire  to  purchase, sell  or  otherwise  transfer  ownership of,  or 
other interests in,  Securities may  do so only  through Participants  and
Indirect Participants.  In addition, Securityholders will receive all
distributions of principal of and interest on the Securities from the
Trustee or the Indenture Trustee,  as paying  agent, or its  successor in 
such capacity  (the "Paying Agent"), through  the Participants who  in turn
will  receive them from  DTC. Under a book-entry format, Securityholders may
experience some delay in their receipt of  payments, since  such payments 
will be  forwarded by  the Paying Agent to  Cede, as nominee  for DTC.  DTC 
will forward such  payments to its Participants which thereafter will 
forward them to Indirect Participants  or Securityholders.   It  is
anticipated  that the  only "Securityholder"  for a Series may  be Cede, as 
nominee of DTC.   Securityholders would not  then be recognized by  the
Trustee or  Indenture Trustee as Securityholders,  as such term is  used in
the  Trust Agreement  or the Indenture,  and Securityholders would only be
permitted to  exercise the rights of Securityholders indirectly through  the
  Participants  who  in   turn  will  exercise  the   rights  of
Securityholders through DTC.

     Under the rules, regulations and  procedures creating and affecting 
DTC and  its operations,  DTC  is  required to  make  book-entry transfers 
among Participants on whose  behalf it acts with  respect to the Securities 
and is required to receive  and transmit distributions of principal  of and
interest on  the  Securities.    Participants  and Indirect  Participants 
with  which Securityholders have  accounts with respect  to the Securities 
similarly are required to make book-entry transfers  and receive and
transmit such payments on  behalf  of  their  respective  Securityholders.  
 Accordingly,  although Securityholders will not possess the Securities,
Securityholders will receive payments and will be able to transfer their
interests.

     Because DTC  can only act on behalf of  Participants, who in turn act
on behalf  of  Indirect  Participants  and  certain  banks,  the  ability 
of  a Securityholder  to pledge  Securities  to  persons or  entities  that
do  not participate in the DTC system, or  otherwise take actions in respect
of  such Securities, may be limited due to the lack of a physical
certificate for such Securities.

     DTC will take any action permitted to be taken by a Securityholder
under the Trust  Agreement or the  Indenture only at the  direction of one 
or more Participants  to   whose  account  with  DTC  the  Securities  are 
credited. Additionally,  DTC  will   take  such  actions  with   respect  to
 specified percentages of the Securityholders' interests only at the
direction of and on behalf  of Participants  whose  holdings  include 
undivided  interests  that satisfy such  specified percentages.   DTC may
take conflicting  actions with respect to  other undivided  interests to 
the extent that  such actions  are taken  on  behalf  of  Participants whose
 holdings  include  such  undivided interests.

     Cedel Bank, societe anonyme ("CEDEL"), is incorporated under the laws
of Luxembourg  as a  professional depositary.   CEDEL  holds securities  for
its participating  organizations  ("CEDEL  Participants")   and  facilitates
 the clearance  and   settlement   of  securities   transactions   between  
CEDEL Participants  through  electronic  book-entry changes  in  accounts 
of CEDEL Participants,  thereby  eliminating   the  need  for  physical  
movement  of certificates.  Transactions  may be settled in CEDEL in any of
28 currencies, including United States  dollars.  CEDEL provides to  its
Participants, among other  things,  services  for  safekeeping,  
administration,  clearance  and settlement  of internationally traded 
securities and securities  lending and borrowing.  CEDEL interfaces with
domestic markets in  several countries.  As a professional depositary, 
CEDEL is subject to regulation  by the Luxembourg Monetary Institute.  Cedel
Participants are recognized financial institutions around the  world,
including  underwriters, securities  brokers and  dealers, banks, trust
companies, clearing corporations and certain other organizations and may
include the underwriters.  Indirect access to CEDEL is also available to
others,  such as banks,  brokers, dealers and  trust companies  that clear
through or maintain a custodial relationship with a CEDEL Participant,
either directly or indirectly.

     The Euroclear  System was  created in  1968 to  hold securities  for
its participants  ("Euroclear Participants") and to clear and settle
transactions between  Euroclear Participants  through  simultaneous
electronic  book-entry delivery  against payment,  thereby eliminating  both
the  need  for physical movement of certificates and the  risk resulting
from transfers of securities and cash that are not simultaneous.

     The Euroclear System has subsequently  been extended to clear and
settle transactions  between Euroclear Participants and counterparties both
in CEDEL and in many domestic securities markets.   Transactions may be
settled in any of 32 settlement currencies, including United States dollars.
 In addition to safekeeping  (custody) and securities clearance and
settlement, the Euroclear System includes securities lending and borrowing
and money transfer services. The Euroclear  System is operated by the 
Brussels, Belgium, office of Morgan Guaranty Trust Company of New York (the
"Euroclear Operator"), under contract with Euroclear Clearance  System S.C.,
a Belgian cooperative corporation that establishes  policy  on behalf  of 
Euroclear  Participants.   The  Euroclear Operator is the Belgian branch  of
a New York banking corporation which  is a member bank  of the  Federal
Reserve System.   As such,  it is  regulated and examined by the Board of
Governors of the Federal Reserve System and  the New York State Banking
Department, as well as the Belgian Banking Commission.

     All operations are conducted by the Euroclear Operator and all
Euroclear securities clearance  accounts  and  cash  accounts  are  accounts
 with  the Euroclear Operator.  They are governed by the Terms and 
Conditions Governing Use  of Euroclear  and  the  related Operating 
Procedures  of the  Euroclear System,   and  applicable   Belgian  law  
(collectively,   the  "Terms   and Conditions").   The Terms and  Conditions
govern all transfers  of securities and cash, both within  the System and
receipts and withdrawals  of securities and cash.   All securities  in the 
Euroclear System are  held on a  fungible basis without  attribution of 
specific certificates  to specific  securities clearance accounts.

     Euroclear  Participants   include  banks   (including  central  
banks), securities   brokers   and   dealers   and   other   professional  
financial intermediaries  and may  include the  underwriters.   Indirect
access  to the Euroclear System  is also  available to  other  firms that 
clear through  or maintain  a custodial  relationship  with  a  Euroclear 
Participant,  either directly or  indirectly.   The Euroclear  Operator acts
 under the  Terms and Conditions only on behalf of Euroclear Participants, 
and has no record of or relationship with persons holding through Euroclear
Participants.

     Distributions with respect to Securities held through CEDEL or
Euroclear will be  credited to  the cash  accounts of  CEDEL Participants or
 Euroclear Participants in accordance with the  relevant system's rules and 
procedures, to the extent received by its Depositary.  Such distributions
will be subject to tax  reporting in  accordance  with relevant  United
States  tax laws  and regulations.   See "CERTAIN FEDERAL INCOME TAX
CONSIDERATIONS."  The CEDEL or the  Euroclear  Operator, as  the case  may 
be, will  take any  other action permitted to be  taken by a Securityholder 
under the Trust Agreement  or the Indenture on behalf of  a CEDEL
Participant or Euroclear Participant  only in accordance  with  its 
relevant  rules  and procedures  and  subject  to  its Depositary's ability
to effect such actions on its behalf through DTC.

     Although  DTC,  CEDEL  and  Euroclear  have  agreed  to  the  
foregoing procedures in  order to facilitate transfers of Securities among
participants of DTC,  CEDEL and  Euroclear, they  are under  no obligation 
to perform  or continue to perform  such procedures and such procedures  may
be discontinued at any time.

DEFINITIVE SECURITIES

     The  Securities  of any  Series  will  be  issued in  fully 
registered, certificated  form   to   Securityholders  or   their  
respective   nominees ("Definitive Securities"), rather  than to DTC or its
nominee only if (i) the Administrator advises the Trustee in writing that
DTC is no longer willing or able to discharge properly its responsibilities
as depository with respect to the Securities,  and the  Trustee or  the
Depositor  are unable  to locate  a qualified successor,  (ii)  the 
Administrator,  at  its  option,  elects  to terminate  the book-entry
system through DTC or (iii) after the occurrence of an  Administrator
Default, Securityholders  of the related  Series evidencing not less than
50% of the aggregate unpaid principal amount of  the Securities advise  the 
Trustee  and  DTC  through  Participants  in  writing  that  the
continuation  of a book-entry system through  DTC (or a successor thereto)
is no longer in the best interests of the Securityholders.

     Upon the occurrence of  any of the events  described in the 
immediately preceding  paragraph, DTC  is  expected  to notify  all 
Participants of  the availability through DTC of Definitive Securities. 
Upon  surrender by DTC of the definitive certificates representing the
Securities, and instructions for re-registration,  the Trustee  will  issue 
such Securities  in  the form  of Definitive Securities, and  thereafter the
Trustee will recognize the holders of such Definitive  Securities as
Securityholders, under  the Trust Agreement and the Indenture, as applicable
("Holders").

     If  Definitive  Securities  are issued,  distribution  of  principal
and interest on the Definitive Securities will be made by the Paying Agent
or the Trustee  or the Indenture Trustee, as applicable,  directly to the
Holders in whose names the  Definitive Securities were registered on  the
related Record Date in  accordance with  the procedures set  forth herein 
and in  the Trust Agreement and the  Indenture, as applicable.  
Distributions will be  made by check mailed to  the address of  each Holder 
as it appears  on the  register maintained by  the Trustee  or the Indenture
 Trustee, as  applicable, except that the final  payment on  any Definitive 
Security will be  made only  upon presentation and surrender of  such
Definitive Security on the date  for such final payment at such office or
agency as is specified in the notice of final distribution to Holders.  The
Trustee will provide such notice to Holders not later than the fifth day of
the month of the final distribution.

     Definitive  Securities  will  be transferable  and  exchangeable  at
the offices of  the Transfer  Agent and  Registrar.   No service  charge
will  be imposed for any registration of transfer or exchange, but the 
Transfer Agent and Registrar  may require payment  of a sum sufficient  to
cover any  tax or other governmental charge imposed in connection therewith.


                                 TRUST ASSETS

GENERAL

     The Trust  for each  Series of  Securities will  be composed  of
certain assets delivered, assigned  and transferred to the Trustee  by the
Depositor, in each case consisting, unless otherwise specified in the
related Prospectus Supplement, of (i) the Underlying Securities, (ii) any
Enhancement, and (iii) the amount, if any, initially deposited in the
Collection Account or the Pre- Funding Account, if  any, for a Series as
specified in the related Prospectus Supplement.

     Unless otherwise  specified in  the related  Prospectus Supplement, 
the Underlying Securities  for a  Series will  be purchased by  the
Depositor  in secondary  market transactions  and not  from the  issuer of 
such Underlying Securities.

     The  following  is  a brief  description  of  the Underlying 
Securities expected to  be  included  in the  Trusts  and the  Credit  Card 
Receivables expected   to  support  the  Underlying  Securities.    Specific
 information regarding  the  Underlying   Securities  will  be  provided  in
 the  related Prospectus  Supplement  and, to  the  extent  not  contained
in  the  related Prospectus  Supplement,  in a  report  on  Form  8-K  to be
 filed  with  the Commission after the initial issuance of such Securities. 
In certain  cases, such  information will  be provided  by reference  to the
 related Underlying Securities Prospectus.   A copy of the  Trust Agreement
with respect  to each Series,  or  the Indenture  with respect  to  each
Series  of Notes,  will be attached  to  the  Form 8-K  and  will  be
available  for  inspection  at the corporate  trust  office  of  the  
Trustee  or  the  Indenture  Trustee,  as applicable, specified in the
related Prospectus Supplement.

UNDERLYING SECURITIES

     General.    The Underlying  Securities  for  a  Series will  consist 
of certificates evidencing an  undivided interest in, or notes  or loans
secured by, Credit Card Receivables generated  in Accounts.  Such
certificates, notes or loans  will have  previously been  offered and 
distributed to the  public pursuant to an  effective registration statement
under the  Securities Act or are being registered under the Securities Act
in connection with the offering of a  Series of  Securities.   Underlying 
Securities will  have been  issued pursuant to a pooling and servicing
agreement, a master pooling and servicing agreement, a sale and servicing
agreement, a trust agreement, an indenture or a similar agreement (the
"Underlying Agreement").  The seller/servicer of the underlying  Credit Card
 Receivables (the  "Underlying  Servicer") will  have entered into the
Underlying Agreement  with the trustee under such Underlying Agreement (the 
"Underlying Trustee").  Credit Card Receivables underlying an Underlying
Security will  be serviced by the Underlying  Servicer directly or by  one
or more  sub-servicers who may  be subject to the  supervision of the
Underlying Servicer.

     All purchases of Underlying Securities for a Series by the  Depositor
or the Depositor  will be made  in secondary market  transactions, not from 
the issuer  of  such  Underlying  Securities  or  any  affiliate  thereof.  
 The transferor of Credit Card Receivables to an Underlying Trust (the
"Underlying Transferor") will  be a financial  institution, corporation, or 
other entity engaged generally  in the business  of issuing  credit or 
charge cards;  any store or  merchandiser  that issues  credit  or charge 
cards;  or a  limited purpose  or other  entity organized for  the purpose
of,  among other things, establishing trusts and acquiring and selling
receivables to such trusts, and selling beneficial interests in such trusts;
or any other entity specified in the related Prospectus Supplement or
Underlying Securities Prospectus.  If so specified in the related Prospectus
Supplement, the Underlying Transferor may be  an  affiliate  of the 
Depositor.    The  obligations of  the  Underlying Transferor  with  respect
 to the  Underlying  Securities  will  generally be limited to certain
representations and  warranties with respect to the assets conveyed by it to
 the related Underlying Trust.  Unless  otherwise specified in the related
Prospectus Supplement, the Underlying Transferor will not have guaranteed
any of the assets conveyed to the related Underlying Trust  or any of the
Underlying Securities.

     Distributions of principal  and interest will be made  on the
Underlying Securities  on the  dates  specified  in  the related  Underlying
 Prospectus Supplement.  The Underlying Securities may be entitled to
receive  nominal or no  principal  distributions   or  nominal  or  no  
interest  distributions. Principal  and  interest  distributions  will  be  
made  on  the  Underlying Securities by the related Underlying Trustee or
the entity specified for such purpose in the  Underlying Securities
Prospectus.  The  Underlying Transferor or the Underlying Servicer may have
the right to repurchase assets underlying the Underlying Securities  after a
certain date or  under other circumstances specified in the related
Underlying Prospectus Supplement.

     Enhancement Relating  to Underlying Securities.  Enhancement in the
form of  reserve  funds,  subordination  of  other  securities  issued 
under  the Underlying  Agreement,   guarantees,  letters  of  credit,   cash
 collateral accounts, insurance  policies, swap  agreements or other  types
of  credit, cash  flow or other enhancement or derivative arrangements may
be  provided  with respect  to  the Credit  Card Receivables  underlying
the Underlying  Securities  or with  respect  to the Underlying Securities
themselves.

     Additional  Publicly Available Information.   The  Prospectus
Supplement for a Series will refer to  the publicly available information in
respect  of the related  Underlying Securities and  the method by which 
such information may  be  obtained.    In  general, information  relating 
to  the  Underlying Securities filed by  or on behalf of the Underlying
Trust with the Commission can be inspected and copied at the public
reference facilities  maintained by the Commission at 450  Fifth Street,
N.W. Washington, D.C. 20549,  and at the following  regional offices  of the
 Commission:   New York  Regional Office, Suite 1300,  7 World  Trade
Center, New  York, New  York  10048;  and Chicago Regional  Office, Citicorp
 Center,  Suite  1400,  500 West  Madison  Street, Chicago, Illinois 60661. 
 Copies of such  material can be obtained  from the Public Reference Section
of the Commission, 450 Fifth Street, N.W. Washington D.C.  20549, at 
prescribed rates.   In addition, the  Commission maintains a Website   that 
contains   certain  information   regarding   the  Underlying Securities. 
The address of the Commission's Website is http://www.sec.gov.

     The related Prospectus Supplement for  a Series will specify (in
certain cases, by reference  to the Underlying Securities Prospectus),  to
the extent relevant and  to the extent such  information is reasonably
available  to the Depositor  and  the  Depositor  reasonably believes  such 
information  to be reliable,  (i) the  aggregate approximate  principal
amount  and type  of the Underlying Securities to be included in the related
Trust; (ii) the  expected and final maturity of the  Underlying Securities;
(iii) the interest  rate of the Underlying  Securities; (iv)  the Underlying
 Transferor, the  Underlying Servicer and the  Underlying Trustee for such
Underlying  Securities; and (v) any early amortization events applicable to
the Underlying Securities.

     If information of the nature described above representing the
Underlying Securities is  not known  to the  Depositor at  the time  the
Securities  are initially offered,  approximate or  more  general
information  of the  nature described above will be provided in the related
Prospectus Supplement and the additional  information, if available, will be
 set forth in a Current Report on Form  8-K to be  available to  investors
on  the date of  issuance of  the related Series  and to  be filed with  the
Commission within  15 days  of the initial issuance of such Securities.

THE CREDIT CARD RECEIVABLES UNDERLYING THE UNDERLYING SECURITIES

     General.  The primary assets  underlying the Underlying Securities for
a Series will consist, in whole or  in part, of consumer, corporate, 
revolving credit card, charge card or debit card receivables (collectively,
the "Credit Card Receivables") generated  from time  to time  in the 
ordinary course  of business in a portfolio of consumer, corporate,
revolving credit card, charge card or debit card accounts (collectively, the
"Accounts").  The Accounts may consist of the initial Accounts sold to the
Underlying Trust,  as well as any additional Accounts added from time to
time, but will not include any Removed Accounts (as defined herein).

     The transferor to  the Underlying Trust  may have the right  (subject
to certain limitations  and conditions),  but will not  have any 
obligation, to remove  the  Credit Card  Receivables  in  certain  Accounts
from  the  Trust ("Removed Accounts").   The Underlying Transferor  may be
able to  include in the related Underlying Trust, participations
representing undivided interests in a pool of assets primarily consisting of
revolving credit card accounts or other revolving  credit accounts  owned by
the  Underlying Transferor  or any affiliate thereof and collections thereon
("Participations").

     Credit  Card Accounts  and Credit  Card  Receivables.   The Credit 
Card Receivables  will generally  consist  of  periodic  finance  charges, 
annual membership fees, cash  advance fees and  late charges on amounts 
charged for merchandise and services and certain  other fees designated by
the Underlying Transferor   ("Finance  Charge  Receivables")  and  all 
amounts  charged  by cardholders for merchandise  and services, amounts
advanced to cardholders as cash  advances  and all  other  fees billed  to
cardholders  on  the Accounts ("Principal  Receivables").   In addition, 
certain  Interchange (as  defined herein) attributed to cardholder charges 
for merchandise and services in the Accounts  may  be treated  as  Finance 
Charge  Receivables.   Recoveries  of charged-off  Finance  Charge  
Receivables  will  generally  be   treated  as collections  of  Finance 
Charge Receivables  and  recoveries  of charged-off Principal  Receivables
will  be  applied  against  charge-offs  of  Principal Receivables.  From 
time to time,  subject to certain conditions,  certain of the amounts
described  above which are included in  Principal Receivables may be 
treated  as  Finance  Charge  Receivables.   The  amount  of  Credit Card
Receivables in  an Underlying  Trust will fluctuate  from day  to day  as
new Credit  Card  Receivables are  generated  or new  Accounts are  added 
to the Underlying  Trust and  as  existing Credit  Card  Receivables are 
collected, charged-off as uncollectible  or otherwise adjusted.  
"Interchange" consists of certain fees  received by  a credit  card-issuing
bank from  the VISA  and MasterCard  International  associations  as partial
 compensation  for taking credit risk,  absorbing fraud  losses and funding 
receivables for  a limited period prior to initial billing.  Under the VISA
and MasterCard International systems, a portion  of the Interchange in
connection  with cardholder charges for  merchandise  and   services  is 
passed  from  banks   which  clear  the transactions for merchants to credit
card-issuing banks.  VISA and MasterCard International  may  from  time  to 
time change  the  amount  of  Interchange reimbursed to banks issuing their
credit cards.

     Charge  Card  Receivables  and Credit  Card  Receivables.    Charge
card receivables consist of amounts charged on designated charge card
Accounts for merchandise and  services, and all  annual membership fees and 
certain other administrative  fees  billed  to  the  designated  Accounts.  
  Charge  card receivables  originated under  charge  card  Accounts are 
not  subject to  a monthly finance charge.

     There are distinctions  between the credit card Accounts  and the
charge card Accounts.   The  credit card  Accounts offer  revolving credit 
plans to their customers.   Charge  card Accounts generally  have no 
pre-set spending limit and  are designed for  use as  a convenient method 
of payment for  the purchase of merchandise and services.   Charge card
Accounts generally cannot be used  as  a means  of financing  such
purchases.    Accordingly, the  full balance of  a month's  purchases is 
billed to  cardmembers and  is due  upon receipt of the billing statement.  
By contrast, revolving credit plans allow customers to  make  a minimum 
monthly payment  and to  borrow the  remaining outstanding balance from the
credit issuer up to a predetermined limit.  As a result  of these  payment
requirement differences,  the charge  card Accounts have  a  high monthly 
payment  rate  and balances  which  turn over  rapidly relative to their
charge volume when compared to credit card Accounts.

     Another  distinction  between  charge  card  Accounts  and  credit 
card Accounts is that charge  card Account balances  are generally not
subject  to monthly  finance charges.   As described  above, the full 
Account balance is billed monthly and is due upon receipt of the billing
statement.  Cardmembers do not have the option of using  their charge card
Accounts to extend payment and to pay  a finance charge  on the remaining 
outstanding balance.   Credit card Accounts, by  contrast, do allow 
customers to pay  a specified  minimum portion of  an outstanding  amount
and to  finance the  balance at  a finance charge  rate determined  by the 
credit  card issuer.    Because charge  card Account  balances  are not 
assessed  finance  charges,  for the  purpose  of providing yield to the 
related Underlying Trust a portion of  collections on charge card
receivables in  Accounts received in any due period  equal to the product 
of collections and  a discount factor  will generally be  treated as finance
charge collections.   Each related Underlying  Securities Prospectus, where 
applicable, will  describe the  discount for  a specific  portfolio of
charge card Accounts.

ADDITIONAL INFORMATION RELATING TO CREDIT CARD RECEIVABLES

     The  Underlying Securities Prospectus for the Underlying Securities in
a Trust will provide information with respect to the Credit Card Receivables
in the related Underlying  Trust as  of the  date specified  in such 
Underlying Securities  Prospectus,  including,  among other  things,  (i) 
the aggregate principal   balance  of  such  Credit  Card  Receivables; 
(ii)  underwriting criteria;  (iii) the  loss and  delinquency experience 
for the  portfolio of Credit Card  Receivables; (iv)  the composition of 
the portfolio  by account balance;  and (v)  the geographic  distribution of
 Accounts and  Credit Card Receivables.

COLLECTION ACCOUNTS

     A separate  Collection Account will  be established by the  Trustee,
the Indenture Trustee or  the Administrator, in  the name of  the Trustee or
 the Indenture Trust,  for each Series  of Securities for  receipt of  all
amounts received  on  or  with  respect  to the  Underlying  Securities 
and,  unless otherwise  specified in  the related  Prospectus  Supplement,
net  investment income earned thereon.   The Trustee or the Indenture
Trustee will invest the funds  in  the   Collection  Account  in  Eligible 
Investments.     Eligible Investments  include,  among  other investments, 
obligations  of  the United States and certain agencies thereof,  federal
funds, certificates of deposit, commercial  paper, demand and time deposits
and banker's acceptances, certain repurchase  agreements of  United States 
government  securities and  certain guaranteed  investment contracts,  in 
each case,  acceptable  to the  Rating Agency.

     From time to time, various accounts, including Pre-Funding Accounts,
may be created under the terms of the documents related to a specific Series.

CREDIT, CASH FLOW OR OTHER ENHANCEMENT OR DERIVATIVE ARRANGEMENTS

     The amounts  and types  of  credit, cash  flow or  other enhancement 
or derivative arrangements and  the provider thereof, if  applicable, with
respect to each  Class of Securities of  a Series, if any,  will be set
forth  in the related Prospectus Supplement.  If and to  the extent provided
in the related Prospectus  Supplement, credit,  cash flow  or other
enhancement  or exchange arrangements  may be in the form  of subordination
of one  or more classes of Securities of a  Series, Reserve Accounts,
overcollateralization,  letters of credit, credit or  liquidity facilities,
surety bonds,  guaranteed investment contracts,  swaps (including  without 
limitation  interest  rate  swaps  and currency swaps), exchange 
agreements, interest  rate protection  agreements, repurchase  obligations,
put and/or call options, yield supplement agreements or accounts,  other
agreements with respect to  third party payments or other support, cash
deposits or such other derivative or other arrangements  as may be described
in the related  Prospectus Supplement  or  any  combination of  the  foregoing.
If specified  in  the applicable  Prospectus  Supplement,  credit or  cash
flow enhancement or any such other arrangement for a class of Securities may
cover one or  more other classes  of Securities of  the same series,  and
credit or cash  flow  enhancement  or  any  such  other  arrangement  for  a
series of Securities may cover one or more other series of Securities.


                             THE TRUST AGREEMENT

     The  following  summaries  describe  certain  provisions  of  the 
Trust Agreement.  The summaries  do not purport to be complete and  are
subject to, and qualified in  their entirety by reference to, the provisions
of the Trust Agreements.    Where  particular  provisions  or  terms  used 
in  the  Trust Agreements are referred to, such provisions or  terms are as
specified in the Trust Agreements.  A form of the Trust Agreement has been
filed as an exhibit to the Registration Statement of which this Prospectus
is a part.

ASSIGNMENT OF UNDERLYING SECURITIES

     The Depositor will  cause Underlying Securities to be  registered in
the name   of  the  Trustee  or   the  Indenture  Trustee   (or  its 
nominee  or correspondent), as  applicable.   Unless otherwise specified  in
the  related Prospectus Supplement, the  Trustee and the Indenture Trustee
will  not be in possession of  or  be assignee  of record  of any 
underlying  assets for  an Underlying  Security.  See  "TRUST ASSETS  --
Underlying  Securities" herein. Each  Underlying Security will  be
identified in  a schedule appearing  as an exhibit  to the  related Trust 
Agreement (the "Collateral  Schedule"), which will specify the outstanding
principal balance as of the Cut-off Date and the annual  pass-through  rate 
or  interest  rate and  maturity  date  for  each Underlying Security
conveyed to the  related Trust.  In the Trust  Agreement, the  Depositor 
will represent  and  warrant  to  the Trustee  regarding  the Underlying 
Securities: (i) that the  information contained in the Collateral Schedule
is true and correct in all material respects; (ii) that, immediately prior
to the conveyance of the  Underlying Securities, the Depositor had good
title thereto,  and was the sole  owner thereof; and  (iii) that there  is
no existing  lien, charge,  security  interest  or  other  encumbrance  on 
such Underlying Securities.   (To the  extent specified in the  related
Prospectus Supplement, a portion of the proceeds from the sale of a Series
of Securities may be applied to the deposit  of the Pre-Funded Amount into
the  Pre-Funding Account.   The related Prospectus Supplement  for a given
Trust  will specify whether,  and  the terms,  conditions  and  manner 
under  which,  Subsequent Underlying Securities  will be sold by the 
Depositor to the applicable Trust from  time to  time during  the Funding
Period  on each  date specified  as a transfer  date  in the  related 
Prospectus Supplement  (each,  a "Subsequent Transfer Date").)

REPORTS TO HOLDERS

     The Trustee  or the Indenture Trustee  will prepare and  forward to
each Securityholder on each Payment Date, or as soon thereafter as is
practicable, a statement  setting forth,  to the  extent applicable  to any 
Series, among other things:

          (1)  with  respect to  a  Series, the  amount  of any 
distribution      allocable to interest;

          (2)  with  respect  to  a Series  the  amount  of  any
distribution      allocable to principal;

          (3)  the  amount of  compensation paid  to  the Administrator 
with      respect to such Payment Date;

          (4)  the aggregate  outstanding principal balance of the
Underlying      Securities,  after giving effect to distributions allocated
to principal      and reported under (ii) above;

          (5)  the  aggregate outstanding principal  amount of each  Class
of      Securities of such Series after giving effect to distributions
allocated      to principal reported under (ii) above;

          (6)  in the case of Securities  that have a variable interest
rate,      the rate applicable to the distribution being made;

          (7)  if   applicable,  the  amount  of  any  shortfall  (i.e., 
the      difference between the aggregate amounts of principal and interest
which      Securityholders  would have received  if there were  sufficient
eligible      funds in the Collection Account and the amounts actually
distributed);

          (8)  the  amount  of  any withdrawal  from  any  applicable
Reserve      Account  included in amounts actually distributed to
Securityholders and      the remaining balance  of such Reserve Account, if 
any, on such Payment      Date, after giving effect to distributions made on
such date;

          (9)  for each  such date  during the Funding  Period (if  any),
the      remaining Pre-Funded Amount;

          (10) for the  first such date  that is on or  immediately
following      the end of the Funding Period (if any), the amount of any
remaining Pre-      Funded Amount that has not been used  to fund the
purchase of Subsequent      Underlying Securities  and that is  being passed
through as  payments on      the Securities of the related Series; and

          (11) such other  information as is  specified in the  related
Trust      Agreement.

     In addition, within  a reasonable period of  time after the end  of
each calendar  year  the  Trustee,  unless  otherwise  specified  in  the 
related Prospectus  Supplement, will  furnish to  each holder of  record at 
any time during such calendar  year: (a) the aggregate of amounts reported
pursuant to (i) and (ii) above for such calendar year and (b) such 
information specified in  the  Trust Agreement  to  enable  holders to 
prepare  their  tax returns including, without  limitation, the amount of
original issue discount accrued on the Securities, if  applicable. 
Information  in the Payment Date  reports and the annual  reports provided
to the  holders will not have  been examined and reported upon by an
independent public accountant.

THE TRUSTEE

     The identity  of the  commercial bank, savings  and loan  association
or trust company named  as the Trustee for  each Series of Certificates 
will be set  forth in  the  related Prospectus  Supplement.   The  entity
serving  as Trustee  may have  normal banking  relationships  with the 
Depositor or  the Administrator.    In   addition,  for  the  purpose  of  
meeting  the  legal requirements of certain local jurisdictions,  the
Trustee will have the power to  appoint co-Trustees or separate trustees or 
all or any part of the Trust relating to a Series of Certificates.  The
Trustee may also appoint agents to perform any of  the responsibilities of
the Trustee, which  agents shall have any or  all of  the rights,  powers,
duties  and obligations  of the  Trustee conferred  on them  by  such 
appointment; provided  that  the Trustee  shall continue to  be responsible
for  its duties and  obligations under the  Trust Agreement.

DUTIES OF THE TRUSTEE

     The Trustee makes  no representations as to the  validity or
sufficiency of the Trust Agreement, the Securities or  related documents. 
If no Event of Default (as defined in the related Trust Agreement) has
occurred, the Trustee is required  to perform only those  duties
specifically required of  it under the Trust Agreement.   Upon receipt of
the  various certificates, statements, reports or  other instruments
required to be furnished  to it, the Trustee is required to examine them  to
determine whether they are in  the form required by the related  Trust
Agreement; however, the Trustee will not be responsible for the accuracy  or
content of  any such  documents furnished by  it or  the Securityholders to
the Administrator under the Trust Agreement.

     The Trustee  may be held liable for its  own negligent action or
failure to act, or for its own misconduct.  The Trustee is not  required to
expend or risk its  own  funds  or  otherwise  incur any  financial 
liability  in  the performance of any of its duties under  a Trust
Agreement, or in the exercise of any of  its rights or powers, if  it has
reasonable grounds  for believing that repayment  of such  funds  or
adequate  indemnity against  such risk  or liability is not reasonably
assured to it.

RESIGNATION OF TRUSTEE

     The Trustee  may, upon written  notice to the  Depositor, resign  at
any time, in which event the Depositor will be  obligated to use its best
efforts to appoint  a successor Trustee.  If no  successor Trustee has been
appointed and has accepted the  appointment within 30 days after giving 
such notice of resignation,  the  resigning  Trustee may  petition  any 
court  of competent jurisdiction for appointment of a successor Trustee. 
The Trustee may also be removed  at any  time (i)  by  the Depositor,  if 
the Trustee  ceases to  be eligible to continue as such under  the Trust
Agreement, (ii) if the  Trustee becomes insolvent  or (iii)  by the holders 
of Certificates  evidencing more than 50% of the aggregate voting rights of
the Certificates in the Trust upon 30 days' advance  written notice to  the
Trustee and  to the Depositor.   Any resignation or removal of the Trustee
and appointment of  a successor Trustee will  not  become  effective  until 
acceptance of  the  appointment  by  the successor Trustee.

AMENDMENT OF THE TRUST AGREEMENT

     Unless  otherwise  specified  in the  Prospectus  Supplement,  the
Trust Agreement  for each Series of  Certificates may be  amended by the
Depositor, the  Administrator, and  the Trustee  with  respect to  such
Series,  without notice to  or consent of the Certificateholders (i)  to
cure any ambiguity or mistake, (ii) to correct any defective provisions or
to correct or supplement any  provision therein  which may  be inconsistent 
with any  other provision therein, (iii)  to add to the duties of  the
Depositor or Administrator, (iv) to add  any other  provisions with  respect
to matters  or questions  arising under such Trust  Agreement or related
Enhancement,  (v) to add or  amend any provisions of such Trust Agreement as
required by a Rating Agency in order to maintain or improve the  rating of
any of  the Securities, or (vi)  to comply with any  requirements imposed by
the Code;  provided that any such amendment pursuant to  clause (iv)  above
will  not  adversely affect  in any  material respect the interests  of any
Securityholders of such Series, as evidenced by an opinion of counsel.  Any
such amendment except pursuant  to clause (vi) of the  preceding  sentence
shall  be  deemed  not to  adversely  affect  in any material  respect the 
interests  of  any  Certificateholder if  the  Trustee receives written 
confirmation from  each Rating  Agency  rating the  related Securities that 
such amendment will not  cause such Rating  Agency to reduce the then
current  rating thereof.   The Trust Agreement  for each Series  may also be
 amended by  the Trustee,  the Administrator  and the  Depositor with
respect to such  Series with the consent  of the holders possessing  not
less than  66  2/3%   of  the  aggregate  outstanding  principal   amount 
of  the Certificates of each Class  of such Series affected thereby,  for
the purpose of adding any provisions to  or changing in any manner or 
eliminating any of the provisions of such Trust Agreement or  modifying in
any manner the rights of  Certificateholders of  such  Series;  provided, 
however,  that  no  such amendment  may (a) reduce the amount  or delay the
timing  of payments on any Certificate  without the consent  of the holder 
of such Certificate;  or (b) reduce the aforesaid percentage of aggregate
outstanding principal  amount of Certificates of  each Class, the holders of
which  are required to consent to any  such  amendment  without the  consent
 of  the holders  of  100%  of the aggregate outstanding principal amount of
each Class of Certificates affected thereby.

VOTING RIGHTS

     The  related  Prospectus  Supplement  will  set   forth  the  method 
of determining allocation  of voting rights  with respect to a  Series, if
other than set forth herein.

LIST OF CERTIFICATEHOLDERS

     Upon written request of three or more Certificateholders  of record of
a Series  for  purposes  of communicating  with  other  Certificateholders
with respect to their rights  under the Trust Agreement or  under the
Certificates for such Series, which request is accompanied  by a copy of the
communication which such  Certificateholders propose to  transmit, the
Trustee  will afford such Certificateholders access during business  hours
to the most recent list of Certificateholders of that Series held by the
Trustee.

     No Trust  Agreement will provide for the holding  of any annual or
other      meeting of Certificateholders.

TERMINATION

     The  obligations  created by  the  Trust  Agreement  for a  Series 
will terminate   upon  the  distribution  to  Certificateholders  of  all 
amounts distributable to them  pursuant to such Trust Agreement after  the
earlier of (i) the final  payment or other liquidation  of the last
Underlying  Security remaining in the Trust for such Series or (ii) the
repurchase as described in the Prospectus Supplement by  the Depositor or
any other entity  named in the Prospectus  Supplement from  the Trustee  for
such  Series of  all Underlying Securities and other property  at that time
subject  to the Trust  Agreement. If specified  in the related  Prospectus
Supplement, the Trust  Agreement for each Series  will permit, but  does not
require,  the Depositor or  any other entity named in  the Prospectus
Supplement  to repurchase from the  Trust for such Series all remaining
Underlying Securities on or after a specified date, or on or after such time
as the aggregate principal balance of the Securities of the Series  or the
Underlying Securities  of such Series, as  specified in the  related
Prospectus  Supplement, is  less than  the amount  or percentage specified 
in the related Prospectus Supplement.   In no event, however, will the trust
created by the Trust Agreement continue beyond the expiration of 21 years 
from the  death of  the last  survivor  of certain  persons identified
therein.   For each Series, the Administrator  or the Trustee, as
applicable, will  give written  notice  of termination  of the  Trust 
Agreement to  each Certificateholder,  and  the  final  distribution  will 
be  made  only  upon surrender  and  cancellation of  the  Certificates  at 
an office  or  agency specified  in the  notice of  termination.   If  so
provided  in  the related Prospectus  Supplement for  a Series,  the 
Depositor or  another entity  may effect an optional termination of the
Trust under the circumstances described in  such related Prospectus 
Supplement.  See  "CERTAIN INFORMATION REGARDING THE SECURITIES -- Optional
Purchase or Termination" herein.


                                THE DEPOSITOR

     Morgan Stanley ABS Capital II Inc. (the "Depositor") was incorporated
in the State of Delaware on May 5, 1997 and is a wholly-owned subsidiary of
Morgan Stanley, Dean Witter, Discover & Co.   The  Depositor maintains its 
principal office  at 1585 Broadway, New York, New York 10036.  Its telephone
number is (212) 761-1817.

     The   Depositor  will   have  no   ongoing   servicing  obligations  
or responsibilities with  respect to any  Credit Card Receivables  or
Underlying Securities.   The Depositor does  not have  and does not  expect
to  have any significant assets.

     As specified  in the  related Prospectus  Supplement, the 
Administrator with respect to any Series of  Certificates and/or Notes may
be an  affiliate of the Depositor.  The Depositor anticipates that it will 
acquire Underlying Securities  in the open market or in privately negotiated
transactions.  Such acquisition  may be  made  through or  from  one or 
more  affiliates of  the Depositor.

     Neither  the Depositor,  the  underwriters nor  any of  their
respective affiliates  will  insure  or  guarantee  the  Underlying 
Securities  or  the Certificates and/or Notes of any Series.


                               USE OF PROCEEDS

     The  Depositor will apply all  or substantially all  of the net
proceeds from  the sale of each Series of Securities offered hereby and by
the related Prospectus  Supplement for  one or  more of  the following 
purposes: (i)  to purchase  the related  Assets,  (ii)  to repay 
indebtedness  which has  been incurred to obtain  funds to acquire such 
Assets, (iii) to establish  a Pre- Funding  Account for  such  Series,  (iv)
to  establish  any Reserve  Account described  in the  related Prospectus 
Supplement, and  (v)  to pay  costs of structuring and issuing such
Securities, including the costs of obtaining any Enhancement.


                  CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

     Set forth below is a discussion  of certain material U.S. federal
income tax  consequences  of   the  purchase,  ownership  and   disposition 
of  the Securities.   This discussion  does not purport  to deal with  all
aspects of U.S.  federal  income  taxation  that  may  be  relevant  to 
holders  of the Securities  in  light  of their  personal  investment 
circumstances,  nor to certain types of holders  subject to special
treatment under the U.S. federal income tax laws (for example,  banks, life
insurance companies and tax-exempt organizations any  dealers in
Securities).   As specified in  each Prospectus Supplement,  the Trust will
be provided  with an opinion of  Brown & Wood LLP ("Federal   Tax  Counsel")
 regarding  certain  federal  income  tax  matters discussed below.   An
opinion of Federal Tax Counsel, however, is not binding on the Internal
Revenue Service (the "IRS")  or the courts.  No ruling on any of the  issues
discussed below will  be sought from  the IRS.   Taxpayers and preparers  of
tax returns (including those  filed by any partnership or other issuer)
should be aware that under applicable Treasury Regulations a provider of
advice on  specific issues of law  is not considered an  income tax return
preparer  unless the  advice is (i)  given with  respect to events  that
have occurred at  the time the advice is rendered and is not given with
respect to the consequences  of contemplated actions,  and (ii) is directly 
relevant to the determination  of an entry  on a tax  return.  Prospective 
investors are advised  to consult their  own tax advisors  with regard to 
the U.S. federal income tax consequences of holding and  disposing of the
Securities, as  well as the tax  consequences arising under the laws of any
state, foreign country or other jurisdiction.   This discussion is based
upon present  provisions of the  Internal Revenue Code of 1986,  as amended
(the "Code"), the regulations promulgated thereunder,  and judicial or 
ruling authority, all of  which are subject to change, which change may be
retroactive.

     The Securities of a Series may be classified for U.S. federal income
tax purposes as (i)  indebtedness, (ii) an ownership  interest in some or 
all of the assets included in the Trust for a Series or (iii) otherwise
specified in the Prospectus Supplement for such Series.

     As used herein,  the term United States person means  a beneficial
owner of a Security that is for  U.S. federal income tax purposes (i) a 
citizen or resident  of the  United States,  (ii)  a corporation, 
partnership or  other entity created or organized in or under  the laws of
the United States or  of any  political subdivision  thereof (other  than  a
partnership  that is  not treated as a United States person under any
applicable Treasury regulations), (iii) an estate whose  income is subject
to United States  federal income tax regardless of its source, or (iv) a
trust if a court within the United States is able to exercise primary
supervision over the administration of  the trust and one or more  United
States fiduciaries have the authority  to control all substantial  
decisions  of  the   trust.    Notwithstanding   the  preceding sentence,to
the  extent provided in  Treasury regulations, certain  trusts in existence
on August 20, 1996, and treated  as United States persons under the Code and
 applicable Treasury Regulations  prior to such date,  that elect to
continue to be treated as  United States persons also will be a United
States person.    As  used  herein, the  term  "non-United  States  person"
means  a beneficial owner of a Security that is not a United States person.

TREATMENT OF THE NOTES AS INDEBTEDNESS

     The  Depositor will  agree,  and  the Noteholders  will  agree by 
their purchase of Notes,  to treat the  Notes as debt  for U.S. federal 
income tax purposes.  If so specified in the Prospectus Supplement for a
Series, Federal Tax  Counsel  will advise  the  Trust that  the  Notes of  a
 Series  will be classified as  debt for federal  income tax purposes.   The
 discussion below assumes this characterization of the Notes  is correct. 
If, contrary to  the opinion  of Federal  Tax Counsel, the  IRS successfully
asserted  that one or more  of  the  Notes did  not  represent  debt for 
U.S.  federal  income tax purposes, the Notes might be treated as equity
interests in the Trust.  If so treated, the Trust might be taxable as a
corporation or, alternatively,  as a publicly traded partnership.

     Interest Income to Noteholders.  Assuming the Notes are debt
obligations for U.S. federal  income tax purposes,  interest thereon  will
be taxable  as ordinary  income  for U.S.  federal  income  tax  purposes
when  received  by Noteholders utilizing the cash basis method of accounting
and when accrued by Noteholders utilizing the accrual method of accounting. 
Interest received on the Notes  may also  constitute "investment income" 
for purposes  of certain limitations of the Code  concerning the
deductibility of  investment interest expense.  In  addition, a Noteholder
who  buys a Security  for less than  its principal amount (assuming the Note
is issued without OID) will be subject to the "market discount" rules of the
Code, and a Noteholder who buys a Note for more than its  principal amount
will be  subject to the  premium amortization rules of the Code.  See "--
Original Issue Discount" below for  a description of the U.S. federal income
tax consequences if the Notes are issued with OID.

     The  Trustee will be required to report annually to the IRS, and to
each Noteholder of record, the  amount of interest paid (and OID  accrued,
if any) on the  Notes (and the  amount of interest  withheld for U.S. 
federal income taxes, if  any) for each calendar year, except as to exempt
holders.  See "-- Backup Withholding" herein.

     The  Code currently provides for  a top marginal  tax rate applicable
to ordinary income of individuals of 39.6%.

     Original Issue Discount.  The  following summary is a general
discussion of the  U.S. federal income  tax consequences to  Noteholders who
 are United States persons owning Notes issued  with original issue discount
("OID Notes" and "OID", respectively).  It is based upon income tax
regulations  (the "OID Regulations") under Code Sections 1271 through 1273
and 1275.

     In  general,  the  OID with  respect  to  any OID  Note  will  equal
the difference between  the principal  amount  of the  Note and  its issue 
price (defined  as the  initial  offering price  to  the public  at  which
price  a substantial amount of the OID Notes have been  sold), if such
excess is 0.25% or  more  of the  OID Note's  principal  amount multiplied 
by the  number of complete years  to its  maturity (the  "de minimis 
amount").   Even if  such excess is  less than the  de minimis  amount, if 
a failure  to pay  interest currently on  the Notes  is not  a default  it 
is possible  that all  stated interest could be  treated as principal for
this purpose (and for purposes of the computations described  below) with 
the result that  the Notes could  be viewed as OID  Notes.  Holders of  OID
Notes must  include OID in income  for U.S.  federal income  tax purposes as
 it accrues  under a method  that takes account of the compounding of
interest, in advance of receipt of  the related cash payments.

     In general, each Noteholder of an OID Note, whether such Noteholder
uses the cash or accrual  method of accounting for tax purposes,  will be
required to include in ordinary gross income the sum of the "daily portions"
of OID on the  Note for each day  during the taxable year  that the
Noteholder owns the Note.  The daily portion of OID on an OID Note is
determined by allocating to each  day in  any "accrual period"  a ratable 
portion of the  original issue discount allocable  to  that accrual  period.
  In  the  case of  an  initial Noteholder, the amount of original issue
discount on an OID Note allocable to each  accrual period  is determined  by
(i)  multiplying the  "adjusted issue price" (as defined below) of the  Note
by a fraction, the numerator  of which is the annual yield to maturity of
such Note and the denominator  of which is the number  of  accrual periods 
in a  year, and  (ii)  subtracting from  the product  the  amount  of
interest  paid  during  that  accrual  period.   The "adjusted issue price" 
of an OID Note at the beginning of any accrual period will be the sum  of
its issue price  and the amount  of OID allocable to  all prior accrual 
periods, minus the amount of all payments (other than payments of  qualified
stated interest) previously made with  respect to the OID Note. As  a result
 of such "constant  yield" method  of including OID  income, the amounts so
includible in income  are lower in the early years and  greater in the later
years than  the amounts that would be includible  on a straightline basis.  
Under  the  Code, OID  is  calculated and  accrued  using prepayment
assumptions where payments  on a debt instrument may be accelerated by
reason of prepayments (or to the extent provided  in regulations, by reason
of other events).  Moreover,  the legislative history to the  provisions
provides that the same prepayment assumptions used to price a debt
instrument to be used to calculate  OID, as well  as to accrue  market
discount and  amortize premium. Here the OID Notes will not technically fit
within the provisions of the Code that  require  the  use of  a  prepayment 
assumption because  they  are paid according  to the  sale of  credit card 
receivables.   Nevertheless, an  OID Note's rate  of prepayment  may be 
based upon  the paydown  of certain  Base Mortgage Loans.  In such a case,
the  rate of prepayment of the Base Mortgage Loans will  be used in pricing
the Notes.   Accordingly, if the Issuer uses a prepayment assumption,  such
prepayment assumption  will be specified  in the relevant Prospectus
Supplement.

     In the event  that a Noteholder purchases an OID Note at an
"acquisition premium," i.e., at a price in excess of the issue price, plus
the OID accrued prior to  acquisition and minus any  principal payments made
 with respect to the OID Note  prior to acquisition, the  amount includible
in income  in each taxable year as OID will be  reduced by that portion of
the premium  properly allocable to such year.  Moreover, a Noteholder  who
purchases an OID Note at a price  less than  the price  described in  the
preceding  sentence will  be subject to the market discount rules of the
Code.

     A  Noteholder's  tax  basis  in  an  OID  Note  generally  will  be 
the Noteholder's  cost  increased by  any  OID  included  in income  (and 
market discount,  if any, if  the Noteholder has  elected to include 
accrued market discount in  income on a current  basis) and decreased  by
the amount  of any principal payment received with respect to the OID Note. 
Gain or loss on the sale,  exchange or  redemption of  an OID  Note
generally  will be  long-term capital gain  or loss  if the OID  Note has 
been held for  more than  a year except to the  extent that such  gain
represents accrued market  discount not previously included in the
Noteholder's income.

     If an  early amortization  event occurs with  respect to  the
Underlying Securities, any early  payments of principal as a result of
either such event could result  in acceleration of  income corresponding  to
a  portion of  the unaccrued OID.

     Contingent Payment  Securities.  Where  the Notes have been  issued
with contingent interest  and, as  a result,  would be  subject to  the
contingent payment rules  under the  original issue discount  ("OID")
provisions  of the Code, a Prospectus Supplement will so provide.  Under the
 contingent payment debt rules, the timing of the recognition of income
(including original issue discount,  market discount  and premium)  depends
on  the issue price  of the Notes and the terms of the contingencies.

     Effects  of Defaults  and  Delinquencies.   Holders  of  Notes that 
are treated as  debt for  U.S. federal income  tax purposes  will be 
required to report income  with respect  to such  Notes under an  accrual
method  without giving effect  to delays  and reductions in  distributions
attributable  to a default or delinquency  on the Primary Assets, except
possibly  to the extent that it can be established that such amounts are
uncollectible.  As a result, the  amount of income (including OID) reported
by  a holder of such a Note in any  period could significantly exceed the
amount of cash distributed to such holder in that period.  The holder will
eventually be allowed a loss (or will be  allowed to  report a  lesser
amount  of income)  to the  extent that  the aggregate amount of 
distributions on the  Note is reduced  as a result of  a Primary Asset
default.   However, the timing and character of  such losses or reductions
in income are uncertain  and, accordingly, holders of Notes should consult
their own tax advisors on this point.

     Sale or  Exchange.  A  Noteholder's tax basis  in its Note is  the
price such holder  pays  for a  Note,  plus amounts  of  original issue  or 
market discount included in income and reduced by any payments received 
(other than qualified  stated interest payments) and any amortized premium. 
Gain or loss recognized on  a sale,  exchange, or redemption  of a  Note,
measured  by the difference between the  amount realized and the Note's
basis  as so adjusted, will generally be a capital gain or loss, assuming
that the Note is held as a capital asset.

     A portion of  any gain from the  sale of a Note that  might otherwise
be capital gain may  be treated as  ordinary income to the  extent such Note
 is held as part of a "conversion transaction" within the meaning of Code
Section 1258.  A  conversion transaction generally is  one in which the 
taxpayer has taken two  or more  positions in  Notes or  similar property 
that reduce  or eliminate  market risk,  if substantially  all  of the 
taxpayer's return  is attributable to  the time  value of  the taxpayer's 
net  investment in  such transaction.   The amount of gain  realized in a
conversion  transaction that may  be recharacterized  as ordinary  income 
generally will  not exceed  the amount  of interest that would have  accrued
on the taxpayer's net investment in  such transaction  at 120%  of the 
appropriate "applicable  Federal rate" (which  rate is  computed  and 
published monthly  by  the IRS),  subject  to appropriate reduction (to the
extent provided in regulations to be issued) to reflect prior inclusion  of
interest or other ordinary income  items from the transaction.

     The Taxpayer Relief Act  of 1997 reduces the maximum  rates on
long-term capital gains recognized on capital  assets held by individuals
taxpayers for more than  eighteen months as  of the date  of disposition to
20%  (and would further  reduce  the maximum  rates  on  such  gains  in the
 year  2001  and thereafter for certain  individual taxpayers who meet 
specified conditions). Gain recognized by  individual taxpayers on assets
held  more than twelve but not more than eighteen months continue to be
taxed at a 28% rate.

     Foreign Investors.   If so specified in the Prospectus  Supplement for
a Series, Federal Tax Counsel will give its  opinion that the Notes of a
Series of Securities will properly be classified as debt for U.S. federal
income tax purposes.  If the Notes are treated as debt:

          (a)  interest paid to  a non-United States  person would be 
exempt      from  U.S.  withholding  taxes  (including  backup  withholding 
taxes),      provided the holder complies with applicable identification
requirements      (and does not actually  or constructively own 10% or more 
of the voting      stock of  the Depositor and is not a controlled foreign
corporation with      respect  to the Depositor).  Applicable identification
requirements will      be satisfied if there is delivered to a securities
clearing organization      (or bank or other financial  institution that
holds the Notes on  behalf      of the customer in the ordinary course of
its trade or business) (i) IRS      Form  W-8 signed under penalties  of
perjury by  the beneficial owner of      such Notes  stating that the 
holder is not  a United States  person and      providing such holder's 
name and address, (ii) IRS Form  1001 signed by      the  beneficial owner 
of  such  Notes or  such  owner's agent  claiming      exemption from
withholding under an  applicable tax treaty, or (iii) IRS      Form 4224 
signed by the beneficial owner of  such Notes of such owner's      agent
claiming  exemption from  withholding of  tax on income  connected      with
the conduct of a trade  or business in the United States;  provided      in 
any such  case  (x) the  applicable form  is  delivered pursuant  to     
applicable procedures  and is properly transmitted to  the United States    
 entity otherwise  required to withhold tax and  (y) none of the entities   
  receiving  the form  has actual  knowledge that the  holder is  a United  
   States person or that any certification on the form is false;

          (b)  a holder of a Note who is a non-United States person  will
not      be subject to  U.S. federal  income tax  on gain realized  on the 
sale,      exchange or  redemption of  such Note, provided  that (i)  such
gain  is      attributable to an office or other fixed place of business
maintained by      the holder in the United States, (ii) in the case of a
holder that is an      individual, such holder is not present in the United
States for 183 days      or  more  during  the  taxable year  in  which 
such  sale,  exchange or      redemption occurs  and (iii)  in the case  of
gain  representing accrued      interest, the conditions described in clause
(a) are satisfied; and

          (c)  a  Note held by  an individual who  at the time of  death is
a      nonresident alien  will not be  subject to United States  federal
estate      tax as  a result of  such individual's death if,  immediately
before his      death, (i) the individual did not actually or constructively
own 10%  or      more of the voting stock of  the Depositor and (ii) the
holding of  such      Note was not effectively connected with the conduct by
the decedent of a      trade or business in the United States.

     If the IRS were to contend successfully that a Series of  Securities
are interests  in a partnership (not taxable as a corporation), a Noteholder
that is a non-United States person might be  required to file a U.S.
individual or corporate income tax return and pay tax on its share of
partnership income at regular  U.S.  rates, including,  in the  case of  a
corporation,  the branch profits  tax  (and  would be  subject  to 
withholding tax  on  its  share of partnership  income).  If  the Notes are 
recharacterized as interests  in an association  taxable  as a  corporation 
or a  "publicly  traded partnership" taxable  as a  corporation, to  the
extent  distributions on  the  Notes were treated as dividends,  would
generally be taxed  on the gross amount  of such dividends (and subject to
withholding) at a rate of 30% unless such rate were reduced by an applicable
treaty.

     Backup Withholding.   A Noteholder may, under certain  circumstances,
be subject  to  "backup  withholding"  at  a   rate  of  31%  with  respect 
 to distributions or the proceeds of a sale  of Notes to or through brokers 
that represent interest or OID  on the Notes.  This withholding  generally
applies if the holder of  a Note (i) fails to  furnish the Trustee with its 
taxpayer identification number ("TIN"); (ii)  furnishes the Trustee an
incorrect  TIN; (iii)  fails to  report  properly interest,  dividends  or
other  "reportable payments" as defined in  the Code; or (iv) under certain
circumstances, fails to provide  the Trustee or such  holder's securities
broker with  a certified statement,  signed under penalty  of perjury,  that
the  TIN provided  is its correct  number and  that the holder  is not 
subject to  backup withholding. Backup withholding will not apply,  however,
with respect to certain payments made   to  Noteholders,  including 
payments  to  certain  exempt  recipients (generally,  holders   that  are  
corporations,  tax-exempt   organizations, qualified pension and
profit-sharing trusts, individual  retirement accounts, or non-United States
persons who provide certification as to  their status as non-United States 
persons) and to  certain non-United States persons.   Each nonexempt
Noteholder will be required to provide, under penalties of perjury, a
certificate on IRS Form W-9 containing such holder's name, address, federal
taxpayer  identification number  and  a  statement that  such  holder is 
not subject to backup withholding.  Should a nonexempt Noteholder fail to
provide the  required certification,  the Trustee  will be  required to 
withhold (or cause to be withheld)  31% of the interest (and  principal)
otherwise payable to the  holder, and remit the withheld  amounts to the IRS
 as credit against the  holder's federal  income tax  liability.   Holders
of  the Notes  should consult  their tax  advisers as  to  their
qualification  for exemption  from backup withholding and the procedure for
obtaining the exemption.

     Final  Treasury Regulations  issued October  6, 1997  and  effective
for payments made  after December  31, 1998  would alter  the foregoing
rules  in certain respects.    In particular,  the  Final Regulations 
provide  certain presumptions  under  which  non-United  States  persons 
may  be  subject  to information  reporting and  backup  withholding in  the
 absence of  required certification.  Non-United  States persons of the
Notes  should consult their own  tax  advisors regarding  the  application
of  information  reporting and backup  withholding in  their  particular 
situations,  the  availability  of exemption therefrom  and the  procedure
for obtaining  such an  exemption, if available.

     The Trustee  will report to the Noteholders and to the Administrator
for each  calendar year the amount of any  "reportable payments" during such
year and the  amount of tax  withheld, if  any, with  respect to  payments
on  the Notes.  The Trustee will furnish or make available, within a 
reasonable time after  the  end of  each calendar  year,  to each 
Noteholder or  each person holding a Note on behalf of a  Noteholder at any
time during such year,  such information as the Trustee deems necessary or
desirable to assist Noteholders in preparing their federal income tax
returns.

TAX STATUS AS A PARTNERSHIP

     General.   If  specified in  the related  Prospectus Supplement,  to
the extent there is  more than  one Certificateholder the  Trust relating to
 the Series of Certificates will receive an  opinion from Federal Tax
Counsel that the Trust  will be classified  as a partnership  for U.S.
federal  income tax purposes  and  not as  an  association  taxable  as a 
corporation  (assuming compliance   with   the   Certificateholders'  
representations   or   deemed representations, as  the case  may be) in 
such case,  the Certificateholders will agree  by  their purchase  of 
Certificates, to  treat  the Trust  as  a partnership for purposes of U.S.
federal and  state income tax, franchise tax and any  other tax measured in
whole or in part by income, with the assets of the partnership  being the 
assets held  by the  Trust, the  partners of  the partnership  being the 
Certificateholders and  the Notes  being debt  of the partnership.    See 
"--Treatment  of  Trust as  a  Disregarded  Entity"  for discussion of U.S.
federal income  tax consequences of all Certificates being held  by one 
person.  It  should be  noted that to  the extent  the Trust is classified
as a partnership for U.S. federal income tax purposes Certificates should
not be held by tax-exempt entities (including pension funds).  To such an
entity,  income from  partnership interests  would be "unrelated  business
taxable  income."    In  addition, because  of  certain  potentially 
adverse consequences, to the extent the Trust is classified as a partnership
for U.S. federal income tax purposes, Certificates cannot be held by
non-U.S. persons. Accordingly, if the Trust is so classified, transfers of
Certificates to non- U.S. persons will be null and void ab initio.

     Under the provisions of Subchapter K,  a partnership is not considered
a separate taxable  entity.  Instead,  partnership income is taxed  directly
to the  partners and  each  partner  generally  is viewed  as  owning  a 
direct undivided interest in  each partnership asset.  The  partnership is
generally treated as an entity, however, for computing  partnership income,
determining the tax consequences  of transactions between a partner  and the
partnership, and  characterizing  the  gain on  the  sale  or  exchange  of
a  partnership interest. The following discussion is a summary of some of
the  material U.S. federal income  tax consequences of  classifying the
Trust as  a partnership. Prospective  owners of  Certificates  should
consult  their own  tax advisors regarding the U.S.  federal income tax
consequences discussed  below, as well as any  other material U.S. federal 
income tax consequences that  may result from applying the provisions of
Subchapter K to the ownership and transfer of a Certificate.

     Partnership Taxation.  As a partnership,  the Trust will not be 
subject to U.S. federal income tax.   Rather, each Certificateholder will be
required to  separately take  into account  such holder's  allocated share 
of income, gains, losses, deductions and credits of the Trust .  The Trust's
income will consist  primarily  of  proceeds from  the  Underlying 
Securities (including appropriate adjustments for  market discount, OID and
bond premium), proceeds of Eligible Investments, payments  made by the Swap
Counterparty to the Trust under the Swap Agreement (if so  specified in the
Prospectus Supplement), and amounts realized by the Indenture Trustee upon
the  sale or other liquidation of  Underlying Securities  or Eligible 
Investments.  The  Trust's deductions will  consist primarily  of  interest 
accruing with  respect  to the  Notes, payments made to  the Swap
Counterparty under the Swap Agreement, other fees, and losses  or deductions
 upon collection or  disposition of  the Underlying Securities or Eligible
Investments.

     It  is important  to  note that  cash  basis holders  may  in effect 
be required  to report  income from  the Certificates  on  an accrual  basis
and Certificateholders may become liable  for taxes on the Trust's income
even if they have  not received cash from the Trust to  pay such taxes.  In
addition, because tax allocations and tax reporting will be done on a
uniform basis for all Certificateholders but Certificateholders  may be
purchasing Certificates at  different  times  and  at  different  prices, 
Certificateholders may  be required  to report on  their tax returns 
taxable income that  is greater or less than the amount reported to them by
the Trust.

     An individual taxpayer's  share of expenses of the  Trust (not
including interest expenses) are miscellaneous itemized deductions which are
deductible to the  extent they  exceed two  percent of the  individual's
adjusted  gross income.  Accordingly,  such deductions might be disallowed 
to the individual in whole or in part and might result in such holder being 
taxed on an amount of income that exceeds the amount of cash actually
distributed to such holder over the life of the Issuer.

     Computation of Income.   Taxable income of the Trust will be computed
at the  Trust level  and  then  allocated pro  rata  to the 
Certificateholders. Consequently, the method of accounting for taxable 
income will be chosen by, and any elections (such as those  described above
with respect to the  market discount   rules)   will   be   made   by,  the 
 Trust   rather   than   the Certificateholders.  The Trust intends,  to the
extent possible, to  have the taxable income of the  Trust computed under
the accrual method of accounting. To  the extent that OID,  if any, on  the
Underlying Securities  exceeds a de minimis amount, the Trust  would have
OID income.  Moreover,  if the purchase price paid by the Trust for the
Underlying Securities is greater or less than the remaining principal
balance  of the Underlying Securities at  the time of purchase, the
Underlying Securities will have  been acquired at a premium  or discount, as
 the  case  may  be.   If  the  Trust  acquires  the  Underlying Securities
at  a market discount or premium, the  Trust will elect to include any such 
discount in  income currently as  it accrues over  the life  of the
Underlying Securities or  to offset any such premium  against interest
income on the  Underlying Securities.   In addition,  the Trust  intends to 
adopt a calendar-year taxable  year for  computing the taxable  income of 
the Trust. The tax year of the Trust,  however, is generally determined by
reference  to the  tax years  of  the Certificateholders.    As  a result, 
an  owner of  a Certificate would be required  to include its pro rata share
 of Trust income for a  taxable year as  determined by the  Trust in such 
Certificateholder's gross income for  its taxable  year in which  the
taxable year  of the  Trust ends.

     Determining the  Bases  of  Trust  Assets.   The  Trust  will  become 
a partnership on the  first date when the  Trust Certificates are held  by
more than  one person.   On that  date, each  of the Certificateholders 
should be treated as  having purchased  a pro rata  share of  the assets  of
the  Trust (subject to  the liability for  the Notes)  followed immediately
by  a deemed contribution  of  such   assets  to  the  newly  formed  
partnership.    The partnership's basis in  the Trust's assets  would
therefore equal the  sum of the Certificateholders' bases  in their
respective  interests in the  Trust's assets immediately prior to the deemed
 contribution to the partnership.   To the extent that the fair market value
of the assets deemed contributed to the partnership varied from  the bases 
of such  assets to  the partnership,  the allocation of taxable  income to
the Certificateholders would  be adjusted in accordance with Code Section
704(c) to account for such variations.

     Pursuant  to final regulations issued on May  9, 1997 under Code
Section 708, a  sale or  exchange of  50% or  more of  the capital  and
profits  in a partnership would  cause a deemed  contribution of assets of 
the partnership (the  "old partnership")  to a  new  partnership (the  "new
partnership")  in exchange for  interests in  the new  partnership.   Such 
interests would  be deemed  distributed to  the partners  of the  old
partnership  in liquidation thereof, which would  not constitute a sale or
exchange.   Accordingly, under these new regulations, if the Trust were
characterized as a partnership and a sale of Certificates  terminated the
partnership under Code  Section 708, the purchaser's basis in its ownership
interest would not change.

     Tax  Treatment of  Swap Agreements.   If  so specified  in  a
Prospectus Supplement, the  Trust will  enter into  one or  more Swap 
Agreements.   The Internal Revenue Service (the "IRS")  has issued
regulations that address the timing of  income and deductions  with respect
to certain  notional principal contracts (the "Swap  Regulations").  In
general, the  Swap Agreements should constitute  notional  principal
contracts  within  the  meaning  of the  Swap Regulations.    The Swap 
Regulations  generally require  that  ratable daily portion of net payments
accruing under a notional principal contract within a taxable year to be
deducted from or included in income for that year, despite actual payment or
receipt  in the following  taxable year.  Accordingly,  the
Certificateholders will be required to include in income their pro rata
share of  the  Trust's  income  or  deduction  attributable  to  a  Swap 
Agreement recognized in a  given year even  if the Certificateholder  is a
cash  method taxpayer.  Under  the terms of a Swap Agreement, a
Certificateholder could be treated as making or receiving an upfront
"nonperiodic payment" as  that term is defined in the Swap Regulations.  
Such a characterization could result in a  recognizing income  less than  or
in  excess of amounts  actually received under the  Swap Agreement 
throughout the  life of  the Swap  Agreement.   In addition, under the Swap
Regulations, if a  Swap Agreement is assigned by any Swap Counterparty, the
Certificateholders  may be required to recognize  gain or loss  on such
assignment as though the  Swap Agreement had been terminated and a new Swap
Agreement had been  entered into.  The Certificateholders will be required
to account for any  Swap breakage fees paid or received  pursuant to  the
Swap  Agreement  as  ordinary income  or  deduction  unless the  Swap
Agreement constitutes "personal property" under Code Section 1092(d) (i.e.,
a contract  based  on  the  same or  substantially  similar  specified 
indices constitute  personal property of a type which is "actively traded"
within the meaning of Code Section 1092(d)).  If the Swap Agreement
constitutes personal property under Code  Section 1092(d) and the Swap
breakage  fees constitute a termination  payment within  the  meaning  of
Code  Section  1234A, any  Swap breakage fees paid  or received pursuant to 
the Swap Agreement prior  to the end of the term of the Swap Agreement would
constitute capital gain  or loss. It is possible  that one or more of  the
Swap Agreements entered  into by the Trust, although documented  as such,
will  not constitute notional  principal contracts under the Swap 
Regulations.  In such a case, the  substance of the Swap Agreement  will
govern  how it is  treated for  U.S. federal  income tax purposes.

     Disposition of  Certificates.  Generally,  capital gain or loss  will
be recognized on a  sale of Certificates  in an amount  equal to the 
difference between the amount  realized and the seller's  tax basis in the 
Certificates sold.    To the  extent  the  Trust  is  characterized as  a 
partnership,  a Certificateholder's  tax  basis in  a  Certificate will 
generally  equal the holder's  cost  increased  by  the  holder's  share  of
 the  Trust's  income (includible in gross income) and decreased by any
distributions received with respect  to  such  Certificate.   In  addition, 
both the  tax  basis  in the Certificate and the  amount realized on a sale
of a Certificate would include the holder's  share of  the Notes  and others
liabilities  of the  Trust.   A holder acquiring Certificates at different
prices may be required to maintain a single aggregate adjusted tax basis in
such Certificates, and, upon sale or others disposition of  some of the
Certificates, allocate a  pro rata portion of such aggregate tax basis to
the Certificates sold (rather than maintaining a separate tax  basis in each
Certificate  for purposes of computing  gain or loss on a sale of that
Certificate).

     Any gain on the sale of a Certificate attributable to the holder's
share of  unrecognized accrued market  discount on the  Underlying
Securities would generally be treated as ordinary income to the holder and
could give  rise to special tax reporting requirements.

     If a Certificateholder  is required to recognize an  aggregate amount
of income (not including  income attributable to disallowed  itemized
deductions described above) over the life of the Certificates that exceeds
the aggregate cash distributions with respect thereto, such excess will
generally give rise to a capital loss upon the retirement of the
Certificates.

     Allocations  Between Transferors  and  Transferees.    In  general, 
the Trust's taxable  income and  losses will  be determined  monthly and 
the tax items  for  a  particular  calendar  month  will  be  apportioned 
among  the Certificateholders  in proportion  to the  principal  amount of 
Certificates owned by them as of the close of the last day of  such month. 
As a result, a holder purchasing Certificates may be  allocated tax items
(which will affect the tax liability and tax basis of the holder)
attributable to periods before the actual transaction.

     The use of  such a monthly convention  may not be permitted  by
existing laws and  regulations.   If  a monthly  convention is  not  allowed
(or  only applies to transfers  of less  than all of  the partner's
interest),  taxable income   or  losses   of   the   Trust  might   be  
reallocated  among   the Certificateholders.   The Administrator is 
authorized to revise  the Trust's method  of allocation  between transferors
 and transferees  to conform  to a method permitted by future laws,
regulations or other IRS guidance.

     Code Section 754 Election.  In  the event that a Certificateholder
sells a Certificate  at a profit  (or loss), the purchasing 
Certificateholder will have  a  higher  (or  lower)  basis  in  the 
Certificate  than  the  selling Certificateholder had.   The  tax basis  of
the  Trust's assets  will not  be adjusted to reflect  that higher (or 
lower) basis unless  the Trust were  to file  an  election  under  Code 
Section   754.    In  order  to  avoid   the administrative  complexities
that  would  be  involved  in  keeping  accurate accounting  records, as 
well as  potentially  onerous information  reporting requirements,  the 
Trust  will  not  make  such  election.    As  a  result, Certificateholders
might  be allocated  a greater or  lesser amount  of Trust income  than
would  be appropriate  based  on their  own  purchase price  for
Certificates.

     Administrative Matters.   The Administrator will be  required to
prepare and file a partnership information return  (IRS Form 1065) signed by
the  Tax Matters Partner  with the IRS for  each taxable year  of the Issuer
 and will report  each  Certificateholder's allocable  share  of items  of 
the Trust's income and expense  to Certificateholders and the  IRS on
Schedule K-1.   The Tax Matters  partner is the partner with the  largest
profits interest in the partnership at the  close of the  taxable year
involved  (or, where there  is more than one such partner, the  partner
whose name would appear first in  an alphabetical listing).    The
Administrator  will  provide the  Schedule  K-1 information  to nominees 
that fail  to  provide the  Administrator with  the information statement
described in Code  Section 6031, and such nominees will be  required to 
forward  such information  to the  beneficial owners  of the Certificates.  
 Generally,  Certificateholders must  file  returns  that are consistent
with the information returns filed  by the Trust or be subject  to penalties
  unless  the  Certificateholder  notifies  the  IRS  of  all  such
inconsistencies.   In  addition to  signing  the partnership  return the 
Tax Matters  Partner will  have certain  administrative  responsibilities in
 the event the partnership is audited by the IRS.

     Treatment of Trust as a Disregarded Entity.  If specified in the
related Prospectus Supplement, to the extent there is only one
Certificateholder, the Trust will  be disregarded as  an entity separate
from  the Certificateholder for U.S. federal income tax purposes.  The
Certificateholder  will be treated as owning the assets of the Trust
directly and all income, losses, deductions and credits of the  Trust will
be treated as those  of the Certificateholder. A cash basis 
Certificateholder may  in effect be  required to report  income from the
Certificates on an accrual basis  and may become liable for taxes on Trust
income even  if it has  not received cash  from the Trust  to pay  such
taxes.  In  addition, to the  extent the Certificateholder is  an
individual, expenses  (not  including  interest  expenses)   are 
miscellaneous  itemized deductions which are deductible to the extent  they
exceed two percent of the individual's gross income.  Accordingly, such
deductions might  be disallowed to the individual in  whole or in part and
might result  in such holder being taxed  on  an amount  of  income that 
exceeds  the amount  of  cash actually distributed to such holder over the
life of the Trust.  See "--Computation of Income" and "--Payments under the
Swap Agreement" herein for a description of other U.S. federal income tax
consequences of owning the assets of Trust.

TAX STATUS AS A GRANTOR TRUST

     General.   If  specified in  the related  Prospectus Supplement,  in
the opinion  of  Federal   Tax  Counsel,  the  Trust  relating  to  a 
Series  of Certificates will  be classified for  U.S. federal  income tax
purposes  as a grantor trust  under Subpart E, Part 1 of Subchapter J of the
Code and not as an association  taxable as  a corporation (the  Certificates
of  such Series, "Pass-Through Securities").  In  some Series there  will be
no separation  of the  principal   and  interest   payments  on  the  
Securities.     In  such circumstances, a Certificateholder will be
considered to have purchased a pro rata  undivided  interest in  the 
Securities.    In other  cases  ("Stripped Securities"),  sale of  the
Certificates  will  produce a  separation in  the ownership of all or a
portion of the principal payments from all or a portion of the interest
payments on the Securities.

     Each Certificateholder must report on its U.S. federal income tax
return its share of the gross income derived from the Securities (not
reduced by the amount payable as  fees to the Trustee and the Administrator
and similar fees (collectively, the "Servicing Fee")), at the same time and
in the same manner as  such items  would have  been reported  under the 
Certificateholder's tax accounting  method had  it  held  its interest  in 
the Securities  directly, received  directly its  share of  the amounts 
received with  respect to  the Securities, and paid directly its  share of
the servicing fees.   In the case of Pass-Through Securities  other than
Stripped Securities,  such income will consist of  a pro rata  share of all 
of the income  derived from all  of the Securities and, in  the case of
Stripped Securities, such income will consist of a pro rata share of the
income derived from each stripped bond or stripped coupon   in   which   the
  Certificateholder   owns   an  interest.      The Certificateholder will 
generally be entitled to deduct  servicing fees under Code Section  162 or
Code Section 212 to the  extent that such servicing fees represent
"reasonable" compensation for the  services rendered by the Trustee and  the
 Administrator  (or  third  parties that  are  compensated  for  the
performance of  services).  In  the case  of a noncorporate  holder,
however, servicing fees  (to the extent  not otherwise disallowed, e.g., 
because they exceed reasonable compensation) will be deductible in computing
such holder's regular tax liability  only to the extent that such fees, when
added to other miscellaneous itemized deductions, exceed 2% of adjusted
gross income and may not  be deductible  to  any  extent in  computing  such
holder's  alternative minimum  tax liability.    In  addition, the  amount 
of itemized  deductions otherwise allowable  for the  taxable year for  an
individual  whose adjusted gross income exceeds the  applicable amount will
be reduced by  the lesser of (i) 3% of the  excess of adjusted gross income
over  the applicable amount or (ii) 80% of the  amount of itemized
deductions  otherwise allowable for  such taxable year.

     The Code currently  provides for a  top marginal tax rate  applicable
to ordinary income of individuals of 39.6%.

     Discount or  Premium on  Pass-Through Securities.   Discount on  a
Pass- Through  Security  represents OID  or  market discount.    In the 
case  of a Underlying Security with OID in excess of a prescribed de minimis
amount or a Stripped Security, a  holder of a Certificate  will be required
to  report as interest income  in each taxable  year its  share of the 
amount of OID  that accrues during the year.

     Stripped  Securities.   A Stripped  Security  may represent  a right 
to receive only a portion of the  interest payments on a Underlying Security
 (a "Stripped  Coupon"),  a  right  to  receive  only  principal  payments 
on  a Underlying Security or a right to  receive certain payments of both 
interest and  principal (a  "Stripped  Bond").   Pursuant to  Code  Section
1286,  the separation  of ownership of the right to receive  some or all of
the interest payments on an  obligation from ownership of the right to
receive some or all of the principal payments  results in the  creation of
"stripped bonds"  with respect to principal payments and "stripped coupons"
with respect to interest payments.  Code  Section 1286  applies the  OID
rules to  stripped bonds  and stripped coupons.    For purposes  of
computing  OID, a  Stripped  Bond or  a Stripped Coupon  is treated as a
debt instrument issued on the date that such stripped  interest is 
purchased with an  issue price  equal to  its purchase price or, if  more
than one stripped interest is purchased, the ratable share of the purchase
price allocable to such stripped interest.

     The  Code, OID  Regulations  and judicial  decisions  provide no 
direct guidance  as to  how the  interest and  OID rules  are to  apply to 
Stripped Securities.    Although the  tax  treatment  of  Stripped
Securities  is  not entirely clear,  a Stripped Bond Certificate generally
should be treated as a single debt  instrument issued  on the day  it is 
purchased for  purposes of calculating any OID.   Generally,  under Treasury
 regulations (the  "Section 1286 Treasury Regulations"),  if the discount on
a  Stripped Bond Certificate is larger  than a de  minimis amount (as 
calculated for purposes of  the OID rules of the Code) such Stripped Bond 
Certificate will be considered to have been issued  with OID.   Based on the
preamble  to the Section  1286 Treasury Regulations, it appears  that stated
interest on a  Stripped Bond Certificate will be treated  as "qualified 
stated interest"  within the  meaning of  the Section 1286 Treasury
Regulations and such  income will be so treated in  the Trustee's tax
information reporting.

     Under  the  foregoing  rules,  it  is  anticipated  that  Stripped 
Bond Certificates will be considered to be issued with de minimis OID, 
which will therefore be considered to be  zero and Stripped Coupon
Certificates will  be issued  with OID.   If Stripped  Bond Certificates 
are issued with  OID, the rules  described in this  paragraph would apply.  
Generally, the  owner of a Stripped Security issued  or acquired with OID 
must include in  gross income the  sum of  the  "daily portions,"  as
defined  below,  of the  OID  on such Stripped  Security  for  each day  on 
which  it  owns  a Stripped  Security, including the date of purchase but
excluding the date of disposition.  In the case of an  original Stripped
Security holder, the daily portions of OID with respect to  a Stripped
Security generally would be  determined as follows.  A calculation will be
made of the  portion of OID that accrues on  the Stripped Security during
each successive monthly  accrual period (or shorter period in respect of the
 date of original issue  or the final Distribution  Date) that ends on the
earlier to occur of the day in the calendar year corresponding to each
Distribution Date or the last  day of the related accrual period.   This
will be done, in the case of each  full monthly accrual period, by adding
(i) the present value  of all remaining payments  to be received on  the
Stripped Security  and (ii)  any payments  received  during such  accrual
period,  and subtracting  from that  total the  "adjusted  issued price"  of
the  Stripped Security at the beginning of such accrual period.  The
"adjusted issue price" of a Stripped  Security at the beginning  of the
first accrual  period is its issue price (as determined  for purposes of the
original issue discount rules of the  Code) and the "adjusted  issue price"
of  a Stripped Security  at the beginning  of a subsequent  accrual period
is the  "adjusted issued price" at the beginning of the immediately
preceding accrual period plus the  amount of OID allocable to that accrual
period and reduced by the amount of any payment made  at the end of or 
during that accrual period.   The OID accruing during such accrual period
will then be divided by the number of days in the  period to  determine the 
daily portion of  OID for  each day  in the period.   With respect to  an
initial accrual  period shorter  than a  full monthly  accrual period,  the 
daily portions  of  OID  must  be determined  according  to  an appropriate
allocation under either an  exact or approximate method set forth in 
proposed  Treasury  regulations  with  respect  to  OID,  or  some  other
reasonable method,  provided that such  method is consistent with  the
method used to determine the yield to maturity of the Stripped Security.

     Tax Treatment  of Swap Agreements.   If so  specified in the 
Prospectus Supplement, the  Trust will  enter into  one or  more Swap 
Agreements.   The Internal Revenue Service (the "IRS")  has issued
regulations that address the timing of  income and deductions  with respect
to certain  notional principal contracts (the "Swap  Regulations").  In
general, the  Swap Agreements should constitute  notional  principal
contracts  within  the  meaning of  the  Swap Regulations.   The  Swap
Regulations  generally  require that  ratable  daily portion of net payments
accruing under a notional principal contract within a taxable year to be
deducted from or included in income for that year, despite actual  payment
or receipt  in the following taxable  year.  Accordingly, the
Certificateholders will be required to include in income their pro rata
share of  the  Trust's  income  or  deduction  attributable  to  a  Swap 
Agreement recognized  in a given  year even if  the Certificateholder is  a
cash method taxpayer.  Under the terms of a  Swap Agreement, a
Certificateholder could be treated as making or receiving an upfront 
"nonperiodic payment" as that term is defined in the Swap Regulations.  Such
a characterization could  result in a recognizing  income less  than or in 
excess of  amounts actually  received under the  Swap Agreement  throughout
the  life of  the Swap  Agreement.   In addition, under the Swap
Regulations, if a Swap Agreement is assigned  by any Swap Counterparty, the
Certificateholders  may be required to  recognize gain or loss on such
assignment as  though the Swap Agreement had been  terminated and a new Swap
Agreement had been entered into.  The  Certificateholders will be required
to account  for any Swap breakage fees paid  or received pursuant to  the 
Swap Agreement  as  ordinary  income or  deduction  unless the  Swap
Agreement constitutes "personal property" under Code Section 1092(d) (i.e.,
a contract  based  on  the  same  or  substantially  similar  specified
indices constitute personal property of a type which is "actively  traded"
within the meaning of Code Section 1092(d)).  If the Swap Agreement
constitutes personal property under Code Section 1092(d)  and the Swap
breakage fees  constitute a termination  payment within  the  meaning  of
Code  Section  1234A, any  Swap breakage fees paid  or received pursuant to 
the Swap Agreement prior  to the end of the term of the Swap Agreement 
would constitute capital gain or loss. It  is possible that one or  more of
the Swap  Agreements entered into by the Trust,  although documented as 
such, will not  constitute notional principal contracts under  the Swap
Regulations.  In such  a case, the substance of the Swap  Agreement will 
govern how it  is treated  for U.S. federal  income tax purposes.

     Sale or Exchange.  A Certificateholder's tax basis in its Certificate
is the price such holder pays for a Certificate, plus amounts of  original
issue or market discount included  in income and reduced  by any payments 
received (other than qualified stated interest payments) and any amortized
premium.

     Gain  or loss  recognized  on  a  sale, exchange,  or  redemption  of 
a Certificate, measured by  the difference between the amount  realized and
the Certificate's basis as so adjusted, will  generally be capital gain or 
loss, assuming that the Certificate is held as a capital asset.  Gain  or
loss from the sale of  a Grantor Trust Certificate that might otherwise be
capital gain may be treated as ordinary income to  the extent such
Certificate is held  as part of a  "conversion transaction" within the
meaning  of Code Section 1258. A conversion transaction generally is one in
which the taxpayer has taken two or  more  positions  in  Certificates  or
similar  property  that  reduce  or eliminate  market risk,  if
substantially  all  of the  taxpayer's return  is attributable to  the  time
value  of the  taxpayer's net  investment in  such transaction.  The  amount
of gain  realized in a conversion  transaction that may  be recharacterized 
as ordinary  income  generally will  not exceed  the amount of interest that
would have  accrued on the taxpayer's net  investment in  such transaction 
at 120%  of the  appropriate "applicable  Federal rate" (which  rate  is
computed  and  published  monthly by  the  IRS),  subject to appropriate
reduction (to the extent provided in regulations to be issued) to reflect
prior inclusion  of interest or other ordinary  income items from the
transaction.

     Foreign Investors.  Under the Code, unless interest (including OID)
paid on a Certificate is considered to be  "effectively connected" with a
trade or business conducted  in the United States by  a non-United States
person, such interest will  normally qualify as  portfolio interest (except
where  (i) the recipient  is a holder,  directly or  by attribution, of  10%
or  more of the capital  or profits  interest in the  issuer of  the
Securities, or  (ii) the recipient is a  controlled foreign  corporation to 
which the  issuer of  the Securities is a related  person) and will be
exempt from  U.S. federal income tax.  Upon  receipt of appropriate
ownership statements,  the issuer normally will be  relieved of obligations
to withhold tax from such interest payments. These  provisions supersede 
the generally  applicable  provisions of  United States law that would
otherwise require the issuer to withhold  at a 30% rate (unless such rate
were reduced or eliminated by an applicable tax treaty) on, among  other
things,  interest and  other  fixed or  determinable, annual  or periodic
income paid to Nonresidents.  Holders of Pass-Through Securities and
Stripped Securities,  however, may  be subject to  withholding to  the
extent that the Securities were originated on or before July 18, 1984.

FASIT SECURITIES

     General

     The FASIT provisions of the Code were  enacted by the Small Business
Job Protection Act of  1996 and create a  new elective statutory vehicle 
for the issuance  of  debt  securities  including  mortgage-backed  and 
asset-backed securities.   Although the FASIT  provisions of the  Code
became effective on September 1, 1997,  no Treasury regulations or  other
administrative guidance have been issued  with respect to those provisions. 
 Accordingly, definitive guidance cannot be provided with respect to many
aspects of the tax treatment of  FASIT  Securityholders.    Investors  also
should  note  that  the  FASIT discussion contained  herein constitutes only
 a summary of the  U.S. federal income tax consequences to holders of FASIT
Securities.  With respect to each Series of FASIT Securities, the  related
Prospectus Supplement will provide a detailed  discussion regarding  the 
U.S.  federal  income  tax  consequences associated with the particular
transaction.

     FASIT  Securities will be classified as either FASIT Regular
Securities, which generally will be treated as debt for U.S. federal income
tax purposes, or FASIT  Ownership Securities, which generally  are not
treated as  debt for such  purposes, but rather  as representing rights  and
responsibilities with respect to  the taxable  income or  loss of  the
related  Series FASIT.   The Prospectus Supplement for each Series of
Securities will indicate whether one or more FASIT elections  will be made
for that Series and which Securities of such Series will be designated as
Regular Securities, and which, if any, will be designated as Ownership
Securities.

     Qualification as a FASIT

     The Trust underlying a Series (or one or more designated pools of
assets held in the Trust) will qualify under the code as a FASIT  in which
the FASIT Regular  Securities and  the FASIT  Ownership Securities will 
constitute the "regular interests"  and the  "ownership interests," 
respectively, if  (i) a FASIT  election  is  in  effect,   (ii)  certain 
tests  concerning  (A)  the composition of  the FASIT's assets and (B) the
nature of the Securityholders' interests in the FASIT  are met on a
continuing basis, and (iii) the Trust is not a regulated investment company
as defined in Code Section 851(a).

     Asset Composition

     In order for a Trust (or one or more designated  pools of assets held
by a Trust) to  be eligible for FASIT status, substantially all of the
assets of the Trust (or the  designated pool) must consist of "permitted 
assets" as of the close of  the third  month beginning after  the closing 
date and at  all times  thereafter (the "FASIT Qualification Test"). 
Permitted assets include (i)  cash or  cash equivalents, (ii)  debt
instruments with  fixed terms that would  qualify  as regular  interests if 
issued  by a  Real  Estate Mortgage Investment Conduct  as  defined in  Code
Section  860D ("REMIC")  (generally, instruments that provide for interest
at a fixed  rate, a qualifying variable rate, or  a qualifying 
interest-only ("IO")  type  rate), (iii)  foreclosure property,  (iv)
certain hedging instruments (generally, interest and currency rate swaps and
credit enhancement  contracts) that are reasonably required to guarantee  or
hedge  against  the  FASIT's risks  associated  with being  the obligor on 
FASIT interests, (v)  contract rights to acquire  qualifying debt
instruments or qualifying  hedging instruments, (vi) FASIT  regular
interest, and (vii) REMIC  regular interests.  Permitted assets do not
include any debt instruments issued by the holder of the FASIT's ownership
interest or  by any person related to such holder.

     Interests in a FASIT

     In  addition  to  the foregoing  asset  qualification  requirements,
the interests in  a  FASIT also  must  meet certain  requirements.   All  of
 the interests in a FASIT must belong to either of the following:  (i) one
or more classes of regular  interests or (ii)  a single  class of ownership 
interest that is  held by  a fully taxable  domestic C  corporation.   In
the case  of Series that  include FASIT Ownership Securities, the  ownership
interest will be represented by the FASIT Ownership Securities.

     A FASIT interest generally qualifies as a  regular interest if (i) it
is designated as a  regular interest, (ii) it  has a stated maturity  no
greater than  thirty years,  (iii) it entitles  its holder  to a  specified
principal amount, (iv)  the issue price  of the  interest does not  exceed
125%  of its stated principal amount,  (v) the yield to  maturity of the
interest  is less than the applicable Treasure rate published by the Service
plus 5%,  and (vi) if it pays interest, such interest is payable at either
(a) a fixed rate with respect to he principal amount of  the regular
interest or (b) a  permissible variable rate  with respect to  such
principal amount.   Permissible variable rates for FASIT  regular interests
are  the same as  those for REMIC  regular interests  (i.e., certain 
qualified  floating  rates  and  weighted  average rates).  Interest  will
be considered to  be based on a  permissible variable rate  if generally, 
(i) such  interest is  unconditionally payable  at least annually, (ii)  the
issue price  of the debt  instrument does not  exceed the total 
noncontingent principal  payments and  (iii)  interest is  based on  a
"qualified floating  rate," an  "objective rate," a  combination of  a
single fixed rate and one or more  "qualified floating rate," one "qualified
inverse floating rate," or  a combination of "qualified  floating rates"
that do  not operate  in  a  manner  that  significantly  accelerates  or 
defers interest payments on such FASIT Regular Security.

     If a FASIT Security fails  to meet one or  more of the requirements 
set out in  clauses (iii),  (iv), or  (v) above,  but otherwise  meets the 
above requirements, it may still  qualify as a type of regular  interest
known as a "High-Yield Interest."   In addition, if a  FASIT Security fails
to  meet the requirement of clause (vi), but the interest payable on the
Security consists of a specified portion of the interest payments on
permitted assets  and that portion does not  vary over the life of the
Security,  the Security also will qualify as a High-Yield Interest.   A
High-Yield Interest may be held only by domestic  C corporations  that  are 
fully subject  to  corporate income  tax ("Eligible  Corporations"), other 
FASITs,  and  dealers  in  securities  who acquire  such  interests  as 
inventory,  rather than  for  investment.    In addition, holders  of 
High-Yield Interests  are  subject to  limitations  on offset of income
derived from such interest.  See "Certain Federal Income Tax Consequences --
FASIT Securities -- Tax Treatment of FASIT Regular Securities -- Treatment
of High-Yield Interests."

Consequences of Disqualification

     If a Series FASIT fails to comply with one or more of the Code's
ongoing requirements for FASIT status during any taxable year, the Code
provides that its FASIT  status may be lost for that year  and thereafter. 
If FASIT status is lost, the treatment of the former FASIT and the interests
therein for U.S. federal income tax  purposes is uncertain.  The former
FASIT might be treated as a  grantor trust, as a separate association 
taxation as a corporation, or as a partnership.   The  FASIT Regular 
Securities could be  treated as  debt instruments for federal income tax
purposes or as equity interests.  Although the Code authorizes the Treasury
to issue regulations that address situations where  a   failure  to  meet  
the  requirements  for  FASIT   status  occurs inadvertently and in  good
faith, such regulations have not  yet been issued. It   is  possible  that 
disqualification  relief  might  be  accompanied  by sanctions, such as the
imposition of a  corporate tax on all or a portion  of the FASIT's income
for the period of time in which the requirements for FASIT status are not
satisfied.

     Tax Treatment of FASIT Regular Securities

     General.    Payments received  by  holders of  FASIT  Regular
Securities generally should  be  accorded  the same  tax  treatment under 
the  Code  as payments  received on  other  taxable  debt instruments.   
Holders of  FASIT Regular Securities must  report income from such
Securities  under an accrual method  of  accounting, even  if  they 
otherwise would  have  used  the cash receipts  and disbursements  method.  
Except  in the  case of  FASIT Regular Securities  issued with  original 
issue  discount  or acquired  with  market discount  or premium,  interest
paid or  accrued on a  FASIT Regular Security generally will  be treated  as
ordinary  income to  the Securityholder and  a principal payment on such
Security will be treated as a return of capital  to the  extent that  the
Securityholder's  basis is  allocable to  that payment. FASIT Regular
Securities issued with original issue discount or acquired with market
discount  or  premium  generally will  treat  interest  and  principal
payments  on such  Securities in the  same manner  described for Notes.  
See "Certain Federal  Income Tax Consequences  -- Taxation of Debt 
Securities -- Original Issue Discount," above.   High-Yield Securities may
be held  only by Eligible Corporations, other FASITs, and certain securities
dealers.  Holders of High-Yield Securities  are subject to limitations on 
their ability to use current losses  or net operating  loss carryforwards or
carrybacks  to offset any income derived form those Securities.

     FASIT  Regular  Securities held  by  a  Thrift  Institution taxed  as 
a "domestic building and loan association" will represent qualifying assets
for purposes  of  the  qualification  requirements  set  forth  in  Code 
Section 7701(a)(19) to the same extent the  REMIC Securities would be so 
considered. In  addition, FASIT  Regular Securities  held by  a financial 
institution to which Code Section 585  applies will be treated as evidences 
of indebtedness for purposes of Code Section 582(c)(1).  FASIT Securities
will not qualify as "Government securities" for either REIT or RIC
qualification purposes.

     Sale, Exchange  or Redemption.   If  a FASIT  Regular Security is 
sold, exchanged, redeemed or retired, the seller  will recognize gain or
loss equal to  the  difference  between  the  amount realized  on  the 
sale,  exchange, redemption,  or retirement  and  the  seller's adjusted 
basis  in the  FASIT Regular Security.  Such adjusted basis  generally will
equal the cost of  the FASIT  Regular  Security to  the  seller,  increased
by  any  OID and  market discount included  in the  seller's gross  income
with  respect to  the FASIT Regular Security, and  reduced (but not below 
zero) by payments included  in the stated redemption price at maturity
previously received by the seller and by any amortized premium.  Similarly,
a holder who receives a payment that is part of the stated redemption price 
at maturity of a FASIT Regular  Security will recognize gain equal to the
excess, if any, of the amount of the payment over the holders'  adjusted
basis  in the  FASIT Regular Security.   A  FASIT Regular  Securityholder
who receives  a final payment  that is  less than the holder's  adjusted 
basis  in  the  FASIT  Regular  Security  will  generally recognize a  loss.
 Except  as provided in the  following paragraph and  as a provided under
"--Market  discount" above, any such gain or loss will capital gain or loss,
 provided that the FASIT Regular Security is held as a "capital asset"
(generally, property  held for investment) within the  meaning of Code
Section 1221.

     The  Certificates will constitute "evidences of indebtedness" within
the meaning of Code Section 582(c)(1), so  that gain or loss recognized from
 the sale of a FASIT Regular Security by  a bank or a thrift institution to 
which such Section applies will be ordinary income or loss.

     The FASIT Regular Security information  reports will include a
statement of the adjusted issue price of the FASIT Regular Security at the
beginning of each  accrual period.   In  addition,  the reports  will
include  information necessary to  compute the accrual of any market 
discount that may arise upon secondary trading of FASIT Regular  Securities.
 Because exact computation of the  accrual of  market discount  on  a
constant  yield method  would require information relating to the holder's 
purchase price which the FASIT  may not have, it appears  that the
information reports will  only require information pertaining the
appropriate proportionate method of accruing market discount.

Treatment of High-Yield Interest

     High-Yield   Interests  are  subject  to  special  rules  regarding 
the eligibility of holders of  such interest, and the ability of  such
holders to offset  income derived  from their  FASIT Security  with losses. 
 High-Yield Interest may be held only by Eligible Corporations, other
FASITs, and dealers in  securities who  acquire such  interests  as
inventory.   If  a securities dealer (other than an  Eligible Corporation)
initially acquires a  High-Yield Interest as inventory, but later begins to
hold it for investment, the dealer will be subject  to an  excise tax equal 
to the  income from the  High-Yield Interest multiplied by the highest 
corporate income tax rate.  In  addition, transfers  of High-Yield Interest
to disqualified holders will be disregarded for federal  income tax 
purposes, and  the  transferor will  continue to  be treated as the holder
of the High-Yield Interest.

     The holder of a High-Yield Interest may not use non-FASIT current
losses or  net operating  loss  carryforwards  or carrybacks  to  offset any
 income derived from  the High-Yield  Inters, for either  regular federal 
income tax purposes  or for  alternative minimum tax  purposes.  In 
addition, the FASIT provisions contain  an anti-abuse rule  that imposes
corporate income  tax on income derived  from a FASIT Regular Security that 
is held by a pass-through entity  (other than  another FASIT)  that  issues
debt  or equity  securities backed by the FASIT Regular Security and that
have the same features as High- Yield Interests.

Tax Treatment of FASIT Ownership Securities

     A FASIT Ownership Security represents  the residual equity interest in
a FASIT.   As such,  the holder of  a FASIT  Ownership Security  determines
its taxable  income by taking into account all  assets, liabilities, and
items of income, gain,  deduction,  loss, and  credit of  a FASIT.    In
general,  the character of the income  to the holder of a FASIT  Ownership
Interest will be the same as the  character of such income to the FASIT, 
except that any tax- exempt interest income  taken into account by the
holder of a FASIT Ownership Interest is treated  as ordinary income.  In
determining that taxable income, the  holder of  a  FASIT  Ownership
Security  must  determine  the amount  of interest,  original issue
discount,  market discount, and  premium recognized with respect to the
FASIT's assets and the FASIT Regular Securities issued by the FASIT 
according to  a constant yield  methodology and  under an  accrual method of
accounting.  In addition, holders of FASIT Ownership Securities are subject
to  the same  limitations on their  ability to  use losses  to offset income
from  their FASIT  Securities as are  holders of  High-Yield Interest. See 
"Certain Federal  Income Tax  Consequences  -- FASIT  Securities --  Tax
Treatment of FASIT Regular Securities -- Treatment of High-Yield Interest."

     Rules  similar to  the  wash  sale rules  applicable  to REMIC 
Residual Securities  also will  apply  to FASIT  Ownership  Securities.  
Accordingly, losses  on dispositions  of  a  FASIT Ownership  Security 
generally will  be disallowed  where, within  six months  before or  after
the  disposition, the seller of such  Security acquires any other FASIT 
Ownership Security that is economically comparable to a FASIT  Ownership
Security.  In addition,  if any security that is sold or contributed to  a
FASIT by the holder of the related FASIT Ownership  Security  was required 
to  be marked-to-market  under  Code Section 475  by such holder, then Code
Section 475  will continue to apply to such  securities, except  that the 
amount realized under  the mark-to-market rules will be the greater of the
securities' value under the marked-to-market rules  or  the  securities' 
value  after applying  special  valuation  rules contained in  the FASIT
provision.   Those special valuation  rules generally require  that  the 
value of  debt  instruments  that are  not  traded  on an established
securities market  be determined by calculating the present value of the 
reasonably expected  payments under the  instrument using  a discount rate
of 120% of the applicable Federal rate, compounded semiannually.

     The holder of a FASIT Ownership Security will be subject  to a tax
equal to  100%  of the  net  income  derived  by  the FASIT  from  any 
"prohibited transactions."  Prohibited  transactions include  (i) the 
receipt of  income derived from assets that are  not permitted assets, (ii)
certain dispositions of permitted assets,  (iii) the receipt of  any income
derived from  any loan originated by  a FASIT,  and (iv)  in certain  cases,
the  receipt of  income representing a servicing fee or other  compensation.
 Any Series for which  a FASIT  election is  made  generally will  be 
structured  in order  to  avoid application of the prohibited transaction
tax.

Backup Withholding

     Holders of FASIT Securities will be subject to backup withholding to
the same  extent  holder of  REMIC  Securities would  be  subject.   See
"Certain Federal  Income Tax  Consequences --  Taxation of  Debt Securities 
- -- Backup Withholding."


                           STATE TAX CONSIDERATIONS

     In addition  to the  U.S. federal income  tax consequences  described
in "Certain  Federal Income  Tax  Considerations,"  potential  investors 
should consider the state income tax  consequences of the acquisition,
ownership and disposition of the Securities.  State income tax law may
differ substantially from the  corresponding federal law, and this 
discussion does not purport to describe  any  aspect  of the  income  tax 
laws of  any  state.   Therefore, potential investors should consult their
own tax advisors with respect to the various state tax consequences of an
investment in the Securities.


                             ERISA CONSIDERATIONS

     Section  406  of  ERISA  and  Code  Section  4975  prohibit  a 
pension, profit-sharing  or  other  employee  benefit  plan,  as  well  as 
individual retirement accounts and certain types of Keogh Plans (each a
"Benefit Plan"), from  engaging in  certain transactions  with  persons that
 are "parties  in interest" under ERISA  or "disqualified persons" under the
 Code with respect to such Benefit  Plan.  A violation  of these "prohibited
 transaction" rules may result in  an excise tax or  other penalties and
liabilities  under ERISA and the Code for such persons.

     Certain transactions involving  a Trust  might be  deemed to 
constitute prohibited transactions  under ERISA and the  Code with respect 
to a Benefit Plan that purchased Notes or Certificates if assets of the
Trust  were deemed to be assets of  the Benefit Plan.   Under a regulation
issued by  the United States  Department of Labor  (the "Plan Assets
Regulation"),  the assets of a Trust would be treated as plan  assets of a
Benefit Plan for the  purposes of ERISA and the Code only if the  Benefit
Plan acquired an "equity interest" in the Trust and  none of the exceptions
contained in the Plan Assets Regulation was  applicable.   An  equity 
interest  is  defined  under the  Plan  Assets Regulation  as  an interest 
other  than an  instrument which  is  treated as indebtedness under
applicable  local law and which has  no substantial equity features.  The
likely treatment in this context of Notes and  Certificates of a given
series will be discussed in the related Prospectus Supplement.

     Employee  benefit  plans  that  are governmental  plans  (as  defined
in Section 3(32) of ERISA) and certain church plans (as defined in Section
3(33) of ERISA) are not subject to ERISA requirements.

     A  plan fiduciary  considering the  purchase  of Securities  of a 
given series should  consult its  tax and/or legal  advisors regarding 
whether the assets of the related Trust would be  considered plan assets,
the possibility of exemptive  relief from the  prohibited transaction rules
and  other issues and their potential consequences.


                             PLAN OF DISTRIBUTION

     On the terms  and conditions set  forth in an underwriting  agreement
or underwriting  agreements  with  respect  to   the  Notes,  if  any,  and 
the Certificates,   if  any,  of   a  Series  (collectively,   the 
"Underwriting Agreement"), the Depositor will  agree to cause the related
Trust  to sell to the underwriters named therein and  in the related
Prospectus Supplement, and each of such underwriters will, severally and not
jointly, agree to purchase, the principal amount of each class of Notes and
Certificates, as the case may be,  of  such  Series  set  forth  therein 
and  in  the  related  Prospectus Supplement.

     In the Underwriting Agreement with  respect to any Series of
Securities, the several underwriters will agree, subject to the terms and 
conditions set forth therein, to  purchase all the Notes  and Certificates,
as the  case may be, described therein  which are offered hereby and by the
related Prospectus Supplement  if any of  such Notes and  Certificates, as
the  case may be, are purchased.

     Each Prospectus Supplement will either (i) set forth the price at 
which each Class  of Notes  and Certificates,  as the  case may  be, being 
offered thereby will be offered to the public and any concessions that may
be offered to  certain  dealers  participating  in   the  offering  of  such
 Notes  and Certificates or (ii) specify that the related Notes  and
Certificates, as the case may be,  are to be resold by the underwriters in
negotiated transactions at  varying prices to  be determined  at the  time
of such  sale.   After the initial  public offering  of any  such  Notes and
 Certificates, such  public offering prices and such concessions may be
changed.

     Each  Underwriting  Agreement  will  provide  that  the  Depositor 
will indemnify  the  underwriters  against  certain civil  liabilities, 
including liabilities under the  Securities Act, or contribute to  payments
the several underwriters may be required to make in respect thereof.

     Each Trust  may,  from time  to  time, invest  the  funds in  its 
Trust Accounts in Eligible Investments acquired  from such underwriters or
from the Depositor.

     Pursuant  to each  Underwriting Agreement  with respect  to a  Series
of Securities, the  closing of the  sale of any  Class of Securities 
subject to such Underwriting Agreement will be conditioned on the closing of
the sale of all other such Classes of Securities of that Series.


                                LEGAL MATTERS

     Unless otherwise specified in the related Prospectus Supplement,
certain legal matters  in connection  with the  Certificates  and the  Notes
will  be passed  upon for the Depositor and for the  underwriters by Brown &
Wood LLP, New York, New York.


                           INDEX OF PRINCIPAL TERMS

Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 21
acquisition premium . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
adjusted issue price  . . . . . . . . . . . . . . . . . . . . . . . .  29, 36
Administrator . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
applicable Federal rate . . . . . . . . . . . . . . . . . . . . . . .  30, 37
Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Benefit Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 17
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Collateral Schedule . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Credit Card Receivables . . . . . . . . . . . . . . . . . . . . . . . . 5, 21
daily portions  . . . . . . . . . . . . . . . . . . . . . . . . . . .  28, 36
de minimis amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Definitive Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Depositaries  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 26
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Eligible Corporations . . . . . . . . . . . . . . . . . . . . . . . . . .  39
Enhancements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Enhancer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . . .  17
FASIT Qualification Test  . . . . . . . . . . . . . . . . . . . . . . . .  38
Federal Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 27
Finance Charge Receivables  . . . . . . . . . . . . . . . . . . . . . . .  21
Holders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Interchange . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
IO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27, 33
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
market discount . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
new partnership . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Non-United States person  . . . . . . . . . . . . . . . . . . . . . . . .  27
nonperiodic payment . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Nonresidents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28, 29
OID Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
old partnership . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 16
Participations  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Pass-Through Securities . . . . . . . . . . . . . . . . . . . . . . . . .  35
Paying Agent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Payment Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 14
personal property . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Plan Assets Regulation  . . . . . . . . . . . . . . . . . . . . . . . . .  42
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Principal Receivables . . . . . . . . . . . . . . . . . . . . . . . . . .  21
prohibited transactions . . . . . . . . . . . . . . . . . . . . . . . . .  42
Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Registration Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Removed Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Section 1286 Treasury Regulations . . . . . . . . . . . . . . . . . . . .  36
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Security Owner  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Securityholder  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Stripped Bond . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Stripped Coupon . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Stripped Securities . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Subsequent Transfer Date  . . . . . . . . . . . . . . . . . . . . . . . .  23
Subsequent Underlying Securities  . . . . . . . . . . . . . . . . . . . . . 6
Swap Regulations  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . . .  18
TIN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Underlying Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Underlying Issuer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Underlying Securities . . . . . . . . . . . . . . . . . . . . . . . . .  1, 5
Underlying Securities Prospectus  . . . . . . . . . . . . . . . . . . . . . 8
Underlying Securities Trustee . . . . . . . . . . . . . . . . . . . . . . . 6
Underlying Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . 6, 20
Underlying Transferor . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Underlying Trust  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Underlying Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . . . .  42

                                                                      ANNEX I
                 GLOBAL CLEARANCE, SETTLEMENT
               AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited circumstances, the globally offered
Securities (the "Global  Securities") will be available only in  book-entry
form.  If so specified  in  the related  Prospectus  Supplement, investors 
in  the Global Securities  may hold  such  Global Securities  through  The
Depository  Trust Company  ("DTC")  (in  the United  States)  or,  solely in
 the  case  of (i) Certificates issued by a Trust that is  a grantor trust
and (ii) Notes, CEDEL or  Euroclear  (in Europe)  if  they  are participants
 of  such systems,  or indirectly through organizations which are
participants in such systems.  The Global Securities will  be tradeable as
home  market instruments in both  the European and  U.S. domestic  markets. 
Initial  settlement and  all secondary trades will settle in same-day funds.

     Secondary  market trading  between investors  holding Global 
Securities through  CEDEL  and Euroclear  will  be  conducted  in  the
ordinary  way  in accordance with their normal rules and operating
procedures and in accordance with conventional eurobond practice (i.e.,
seven calendar day settlement).

     Secondary  market trading  between investors  holding  Global
Securities through  DTC  will  be  conducted  according  to  the  rules  and
 procedures applicable to U.S. corporate debt obligations.

     Secondary  cross-market trading  between  CEDEL  or  Euroclear  and 
DTC participants  holding  Global  Securities  will be  effected  on  a
delivery- against-payment basis through Citibank, N.A. ("Citibank") and
Morgan Guaranty Trust Company of New York ("Morgan")  as the respective
depositaries of CEDEL and Euroclear and as participants in DTC.

     Non-U.S.  holders  of  Global  Securities  will  be  exempt   from 
U.S. withholding taxes, provided  that such holders meet certain 
requirements and deliver  appropriate   U.S.  tax   documents  to   the 
securities   clearing organizations or their participants.

INITIAL SETTLEMENT

     All Global Securities will be held in book-entry form by DTC in the
name of  Cede &  Co.  as nominee  of  DTC.   Investors'  interests in  the 
Global Securities will be represented through financial institutions acting
on their behalf  as direct and indirect participants  in DTC.  As  a result,
CEDEL and Euroclear will hold  positions on behalf of their  participants
through their respective depositaries,  Citibank and Morgan,  which in turn
will  hold such positions in accounts as participants of DTC.

     Investors electing  to hold  their Global  Securities  through DTC 
will follow the settlement practices applicable to securities previously
issued by the Depositor.   Investor securities  custody accounts will be 
credited with their holdings against payment in same-day funds on the
settlement date.

     Investors  electing to  hold their  Global Securities  through  CEDEL
or Euroclear  accounts will  follow  the  settlement  procedures  applicable
 to conventional eurobonds,  except  that  there  will  be  no  temporary 
global security and no  "lock-up" or restricted period.   Global Securities 
will be credited to  the securities custody  accounts on the settlement 
date against payment in same-day funds.

SECONDARY MARKET TRADING

     Since the purchaser determines the place of delivery, it is important
to establish at the  time of the trade  where both the purchaser's  and
seller's accounts  are located to  ensure that settlement  can be made  on
the desired value date.

     Trading between DTC participants.  Secondary market  trading between
DTC participants will be  settled using the  procedures applicable to 
securities previously issued by the Depositor in same-day funds.

     Trading between CEDEL  and/or Euroclear participants.   Secondary
market trading  between CEDEL  participants and/or  Euroclear  participants
will  be settled using the procedures applicable to conventional eurobonds
in same-day funds.

     Trading  between DTC  seller and  CEDEL  or Euroclear  purchaser.  
When Global Securities are to be transferred from the account of a DTC
participant to  the  account  of  a  CEDEL participant  or  a  Euroclear 
participant the purchaser will send instructions to  CEDEL or Euroclear
through a participant at least  one business  day prior  to settlement.  
CEDEL  or Euroclear  will instruct Citibank or  Morgan, respectively as the
case may be, to receive the Global Securities against payment.   Payment
will include interest accrued on the Global Securities from and including
the  last coupon payment date to and excluding the settlement  date.  For
transactions settling on the 31st day of the month, payment  will include
interest accrued to and  excluding the first day of the following month. 
Payment will then be made by Citibank or  Morgan to the DTC  participant's
account against delivery of  the Global Securities. After settlement has 
been completed, the Global Securities  will be credited to the respective
clearing system and  by the clearing system, in  accordance with   its 
usual  procedures,  to  the   CEDEL  participant's  or  Euroclear
participant's account.  The Global Securities credit will appear the next
day (European time) and the  cash debit will be back-valued to,  and the
interest on the Global Securities will accrue from, the value date (which
would be the preceding day when  settlement occurred in New  York).  If
settlement  is not completed on the  intended value date (i.e.,  the trade
fails), the  CEDEL or Euroclear cash debit will be valued instead as of the
actual settlement date.

     CEDEL   participants  and  Euroclear  participants  will  need  to 
make available to the  respective clearing systems the funds  necessary to
process same-day  funds  settlement.   The  most  direct  means  of doing 
so  is  to preposition funds for settlement, either from  cash on hand or
existing lines of  credit,  as they  would  for  any settlement  occurring 
within  CEDEL or Euroclear.  Under this approach, they may take on credit
exposure to CEDEL or Euroclear until the Global Securities are credited to
their accounts one  day later.

     As an alternative, if  CEDEL or Euroclear has extended a  line of
credit to them,  participants  can elect  not to  preposition funds  and
allow  that credit line to  be drawn upon to  finance settlement.  Under 
this procedure, CEDEL  participants or  Euroclear participants  purchasing 
Global Securities would  incur  overdraft  charges  for  one day,  assuming 
they  cleared  the overdraft  when  the  Global  Securities  were  credited
to  their  accounts. However, interest on the Global Securities would 
accrue from the value date. Therefore,  in many  cases the  investment 
income on  the Global  Securities earned  during that  one-day period  may
substantially  reduce or  offset the amount of  such overdraft charges,
although  this result will  depend on each participant's particular cost of
funds.

     Since the settlement is taking place during New York business hours,
DTC participants can employ their usual  procedures for sending Global
Securities to  Citibank or  Morgan for  the benefit of  CEDEL participants 
or Euroclear participants.   The sale proceeds will be available  to the DTC
seller on the settlement date.   Thus,  to the DTC  participant a 
cross-market transaction will settle no differently than a trade between two
DTC participants.

     Trading  between CEDEL or  Euroclear seller and  DTC purchaser.   Due
to time zone  differences in their  favor, CEDEL and Euroclear  participants
may employ their customary procedures for transactions in which Global
Securities are to be transferred by the  respective clearing system, through
Citibank or Morgan, to a DTC participant.  The  seller will send
instructions to CEDEL or Euroclear  through  a  participant  at   least  one
 business  day  prior  to settlement.   In these cases,  CEDEL or Euroclear 
will instruct Citibank  or Morgan, as  appropriate, to  deliver the bonds 
to the  participant's account against  payment.   Payment  will  include 
interest  accrued on  the  Global Securities from and including  the last
coupon payment date to  and excluding the settlement date.  For transactions
selling on the 31st  day of the month, payment will include interest 
accrued to and excluding the first  day of the following month.   The
payment will then  be reflected in the  account of the CEDEL participant or
Euroclear participant  the following day, and receipt of the cash  proceeds
in the CEDEL  or Euroclear participant's account  would be back-valued  to 
the  value  date which  would  be  the  preceding  day, when settlement
occurred  in New York.  Should  the CEDEL or Euroclear participant have a
line of credit with its  respective clearing system and elect to be in debit
in anticipation of receipt of  the sale proceeds in its account,  back-
valuation will  extinguish any overdraft  charges incurred over  that
one-day period.  If settlement is not completed on the intended value date
(i.e., the trade fails),  receipt  of  the  cash proceeds  in  the  CEDEL 
or  Euroclear participant's account  would instead  be valued as  of the 
actual settlement date.

     Finally,  day traders  that use  CEDEL  or Euroclear  and that 
purchase Global Securities from DTC participants for delivery to CEDEL
participants or Euroclear participants should note that these trades would
automatically fail on  the sale  side unless  affirmative  action were 
taken.   At  least three techniques should be readily available to eliminate
this potential problem.

     (1) borrowing through CEDEL or Euroclear for one day (until the
purchase side of the day trade is  reflected in their CEDEL or Euroclear
accounts)  in accordance with the clearing system's customary procedures;

     (2)  borrowing the Global Securities in the  U.S. from a DTC
participant no later  than  one day  prior to  settlement, which  would 
give the  Global Securities  sufficient time  to  be  reflected in  their 
CEDEL or  Euroclear account in order to settle the sale side of the trade; or

     (3)  staggering the value dates for the  buy and sell sides of the
trade so that the value  date for the purchase from the DTC participant is
at least one day prior  to the value  date for  the sale to  the CEDEL
participant  or Euroclear participant.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A  holder  of  Global Securities  holding  securities  through CEDEL 
or Euroclear (or through DTC if the holder has an address outside the U.S.)
will be subject to the 30% U.S. withholding tax that generally applies to
payments of interest (including original issue  discount) on registered debt
issued by U.S. persons, unless such holder takes  one of the following steps
to  obtain an exemption or reduced tax rate:

          Exemption for non-U.S.  persons (Form W-8).  Non  U.S. persons
that      are  beneficial  owners  can  obtain   a  complete  exemption 
from  the      withholding  tax by  filing a  signed Form  W-8 (Certificate 
of Foreign      Status).

          Exemption for  non-U.S. persons  with effectively  connected
income      (Form 4224).   A  non-U.S. person, including  a non-U.S. 
corporation or      bank  with a U.S. branch,  for which the  interest
income is effectively      connected with its conduct of a trade  or
business in the United States,      can obtain  an exemption from  the
withholding  tax by filing  Form 4224      (exemption from withholding of
Tax on Income  Effectively Connected with      the Conduct of a Trade or
Business in the United States).

          Exemption  or reduced rate  for non-U.S.persons resident  in
treaty      countries  (Form  1001).   Non-U.S. persons  that are 
beneficial owners      residing in a country  that has a tax treaty with the
 United States can      obtain an exemption or reduced tax rate (depending 
on the treaty terms)      by   filing  Form   1001   (Ownership,   Exemption
  or   Reduced   Rate      (Certificate)).    If the  treaty  provides  only
 for a  reduced  rate,      withholding  tax  will  be  imposed   at  that 
rate  unless  the  filer      alternately files  Form W-8, Form  1001 may 
be filed by  the beneficial      owner or his agent.

          Exemption for U.S.  persons (Form W-9).  U.S.  persons can obtain
a      complete exemption from the withholding  tax by filing Form W-9
(Request      for Taxpayer Identification Number and Certification).

          U.S. Federal Income  Tax Reporting Procedure.   The Global
Security      holder, or in the  case of a Form 1001 or a Form  4224 filer,
his agent,      files by submitting the  appropriate form to the person 
through whom he      holds (the clearing agency, in the  case of persons
holding directly  on      the  books  for  the clearing  agency).    Form
W-8  and  Form  1001 are      effective for three  calendar years and Form 
4224 is effective for  one      calendar year.

     This summary  does not  deal  with all  aspects  of federal  income 
tax withholding  that  may  be  relevant  to  foreign  holders  of  these 
Global Securities.   Investors are  advised to  consult their  own tax 
advisors for specific tax  advice concerning their  holding and disposing of
 these Global Securities.


                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.*

     Expenses  in  connection  with  the  offering of  the  Securities 
being registered herein are estimated as follows:

    SEC registration fee . . . . . . . . . . . . . . . . . . . . . . . $304
    Legal fees and expenses  . . . . . . . . . . . . . . . . . . . . .
    Accounting fees and expenses . . . . . . . . . . . . . . . . . . .
    Blue sky fees and expenses . . . . . . . . . . . . . . . . . . . .
    Rating agency fees . . . . . . . . . . . . . . . . . . . . . . . .
    Trustee's fees and expenses  . . . . . . . . . . . . . . . . . . .
    Printing . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
    Miscellaneous  . . . . . . . . . . . . . . . . . . . . . . . . . .
                                ----------
                Total . . . . . . . . . . . . . . . . . . . . . .  $
___________________
*         All  amounts  except  the  SEC Registration  Fee  are  estimates of
          expenses incurred or to be incurred.

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Morgan Stanley ABS Capital II  Inc. (the "Registrant") has undertaken
in its articles of incorporation and bylaws to indemnify, to the maximum 
extent permitted by  the Delaware  General  Corporation Law  as  from time 
to  time amended, any currently acting or former director, officer, employee
and agent of the Registrant against any and all liabilities incurred in
connection with their services in such capacities.  

ITEM 16.  EXHIBITS. 

* 1.1     Form of Underwriting Agreement
* 3.1     Articles of Incorporation of the Registrant
* 3.2     Bylaws of the Registrant
* 4.1     Form of Trust Agreement (including form of Certificates)
* 4.2     Form of Indenture (including form of Notes)
* 5.1     Opinion of Brown & Wood LLP with respect to legality
* 8.1     Opinion of Brown & Wood LLP  with respect to certain federal income
          tax matters
*10.1     Form of Administration Agreement
*23.1     Consent of Brown & Wood LLP (included in Exhibit 5.1)
*23.2     Consent of Brown & Wood LLP (included in Exhibit 8.1)
 24.1     Power of Attorney (included on page II-3)
*25.1     Statement of Eligibility and Qualification of Indenture Trustee on
Form T-1
___________________
* To be filed by Amendment.

ITEM 17. UNDERTAKINGS.

(a) As to Rule 415:

     The undersigned Registrant hereby undertakes:

     (1)  To file, during any period in which offers or sales are being
made, a post-effective amendment to this registration statement;

          (i)   To include any prospectus required by Section 10(a)(3) of
the Securities Act of 1933;

          (ii) To reflect in the prospectus any facts or events arising
after the effective date  of the registration  statement (or the most 
recent post- effective  amendment  thereof)  which,  individually  or  in 
the  aggregate, represent  a  fundamental  change  in   the  information 
set  forth  in  the registration  statement.    Notwithstanding the 
foregoing,  any  increase or decrease  in  volume of  securities  offered
(if  the total  dollar  value of securities  offered would  not  exceed 
that which  was  registered) and  any deviation from the  low or high end 
of the estimated maximum  offering range may be reflected in the form of
prospectus filed with the Commission pursuant to  Rule  424(b)  if, in  the 
aggregate,  the changes  in  volume  and price represent no  more than 20
percent  change in the maximum  aggregate offering price set  forth  in the 
"Calculation  of  Registration Fee"  table  in  the effective registration
statement;

          (iii) To include any material  information with respect to the
plan of distribution not previously disclosed in the registration statement
or any material change to such information in the registration statement;

     (2)  That,  for  the  purpose of  determining  any  liability under 
the Securities Act of 1933, each such post-effective amendment shall be
deemed to be a new  registration statement relating to the  securities
offered therein, and the offering of  such securities at that  time shall be
deemed to  be the initial bona fide offering thereof.

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

     (b)  As  to  documents  subsequently  filed  that  are  incorporated 
by reference:

     The  undersigned  Registrant  hereby undertakes  that,  for  purposes
of determining any  liability under the Securities  Act of 1933, each 
filing of the  Registrant's annual report  pursuant to  Section 13(a)  or
15(d)  of the Securities Exchange Act  of 1934 (and,  where applicable, each
 filing of  an employee  benefit plan's  annual  report  pursuant to 
Section  15(d) of  the Securities Exchange  Act of  1934) that is 
incorporated by reference  in the registration statement  shall be  deemed
to be  a new  registration statement relating  to  the  securities  offered 
therein, and  the  offering  of  such securities at that  time shall be
deemed to be the initial bona fide offering thereof.

     (c)  As to indemnification:

     Insofar  as indemnification for liabilities arising under the
Securities Act of  1933 may be permitted to  directors, officers and
controlling persons of the  Registrant pursuant  to the foregoing 
provisions, or  otherwise, the Registrant  has  been advised  that  in  the
opinion  of  the Securities  and Exchange   Commission  such 
indemnification  is  against  public  policy  as expressed in the Act  and
is, therefore, unenforceable.  In the  event that a claim for
indemnification against such liabilities (other than the payment by the 
Registrant  of  expenses incurred  or  paid by  a  director,  officer or
controlling person of the Registrant in the successful defense of any
action, suit  or proceeding)  is asserted  by such  director, officer  or
controlling person in connection  with the  securities being  registered,
the  Registrant will, unless in  the opinion of its  counsel the matter  has
been settled  by controlling  precedent, submit  to a  court  of appropriate
 jurisdiction the question  whether such  indemnification by  it  is against
 public policy  as expressed in the Act  and will be governed by the  final
adjudication of such issue.

     (d)  The undersigned Registrant hereby undertakes that:

     (1)  For purposes of determining any liability  under the Securities
Act of 1933,  as amended,  the information  omitted from  the form of 
prospectus filed as  part of this Registration Statement in  reliance upon
Rule 430A and contained in a  form of prospectus filed  by the Registrant
pursuant  to Rule 424(b)(1) or (4) or  497(h) under the Act shall be deemed
to  be part of this Registration Statement as of the time it was declared
effective.

     (2)  For the purpose of determining  any liability under the 
Securities Act  of 1933, as amended, each  post-effective amendment that
contains a form of prospectus shall  be deemed to be a new Registration
Statement relating to the securities offered therein, and  the offering of
such securities  at that time shall be deemed to be the initial bona fide
offering thereof.

     (e)  As to qualification of trust indentures:

     The undersigned Registrant hereby undertakes  to file an application
for the  purpose of  determining the  eligibility  of the  trustee  to act 
under subsection (a) of Section  310 of the Trust Indenture Act  in
accordance with the  rules  and  regulations  prescribed  by  the 
Commission  under  Section 305(b)(2) of the Act.

     (f)  The  undersigned Registrant hereby undertakes to  file in a
current report a Form 8-K or in a post-effective amendment an opinion with
respect to any  Federal tax  consequences  material  to an  investor  with 
regard to  a specific Series  to be issued  pursuant to this Registration 
Statement where such  tax  consequences have  not  been addressed  in  the
prospectus  or the prospectus supplement related to such Series.

                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of  1933, as
amended, the Registrant certifies that  it has reasonable  grounds to
believe that  it meets all of the requirements for filing on Form S-3 and
has duly caused this Form  S-3  Registration  Statement   to  be  signed  on
 its  behalf  by  the undersigned, thereunto duly authorized, in the City of
New York, the State of New York, on October 10 1997.

                              MORGAN STANLEY ABS CAPITAL II INC. 


                              By: /s/ Gail P. McDonnell
                                  -----------------------------------
                                  Name: Gail P. McDonnell
                                  Title:  Vice President

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature
appears below constitutes and appoints each  of Craig S. Phillips, Gail P.
McDonnell, David R. Warren and Ignacio J. Fanlo or any of them, his true and
lawful attorneys-in-fact and agents, with full power  of substitution and
resubstitution, for  him and his name, place  and  stead, in  any  and all
capacities, to  sign  any and  all amendments  (including  post-effective
amendments)  to  this   Registration Statement,  and  to file  the  same,
with all exhibits thereto, and other documents in connection therewith, with
the Securities and Exchange Commission, granting unto said 
attorneys-in-fact and agents, and each of them, full power and authority to
do and perform each and every act and thing requisite and necessary to be
done in and about the premises, as fully to all intents and purposes as he
might or could do in person, hereby ratifying  and confirming  all that said
 attorneys-in-fact and agents,  or any  of them, or their or  his
substitutes, may  lawfully do  or cause  to be  done by  virtue hereof.

     Pursuant to the requirements of the  Securities Act of 1933, as
amended, this Form S-3 Registration  Statement has been signed below by  the
following persons in the capacities and on the dates indicated.

<TABLE>
<CAPTION>

                Signature                                    Title                                        Date
<S>                                      <C>							     <C>

/s/ Craig S. Phillips                    President and Director                                      October 10, 1997
Craig S. Phillips                        (Principal Executive Officer)

/s/ Eileen K. Murray                     Chief Financial Officer                                     October 10, 1997
Eileen K. Murray                         (Principal Financial Officer and Principal Accounting
                                         Officer)

/s/ Gail P. McDonnell                    Vice President                                              October 10, 1997
Gail P. McDonnell                        and Director

/s/ David R. Warren                      Vice President                                              October 10, 1997
David R. Warren                          and Director

</TABLE>


                                EXHIBIT INDEX


Exhibit   Description                                              Page
- -------   -----------                                              ----

1.1  Form of Underwriting Agreement*
3.1  Articles of Incorporation of the Registrant*
3.2  Bylaws of the Registrant*
4.1  Form of Trust Agreement(including form of Certificates)*
4.2  Form of Indenture (including form of Notes)*
5.1  Opinion of Brown & Wood LLP with respect to legality*
8.1  Opinion of Brown &  Wood LLP with respect to certain
     federal income tax matters*
10.1 Form of Administration Agreement*
23.1 Consent of Brown & Wood LLP (included in Exhibit 5.1)*
23.2 Consent of Brown & Wood LLP (included in Exhibit 8.1)*
24.1 Power of Attorney (included on Page II-3)
25.1 Statement of Eligibility and Qualification of Indenture Trustee      
     on  Form T-1*



*To be filed by Amendment.



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