MORGAN STANLEY ABS CAPITAL II INC
S-3/A, 1997-06-30
ASSET-BACKED SECURITIES
Previous: DREYFUS INSTITUTIONAL PREFERRED MONEY MARKET FUND, 497, 1997-06-30
Next: TRAILER BRIDGE INC, S-1/A, 1997-06-30




   

    As filed with the Securities and Exchange Commission on June 27, 1997
                                                                             
                                                    Registration  No. 333-26581

                      SECURITIES AND EXCHANGE COMMISSION
                           Washington , D.C. 20549
                              AMENDMENT NO. 1 TO
                                   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          (I.R.S. Employer Identification No.)
Incorporation of Organization)

                                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:
   
Siegfried P. Knopf, 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) 839-5334                               (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.  / /
   
<TABLE>
                       CALCULATION OF REGISTRATION FEE
<CAPTION>

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

</TABLE>

(1)  Estimated pursuant to Rule 457 solely for the purpose of calculating the
registration fee.
(2)  Previously paid.
    

     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 relating to
the offering of series of Asset Backed Notes and/or Asset Backed Certificates
by various Trusts created from time to time by  Morgan Stanley ABS Capital II
Inc.  and two forms  of Prospectus Supplement  relating to the  offering by a
Trust of  the  particular  series of  Asset  Backed Notes  and  Asset  Backed
Certificates  or of  Asset  Backed  Certificates,  as  applicable,  described
therein.  Each  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.


   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 and the prospectus to which it
relates 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 state in which
such  offer, solicitation or sale would  be unlawful prior to registration or
qualification under the securities laws of any such State.
    
   
                  Subject to completion, dated        , 1997
                                               ---- --
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED            , 199__)

                            $(                   )

                  (________________________) TRUST 199 -(  )

                (Floating Rate) ASSET BACKED NOTES, CLASS (  )
                (Floating Rate) ASSET BACKED NOTES, CLASS (  )
                       (  %) ASSET BACKED CERTIFICATES

                MORGAN STANLEY ABS CAPITAL II INC., DEPOSITOR 
                (________________________________) , SERVICER

                          ____________________
   
     (________________) Trust 199 (  ) (the "Trust") will be governed
pursuant to a Trust Agreement to be dated as of               , 199 , between
Morgan Stanley ABS Capital II Inc. (the "Depositor") and (                    
             ), as (Owner) Trustee.  The Trust will issue $                  
aggregate principal amount of (Floating Rate) Asset Backed Notes, Class (  )
(the "Class (  ) Notes") and $                 aggregate principal amount of
(Floating Rate) Asset Backed Notes, Class (  ) (the "Class (  ) Notes" and,
together with the Class (  ) Notes, the "Notes") pursuant to an Indenture to
be dated as of              , 199  , between the Trust and                    
    , as Indenture Trustee.  (No principal payments will be made in the Class
(  ) Notes until the Class (  ) Notes have been paid in full, and to that
extent, the rights of the holders of the Class (  ) Notes to receive
distributions with respect to the Receivables are subordinated to the rights
of the holders of the Class (  ) Notes, as more fully described herein.)
    
                                          (Cover continued on following page)

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 SERVICER OR ANY OF THEIR
RESPECTIVE AFFILIATES.  NONE OF THE NOTES, THE CERTIFICATES OR THE
RECEIVABLES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.
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 OR THE PROSPECTUS.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


<TABLE>
<CAPTION>
                         ORIGINAL
                         PRINCIPAL   PRICE TO    UNDERWRITING     PROCEEDS TO THE
                          AMOUNT     PUBLIC(1)     DISCOUNT      DEPOSITOR  (1)(2)
<S>                   <C>          <C>          <C>              <C>                 
Per Class (  ) Note . $                       %               %                    %
                                   
Per Class (  ) Note .                         %               %                    %
Per Certificate . . .                         %               %                    %
     Total            $            $            $                  $                
                                               

</TABLE>
                 
- ------------------
(1) Plus accrued interest, if any, from          , 199 .
(2) Before deducting expenses, estimated to be $              .


The Notes and the Certificates are offered subject to prior sale and subject
to the Underwriter's right to reject any order in whole or in part.  It is
expected that delivery of the Notes and the Certificates will be made in
book-entry form only through the facilities of The Depository Trust Company
and, in the case of the Notes, Cedel Bank, societe anonyme, and the Euroclear
System on or about              , 199  .
   
                             ____________________
                             MORGAN STANLEY DEAN WITTER
                             ____________________
    
              , 199 .



(Continued from previous page)
   
The Trust will also issue $                    aggregate principal amount of
(  %) Asset Backed Certificates (the "Certificates" and, together with the
Notes, the "Securities").  The assets of the Trust will include a pool of
retail installment sale contracts or retail installment loans (the
"Receivables"), secured by security interests in new or used automobiles,
light duty trucks, recreational vehicles and recreational sport and
power boats (including any boat motors and accompanying trailers) and yachts
(both power and sail) (the "Financed Assets") and certain monies due or
received thereunder on or after               , 199  , transferred to the
Trust by the Seller on the Closing Date.  The Notes will be secured by the
assets of the Trust pursuant to the Indenture.

     Distributions of interest and principal on the Certificates will be
subordinated in priority of payment to interest and principal due on the
Notes.  See "Risk Factors -- Subordination of the Certificates for the Notes"
herein.
    
     Interest on the Class (   ) and Class (  ) Notes will accrue at the
respective (floating) interest rates specified above.  Interest on the Notes
will generally be payable on the         day of each month or, if any such
day is not a Business Day, on the next succeeding Business Day (each, a
"Distribution Date"), commencing          , 199 . Principal of the Notes will
be payable on each Distribution Date to the extent described herein; however,
no principal payments will be made on the Class (   ) Notes until the Class ( 
 ) Notes have been paid in full.

     The Certificates will represent fractional undivided interests in the
Trust.  Interest, to the extent of the Pass Through Rate specified above,
will be distributed to the Certificateholders on each Distribution Date.  No
distributions of principal on the Certificates will be made until all the
Notes have been paid in full.

     Each class of the Notes and the Certificates will be payable in full on
the applicable final scheduled Distribution Date as set forth herein. 
However, payment in full of a class of Notes or of the Certificates could
occur earlier than such dates as described herein.  In addition, the Class ( 
) Notes will be subject to redemption in whole, but not in part, and the
Certificates will be subject to prepayment in whole, but not in part, on any
Distribution Date on which the Servicer exercises its option to purchase the
Receivables.  The Servicer may purchase the Receivables when the aggregate
principal balance of the Receivables shall have declined to   % or less of
the initial aggregate principal balance of the Receivables purchased by the
Trust.

     PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK
FACTORS" AT PAGE S-10 HEREIN AND ON PAGE (12) IN THE ACCOMPANYING PROSPECTUS.

     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.

     Certain persons participating in this offering may engage in
transactions that stabilize, maintain, or otherwise affect the price of the
Securities.  Such transactions may include stabilizing and the purchase of
Securities.  Such transactions may include stabilizing and the purchase of
Securities 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
Receivables will be prepared by the Servicer 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 the 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.


                               SUMMARY OF TERMS

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

  Issuer  . . . . . . . . . . . . .       (_____________________) Trust 199
                                          -( ) (the "Trust" or the
                                          "Issuer"), a (___________) a
                                          business trust to be governed
                                          pursuant to a Trust Agreement
                                          dated as of                   ,
                                          199  (as amended and supplemented
                                          from time to time, the "Trust
                                          Agreement"), between the Depositor
                                          and the Owner Trustee.

  Depositor . . . . . . . . . . . .       Morgan Stanley ABS Capital II Inc.
                                          (the "Depositor").

  Servicer  . . . . . . . . . . . .       (_______________________________)
                                          (in such capacity, the
                                          "Servicer").

  Indenture Trustee . . . . . . . .                               , as
                                          trustee under the Indenture (the
                                          "Indenture Trustee").

  Owner Trustee . . . . . . . . . .                               , as
                                          trustee under the Trust Agreement
                                          (the "Owner Trustee").

  The Notes . . . . . . . . . . . .       The Trust will issue Asset Backed
                                          Notes pursuant to an Indenture to
                                          be dated as of               , 199 
                                           (as amended and supplemented from
                                          time to time, the "Indenture"),
                                          between the Trust and the
                                          Indenture Trustee, as follows: 
                                          (i) (Floating Rate) Asset Backed
                                          Notes, Class (   ) (the "Class ( 
                                          ) Notes") in the aggregate initial
                                          principal amount of $              
                                           ; and (ii) (Floating Rate) Asset
                                          Backed Notes, Class (   ) (the
                                          "Class (  ) Notes") in the
                                          aggregate initial principal amount
                                          of $                  .  The Class
                                          (  ) Notes and the Class (  )
                                          Notes are collectively referred to
                                          herein as the "Notes".
                                          The Notes will be secured by the
                                          assets of the Trust pursuant to
                                          the Indenture.

  The Certificates  . . . . . . . .       The Trust will issue (  %) Asset
                                          Backed Certificates (the
                                          "Certificates" and, together with
                                          the Notes, the "Securities") with
                                          an aggregate initial Certificate
                                          Balance of $                     
                                          .  The Certificates will represent
                                          fractional undivided interests in
                                          the Trust and will be issued
                                          pursuant to the Trust Agreement.
   
  The Receivables . . . . . . . . .       On the Closing Date, the Trust
                                          will purchase Receivables having
                                          an aggregate principal balance of
                                          approximately 
                                          $                             (the
                                          "Initial Pool Balance") as of      
                                                            , 199  (the
                                          "Cutoff Date") from the Depositor
                                          pursuant to a Sale and Servicing
                                          Agreement to be dated as of        
                                                   , 199  (as amended and
                                          supplemented from time to time,
                                          the "Sale and Servicing
                                          Agreement"), among the Trust, the
                                          Depositor and the Servicer.  See
                                          "Description of the Transfer and
                                          Servicing Agreements -- Sale and
                                          Assignment of Receivables" herein
                                          and in the Prospectus.  The
                                          Receivables will consist of retail
                                          installment sale contracts or
                                          retail installment loans between
                                          Obligors and Dealers secured by
                                          new or used automobiles, light-
                                          duty trucks, recreational vehicles
                                          and recreational sport and
                                          power boats (including any boat
                                          motors and accompanying trailers)
                                          and yachts (both power and sail)
                                          (the "Financed Assets").  The
                                          retail installment sale contracts
                                          were purchased by __________,
                                          __________ and __________ (the
                                          "Seller").  The Receivables will
                                          be transferred by the Depositor to
                                          the Trust, based on the criteria
                                          specified in the Sale and
                                          Servicing Agreement and described
                                          herein and in the Prospectus.  As
                                          of the Cutoff Date, the weighted
                                          average annual percentage rate of
                                          the Receivables was approximately  
                                            %, the weighted average
                                          remaining maturity of the
                                          Receivables was approximately     
                                          months, and the weighted average
                                          original maturity of the
                                          Receivables was approximately      
                                          months.  No Receivable has a
                                          scheduled maturity later than      
                                                  , 20__ (the "Final
                                          Scheduled Maturity Date").  See
                                          "The Receivables Pool" herein.
    
                                          The "Pool Balance" at any time
                                          will represent the aggregate
                                          principal balance of the
                                          Receivables at the end of the
                                          preceding Collection Period, after
                                          giving effect to all payments
                                          (other than Payaheads) received
                                          from Obligors, Advances and
                                          Purchase Amounts to be remitted by
                                          the Servicer or the Depositor, as
                                          the case may be, all for such
                                          Collection Period, and all losses
                                          realized on Receivables liquidated
                                          during such Collection Period.
  Terms of the Notes  . . . . . . .       The principal terms of the Notes
                                          will be as described below:
       A.  Distribution Dates . . .
                                          Payments of interest and principal
                                          on the Notes will be made on the   
                                              day of each month or, if any
                                          such day is not a Business Day, on
                                          the next succeeding Business Day
                                          (each, a "Distribution Date"),
                                          commencing           , 199 .  Each
                                          reference to a "Payment Date" in
                                          the Prospectus shall refer to a
                                          Distribution Date herein. 
                                          Payments will be made to holders
                                          of record of the Notes (the
                                          "Noteholders") as of the day
                                          immediately preceding such
                                          Distribution Date or, if
                                          Definitive Notes are issued, as of
                                          the      day of the preceding
                                          month (a "Record Date").  A
                                          "Business Day" is a day other than
                                          a Saturday, a Sunday or a day on
                                          which banking institutions or
                                          trust companies in the States of
                                          (_________) are authorized by law,
                                          regulation or executive order to
                                          be closed.
   
       B.  Interest Rates . . . . .       The Class (   ) Notes will bear
                                          interest at a per annum rate of
                                          (Floating Rate) (the "Class (  )
                                          Rate") and the Class (  ) Notes
                                          will bear interest at a per annum
                                          rate of Floating Rate (the "Class
                                          (  ) Rate").  (The per annum rate
                                          of interest with respect to the
                                          Class (   ) Notes for each
                                          Interest Reset Period (the "Class
                                          (  ) Rate") will equal LIBOR for
                                          such Interest Reset Period, plus
                                             %; provided that the Class (  )
                                          Rate shall not exceed   % per
                                          annum.)
    
                                          The interest rates for the various
                                          classes of Notes are referred to
                                          herein collectively as "Interest
                                          Rates".

       C.  Interest . . . . . . . .       Interest on the outstanding
                                          principal amount of the Notes
                                          (other than the Class (  ) Notes)
                                          will accrue at the applicable
                                          Interest Rate from the Closing
                                          Date (in the case of the first
                                          Distribution Date) or from the     
                                           day of the month preceding the
                                          month of a Distribution Date to
                                          and including the        day of
                                          the month of such Distribution
                                          Date (each an "Interest Accrual
                                          Period").  (Interest on the
                                          outstanding principal amount of
                                          the Class (  ) Notes will accrue
                                          at the Class (   ) Rate from the
                                          Closing Date (in the case of the
                                          first Distribution Date) or from
                                          the most recent Distribution Date
                                          on which interest has been paid to
                                          but excluding the following
                                          Distribution Date (each, a
                                          "Floating Rate Interest Accrual
                                          Period").)  Interest on the Class
                                          (  ) Notes will be calculated on
                                          the basis of a 360-day year
                                          consisting of twelve 30-day
                                          months.  Interest on the Class ( 
                                          ) Notes will be calculated on the
                                          basis of the actual number of days
                                          in each Floating Rate Interest
                                          Accrual Period divided by 360. 
                                          See "Description of the Notes --
                                          Payments of Interest".

       D.  Principal  . . . . . . .       Principal of the Notes will be
                                          payable on each Distribution Date
                                          in an amount equal to the
                                          Noteholders' Principal
                                          Distributable Amount for the
                                          calendar month (the "Collection
                                          Period") preceding such
                                          Distribution Date (in the case of
                                          the first Distribution Date, the
                                          period from and including          
                                          , 199  to and including        ,
                                          199  (exclusive of the scheduled
                                          payments of principal due on the
                                          Precomputed Receivables during
                                          that period)) to the extent of
                                          funds available therefor.  The
                                          "Noteholders' Principal
                                          Distributable Amount" will equal
                                          the sum of (i) the Regular
                                          Principal Distribution Amount plus
                                          (ii) the Accelerated Principal
                                          Distribution Amount.  The "Regular
                                          Principal Distribution Amount"
                                          with respect to any Distribution
                                          Date will equal the amount of
                                          principal paid or, in certain
                                          circumstances, scheduled to be
                                          paid with respect to the
                                          Receivables (exclusive of
                                          Payaheads allocable to principal
                                          that have not been applied as
                                          payments under the related
                                          Receivables in the related
                                          Collection Period and inclusive of
                                          Payaheads allocable to principal
                                          that have been applied as payments
                                          under the related Receivables in
                                          such Collection Period) plus, in
                                          certain circumstances, the
                                          principal balance of defaulted
                                          Receivables, as calculated by the
                                          Servicer as described under
                                          "Description of the Transfer and
                                          Servicing Agreements --
                                          Distributions".  The "Accelerated
                                          Principal Distribution Amount"
                                          with respect to a Distribution
                                          Date will equal the portion, if
                                          any, of the Total Distribution
                                          Amount for the related Collection
                                          Period that remains after payment
                                          of (a) the Servicing Fee (together
                                          with any portion of the Servicing
                                          Fee that remains unpaid from prior
                                          Distribution Dates), (b) the
                                          interest due on the Notes, (c) the
                                          Regular Principal Distribution
                                          Amount, (d) the interest due on
                                          the Certificates, and (e) the
                                          amount, if any, required to be
                                          deposited in the Reserve Account
                                          on such Distribution Date.

                                          On the Business Day immediately
                                          preceding each Distribution Date
                                          (a "Determination Date"), the
                                          Indenture Trustee shall determine
                                          the amount in the Collection
                                          Account available for distribution
                                          on the related Distribution Date. 
                                          Payments to Securityholders will
                                          be made on each Distribution Date
                                          in accordance with such
                                          determination.  The Servicing Fee
                                          in respect of a Collection Period
                                          (together with any portion of the
                                          Servicing Fee that remains unpaid
                                          from prior Distribution Dates)
                                          will be paid at the beginning of
                                          such Collection Period out of
                                          collections for such Collection
                                          Period.

                                          No principal payments will be made
                                          on the Class (  ) Notes until the
                                          Class (  ) Notes have been paid in
                                          full.
                                          The outstanding principal amount
                                          of the Class (  ) Notes, to the
                                          extent not previously paid, will
                                          be payable on the                  
                                          (199 )(20  ) Distribution Date
                                          (the "Class (  ) Final Scheduled
                                          Distribution Date"); and the
                                          outstanding principal amount of
                                          the Class (  ) Notes, to the
                                          extent not previously paid, will
                                          be payable on the          (199
                                          )(20  )  Distribution Date (the
                                          "Class (  ) Final Scheduled
                                          Distribution Date").
   
       E.  Optional Redemption  . .       The Notes will be redeemed in
                                          whole, but not in part, on any
                                          Distribution Date on which the
                                          Servicer exercises its option to
                                          purchase the Receivables.  The
                                          Servicer will have the option to
                                          purchase all of the Receivables on
                                          any Distribution Date on or after
                                          the Distribution Date on which the
                                          Pool Balance has declined to (  )%
                                          or less of the Initial Pool
                                          Balance.  The price at which the
                                          Servicer will be required to
                                          purchase the Receivables in order
                                          to exercise such option will be
                                          equal to the aggregate of the
                                          Purchase Amounts of the
                                          Receivables as of the end of the
                                          related Collection Period.  The
                                          Servicer will be required to give
                                          not less than (  ) days notice to
                                          the Trustee of its intention to
                                          exercise such option.  In
                                          addition, the Servicer will not be
                                          permitted to exercise such option
                                          unless the resulting distribution
                                          would be sufficient to retire the
                                          Notes at a redemption price equal
                                          to the unpaid principal amount of
                                          the Class (   ) Notes plus accrued
                                          and unpaid interest thereon. See
                                          "Description of the Notes --
                                          Optional Redemption" herein.
    
  Terms of the Certificates . . . .       The principal terms of the
                                          Certificates will be as described
                                          below:

       A.  Distribution Dates . . .       Distributions with respect to the
                                          Certificates will be made on each
                                          Distribution Date, commencing      
                                                 , 199 .  Distributions will
                                          be made to holders of record of
                                          the Certificates (the
                                          "Certificateholders" and, together
                                          with the Noteholders, the
                                          "Securityholders") as of the
                                          related Record Date (which will be
                                          the       day of the preceding
                                          month if Definitive Certificates
                                          are issued).

       B.  Pass Through Rate              (   )% per annum (the "Pass
                                          Through Rate").

       C.  Interest . . . . . . . .       On each Distribution Date, the
                                          Owner Trustee will distribute pro
                                          rata to Certificateholders 30 days
                                          of accrued interest at the Pass
                                          Through Rate on the outstanding
                                          Certificate Balance generally to
                                          the extent of funds available
                                          following payment of the Servicing
                                          Fee and distributions in respect
                                          of the Notes from the Total
                                          Distribution Amount and the
                                          Reserve Account.  Interest will be
                                          calculated on the basis of a
                                          360-day year consisting of twelve
                                          30-day months.  Interest in
                                          respect of a Distribution Date
                                          will accrue from the Closing Date
                                          (in the case of the first
                                          Distribution Date) or from the     
                                              day of the month preceding the
                                          month of the Distribution Date to
                                          and including the       day of the
                                          month of such Distribution Date.

       D.  Principal  . . . . . . .       No distributions of principal on
                                          the Certificates will be made
                                          until all of the Notes have been
                                          paid in full.  On each
                                          Distribution Date commencing on
                                          the Distribution Date on which the
                                          Class (   ) Notes are paid in
                                          full, principal of the
                                          Certificates will be payable in an
                                          amount generally equal to the
                                          Certificateholders' Principal
                                          Distributable Amount for the
                                          Collection Period preceding such
                                          Distribution Date, to the extent
                                          of funds available therefor
                                          following payment of the Servicing
                                          Fee, payments of interest and
                                          principal, if any, due in respect
                                          of the Notes and the distribution
                                          of interest in respect of the
                                          Certificates.  The
                                          Certificateholders' Principal
                                          Distributable Amount will be the
                                          Regular Principal Distribution
                                          Amount (less, on the Distribution
                                          Date on which the Notes are paid
                                          in full, the portion thereof
                                          payable on the Notes), and will be
                                          calculated by the Servicer in the
                                          manner described under
                                          "Description of the Transfer and
                                          Servicing Agreements --
                                          Distributions".
   
       E.  Optional Prepayment  . .       If the Servicer exercises its
                                          option to purchase the
                                          Receivables, the terms of which
                                          option are summarized under "Terms
                                          of the Notes -- E. Optional
                                          Redemption" above, the
                                          Certificates will be retired.  The
                                          Servicer will not be permitted to
                                          exercise such option unless the
                                          resulting distribution to
                                          Certificateholders would be equal
                                          to the outstanding Certificate
                                          Balance together with accrued
                                          interest at the Pass Through Rate. 
                                          See "Description of the
                                          Certificates -- Optional
                                          Prepayment" herein.
    
  Reserve Account . . . . . . . . .       (DESCRIBE RESERVE ACCOUNT FORMULA)

  Collection Account; Priority of
  Payments  . . . . . . . . . . . .       Except under certain conditions
                                          described herein or as otherwise
                                          acceptable to each Rating Agency,
                                          the Servicer will be required to
                                          remit collections received with
                                          respect to the Receivables within  
                                             Business Days of receipt
                                          thereof to one or more accounts in
                                          the name of the Indenture Trustee
                                          (the "Collection Account").  At
                                          the beginning of each Collection
                                          Period the Indenture Trustee will
                                          apply collections in the
                                          Collection Account to pay to the
                                          Servicer the Servicing Fee for
                                          such Collection Period and any
                                          overdue Servicing Fees.  Pursuant
                                          to the Sale and Servicing
                                          Agreement, the Servicer will have
                                          the revocable power to instruct
                                          the Indenture Trustee to withdraw
                                          funds on deposit in the Collection
                                          Account and to apply such funds on
                                          each Distribution Date to the
                                          following (in the priority
                                          indicated):  (i) the Servicing
                                          Fee, together with any unpaid
                                          Servicing Fees from prior
                                          Distribution Dates (if for any
                                          reason such amount was not paid at
                                          the beginning of the Collection
                                          Period as described above), to the
                                          Servicer, (ii) the Noteholders'
                                          Interest Distributable Amount and
                                          the Noteholders' Principal
                                          Distributable Amount into the Note
                                          Distribution Account, (iii) the
                                          Certificateholders' Interest
                                          Distributable Amount and, after
                                          the Notes have been paid in full,
                                          the Certificateholders' Principal
                                          Distributable Amount into the
                                          Certificate Distribution Account
                                          and (iv) the remaining balance, if
                                          any, to the Reserve Account.
   
  Tax Status  . . . . . . . . . . .       In the opinion of Brown & Wood
                                          LLP, counsel to the Trust ("Tax
                                          Counsel"), for 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 income and state
                                          income tax purposes.  Alternative
                                          characterizations of the Trust and
                                          the Certificates are possible, but
                                          would not result in materially
                                          adverse tax consequences to
                                          Certificateholders.  See "Federal
                                          Income Tax Consequences" herein
                                          and "Federal Income Tax
                                          Consequences" in the Prospectus
                                          for additional information
                                          concerning the application of
                                          federal income and state tax laws
                                          to the Trust and the Securities.
    
  ERISA Considerations  . . . . . .       Subject to the considerations
                                          discussed under "ERISA
                                          Considerations" herein and in the
                                          Prospectus, the Notes are eligible
                                          for purchase by employee benefit
                                          plans.  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 Section 4975 of the
                                          Internal Revenue Code of 1986, as
                                          amended (the "Code"), or by an
                                          individual retirement account. 
                                          See "ERISA Considerations" herein
                                          and in the Prospectus.
   
  Rating of the Notes . . . . . . .       It is a condition to the issuance
                                          of the Notes that they be rated "  
                                          " by at least one Rating Agency. 
                                          The rating of the Notes by a
                                          Rating Agency reflects such Rating
                                          Agency's assessment of the
                                          likelihood that the Noteholders
                                          will receive payments and interest,
                                          however, the
                                          rating on the Notes does not
                                          address the timing of
                                          distributions of principal of the
                                          Notes prior to the Final Scheduled
                                          Distribution Date.  A rating is
                                          not a recommendation to buy, sell
                                          or hold securities and may be
                                          subject to revision or withdrawal
                                          at any time by the assigning
                                          Rating Agency.  Each rating should
                                          be evaluated independently of any
                                          other rating.  See "Risk Factors -
                                          - Ratings of the Securities"
                                          herein.

  Rating of the Certificates  . . .       It is a condition to the issuance
                                          of the Certificates that they be
                                          rated at least in the "   "
                                          category or its equivalent by at
                                          least one Rating Agency.  The
                                          rating of the Certificates by a
                                          Rating Agency reflects such Rating
                                          Agency's assessment of the
                                          likelihood that the
                                          Certificateholders will receive
                                          payments of principal and interest,
                                          however, the
                                          rating on the Certificates does
                                          not address the timing of the
                                          distributions of principal in
                                          respect of the Certificates prior
                                          to the Final Scheduled
                                          Distribution Date.  A rating is
                                          not a recommendation to buy, sell
                                          or hold securities and may be
                                          subject to revision or withdrawal
                                          at any time by the assigning
                                          Rating Agency.  Each rating should
                                          be evaluated independently of any
                                          other rating.  See "Risk Factors -
                                          - Ratings of the Securities" 
                                          herein.
    

                                 RISK FACTORS


     Investors should consider, among other things, the matters discussed
under "Risk Factors" in the Prospectus and the following risk factors in
connection with purchases of the Notes and/or Certificates.
   
     LIMITED LIQUIDITY; ABSENCE OF A SECONDARY MARKET.  There is currently no
secondary market for the Securities.  Each Underwriter currently intends to
make a market in the Securities, but it is under no obligation to do so. 
There can be no assurance that a secondary market will develop or, if a
secondary market does develop, that it will provide the Securityholders with
liquidity of investment or that it will continue for the life of the
Securities offered hereby.

     (GEOGRAPHIC CONCENTRATION.  Economic conditions in states where Obligors
reside may affect the delinquency, loan loss and repossession experience of
the Trust with respect to the Receivables.  Obligors on Receivables
representing approximately _____% by principal balance of the Receivables
were located in (__________________) at the Cut off Date.  As a result,
economic conditions in such states may have a disproportionate affect on
prepayments and/or defaults in respect of the Receivables and thus
potentially adversely affect the amount available for distribution to the
Securityholders.  In particular, an economic downturn in one or more of such
states could adversely affect the performance of the Trust as a whole (even
if national economic conditions remain unchanged or improve) as Obligors in
such state or states experience the effects of such a downturn and face
greater difficulty in making payments on their Financed Assets.  See "The
Receivables Pool.")

     SUBORDINATION OF THE CERTIFICATES TO THE NOTES.  Distributions of
interest and principal on the Certificates will be subordinated in priority
of payment to interest and principal due on the Notes.  Consequently, the
Certificateholders will not receive any distributions with respect to a
Collection Period until the full amount of interest on and principal of the
Notes due on such Distribution Date has been deposited in the Note
Distribution Account.  The Certificateholders will not receive any
distributions of principal until the Distribution Date on which all of the
Notes have been paid in full.

     LIMITED ASSETS OF THE TRUST.  The Trust will not have, nor is it
permitted or expected to have, any significant assets or sources of funds
other than the Receivables and the Reserve Account.  Holders of the Notes and
the Certificates must rely for repayment upon payments on the Receivables
and, if and to the extent available, amounts on deposit in the Reserve
Account.  Although funds in the Reserve Account will be available on each
Distribution Date to cover shortfalls in distributions of interest and
principal on the Notes and the Certificates, amounts to be deposited in the
Reserve Account are limited in amount.  If the Reserve Account is exhausted,
the Trust will depend solely on current distributions on the Receivables to
make payments on the Notes and the Certificates.
    
     RATINGS OF THE SECURITIES.  It is a condition to the issuance of the
Securities that each class of the Notes be rated in the highest investment
rating category, and that the Certificates be rated at least in the "  "
category or its equivalent, by at least one nationally recognized rating
agency (the "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 address the likelihood of the payment of principal and interest on
the Securities pursuant to their terms.  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 in the future so warrant.

                                  THE TRUST

GENERAL

     The Issuer, (____________________________________) Trust 199 -( ), is a
business trust formed under the laws of the State of (________) pursuant to
the Trust Agreement for the transactions described in this Prospectus
Supplement.  After its formation, the Trust will not engage in any activity
other than (i) acquiring, holding and managing the Receivables and the other
assets of the Trust and proceeds therefrom, (ii) issuing the Notes and the
Certificates, (iii) making payments on the Notes and the Certificates and
(iv) engaging in other activities that are necessary, suitable or convenient
to accomplish the foregoing or are incidental thereto or connected therewith.

     The Trust will initially be capitalized with equity equal to the
Certificate Balance of $                     , excluding amounts deposited in
the Reserve Account.  The equity of the Trust, together with the net proceeds
from the sale of the Notes, will be used by the Trust to purchase the
Receivables from the Depositor pursuant to the Sale and Servicing Agreement.

     If the protection provided to the investment of the Securityholders by
the Reserve Account is insufficient, the Trust will look only to the Obligors
on the Receivables and the proceeds from the repossession and sale of
Financed Assets which secure defaulted Receivables.  In such event, certain
factors, such as the Trust's not having first priority perfected security
interests in some of the Financed Assets, may affect the Trust's ability to
realize on the collateral securing the Receivables, and thus may reduce the
proceeds to be distributed to Securityholders with respect to the Securities. 
See "Description of the Transfer and Servicing Agreements -- Distributions"
and "-- Reserve Account" herein and "Certain Legal Aspects of the
Receivables" in the Prospectus.

     The Trust's principal offices are in                   ,             ,
in care of (                           ), as Owner Trustee, at the address
listed below under "-- The Owner Trustee".

                         CAPITALIZATION OF THE TRUST

     The following table illustrates the capitalization of the Trust as of
the Closing Date, as if the issuance and sale of the Notes and the
Certificates had taken place on such date:

	Class (  ) Notes  . . . . . . . .                        
	Class (  ) Notes  . . . . . . . .                        
	Certificates  . . . . . . . . . .       _____________________
	     Total  . . . . . . . . . . .       $                
						=====================


                              THE OWNER TRUSTEE

                                 is the Owner Trustee under the Trust
Agreement.                               is a      (state) banking
corporation and its principal offices are located at                    ,     
     ,                        .  The Depositor and its affiliates may
maintain normal commercial banking relations with the Owner Trustee and its
affiliates.


                             THE RECEIVABLES POOL

     The pool of Receivables (the "Receivables Pool") will include only the
Receivables purchased on the Closing Date.  The Receivables (will be)(have
been) purchased by the Depositor from the Seller which purchased the
Receivables, directly or indirectly, from Dealers in the ordinary course of
business and were selected from the Depositor's portfolio for inclusion in
the Receivables Pool by several criteria, some of which are set forth in the
Prospectus under "The Receivables Pools", as well as the requirement that, as
of the Cutoff Date, each Receivable (i) had an outstanding gross balance of
at least $       and (ii) was not more than 60 days past due (an account is
not considered past due if the amount past due is less than    % of the
scheduled monthly payment).  As of the Cutoff Date, no Obligor on any
Receivable was noted in the related records of the Seller as being the
subject of a bankruptcy proceeding.  No selection procedures believed by the
Depositor to be adverse to Securityholders were used in selecting the
Receivables.

     Set forth in the following tables is information concerning the
composition, distribution by annual percentage rate ("APR") and the
geographic distribution of the Receivables Pool as of the Cutoff Date.



                (                            ) TRUST 199 -( )

                     COMPOSITION OF THE RECEIVABLES POOL


<TABLE>
<CAPTION>
   Weighted                                             Weighted         Weighted
   Average          Aggregate                           Average          Average          Average
    APR of          Principal          Number of       Remaining         Original        Principal
 Receivables         Balance          Receivables        Term              Term           Balance 
- ------------        ----------        ------------     ----------        ---------      ----------
 <S>               <C>                  <C>            <C>              <C>                <C>   
        _____%     $________________     __________     _____ months     _____ months      $__________

</TABLE>


                   (______________________) TRUST 199 - ( )
                 DISTRIBUTION BY APR OF THE RECEIVABLES POOL


<TABLE>
<CAPTION>                                                                            Percent of
                                                                                      Aggregate
                                          Number of           Aggregate               Principal
APR Range                                Receivables      Principal Balance          Balance(1)
- ---------				------------	  -----------------	     ----------	
 <S>                                    <C>            <C>                           <C>
 0.00% -  5.00% . . . . . . . . . . .                  $                                         %
 5.01% -  6.00% . . . . . . . . . . .
 6.01% -  7.00% . . . . . . . . . . .
 7.01% -  8.00% . . . . . . . . . . .
 8.01% -  9.00% . . . . . . . . . . .
 9.01% - 10.00% . . . . . . . . . . .
10.01% - 11.00% . . . . . . . . . . .
11.01% - 12.00% . . . . . . . . . . .
12.01% - 13.00% . . . . . . . . . . .
13.01% - 14.00% . . . . . . . . . . .
14.01% - 15.00% . . . . . . . . . . .
15.01% - 16.00% . . . . . . . . . . .
16.01% - 17.00% . . . . . . . . . . .
17.01% - 18.00% . . . . . . . . . . .
Greater than 18.00% . . . . . . . . .                                                             

</TABLE>
_______________
(1) Percentages may not add to 100.0% because of rounding.

                   (______________________) TRUST 199 -( )
               GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES POOL



                                        PERCENTAGE AGGREGATE
STATE(2)                                 PRINCIPAL BALANCE(1)  

                                                    _________
                                                            %



_______________
(1) Percentages may not add to 100.0% because of rounding.
(2) Based on physical addresses of the Obligors at the Cut off Date.


     Approximately     % of the aggregate principal balance of the
Receivables, constituting      % of the number of the Receivables, represent
previously titled vehicles.

     By aggregate principal balance, approximately    % of the receivables
are Precomputed Receivables and     % of the Receivables are Simple Interest
Receivables.  See "The Receivables Pools" in the Prospectus for a further
description of the characteristics of Precomputed Receivables and Simple
Interest Receivables.


                 DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

     Set forth below is certain information concerning the experience of the
Seller pertaining to retail new and used automobile and light-duty truck
receivables, including those previously sold which the Servicer continues to
service.  There can be no assurance that the delinquency, repossession and
net loss experience on the Receivables will be comparable to that set forth
below.
                          DELINQUENCY EXPERIENCE(1)



<TABLE>
<CAPTION>
                               AT DECEMBER 31,                      AT ____________________,
                           199                 199                  199                  199 
                           ---                 ---                  ---                  ---
                    NUMBER OF           NUMBER OF            NUMBER OF            NUMBER OF
                    CONTRACTS   AMOUNT  CONTRACTS   AMOUNT   CONTRACTS   AMOUNT   CONTRACTS   AMOUNT
                    ---------   ------  ---------   ------   ---------   ------   ---------   ------
<S>                 <C>         <C>     <C>         <C>      <C>         <C>      <C>         <C> 
Portfolio . . . .                     $                    $                    $                    $
Period of
Delinquency                                                                                           
  31-60 Days  . .
  61 Days or More     
                    ---------   ------  ---------   ------   ---------   ------   ---------   ------
Total                          $                   $                    $                     $       
Delinquencies . .
Total
Delinquencies
  as a Percent of            %        %          %         %          %         %          %         %
the  Portfolio . . .

</TABLE>


<TABLE>
<CAPTION>      
                                               AT DECEMBER 31,
                                               ---------------
                                   199                      199                        199 
				   --- 			    --- 	               --- 
                           NUMBER OF                NUMBER OF                 NUMBER OF
                           CONTRACTS     AMOUNT     CONTRACTS      AMOUNT     CONTRACTS      AMOUNT
                           ---------     ------	    ---------	   ------     ---------	     ------
                                                    (DOLLARS IN MILLIONS)
<S>                        <C>           <C>        <C>           <C>         <C>             <C>
Portfolio . . . . . . .                         $                         $                          $
Period of Delinquency
  31-60 Days  . . . . .                                                                               
  61 Days or More . . .                                                                               
                 	   ---------     ------	    ---------	   ------     ---------	     ------
Total Delinquencies . .
Total Delinquencies
  as a Percent of the
  Portfolio . . . . . .              %          %             %           %              %           %

</TABLE>

    _______________
    (1)   All amounts and percentages are based on the gross amount scheduled
          to be paid on each contract, including unearned finance and other
          charges.  The information in the table includes an immaterial
          amount of retail installment sale contracts on vehicles other than
          automobiles and light duty trucks and includes previously sold
          contracts which the Servicer continues to service.


<TABLE>
                    CREDIT LOSS/REPOSSESSION EXPERIENCE(1)
<CAPTION>

                                            _____________ ENDED
                                           March     ,                                   YEAR ENDED DECEMBER31, 
     					   ----------------------	 ------------------------------------------
                                                199      199           199       199       199      199       199
                               		        ---	 ---	       ---	 --- 	   ---      ---	      ---
                                                                     (DOLLARS IN MILLIONS)
<S>						 <C>      <C>          <C>       <C>       <C>      <C>       <C>
Average Amount Outstanding
  During the Period . . . . . . . . . . .            $        $             $         $         $        $         $
Average Number of Contracts
  Outstanding During the Period . . . . .
Percent of Contracts Acquired During the
  Period with Recourse to the Dealer  . .            %        %             %         %         %        %         %
Repossessions as a Percent of Average
  Number of Contracts Outstanding . . . .            %        %             %         %         %        %         %
Net Losses as a Percent of
  Liquidations(3)(4)  . . . . . . . . . .            %        %             %         %         %        %         %
Net Losses as a Percent of Average
  Amount Outstanding(2)(3)  . . . . . . .            %        %             %         %         %        %         %

</TABLE>

   ____________________
   (1)    (Except as indicated, all amounts and percentages are based on the
          gross amount scheduled to be paid on each contract, including
          unearned finance and other charges.  The information in the table
          includes previously sold contracts that the Servicer continues to
          service.)

   (2)    Percentages have been annualized for the _____ months ended
          ____________, 199  and 199  and are not necessarily indicative of
          the experience for the year.

   (3)    (Net losses are equal to the aggregate of the balances of all
          contracts which are determined to be uncollectible in the period,
          less any recoveries on contracts charged off in the period or any
          prior periods, including any losses resulting from disposition
          expenses and any losses resulting from the failure to recover
          commissions to dealers with respect to contracts that are prepaid
          or charged off.)

   (4)    Liquidations represent a reduction in the outstanding balances of
          the contracts as a result of monthly cash payments and charge-offs.
   

     (The net loss figures above reflect the fact that Seller had recourse to
Dealers on a portion of its retail installment sale contracts.  By aggregate
principal balance, approximately      % of the Receivables represent
contracts with recourse to Dealers.  The Seller applies underwriting
standards to the purchase of contracts without regard to whether recourse to
Dealers is provided.  However, the net loss experience of contracts without
recourse against Dealers is higher than that of contracts with recourse
against Dealers because, under its recourse obligation, the Dealer is
responsible to the Seller for payment of the unpaid balance of the contract,
provided that the Seller repossesses the vehicle or boat from the retail
buyer and returns it to the Dealer within a specified time.  In the event of
a Dealer's bankruptcy, a bankruptcy trustee might attempt to characterize
recourse sales of contracts as loans to the Dealer secured by the contracts. 
Such an attempt, if successful, could result in payment delays or losses on
the affected Receivables.)
    
                                  THE SELLER

     (DESCRIPTION OF SELLER AND ITS UNDERWRITING AND SERVICING STANDARDS)


                                 THE SERVICER

            (DESCRIPTION OF SERVICER AND ITS SERVICING STANDARDS)


                   WEIGHTED AVERAGE LIFE OF THE SECURITIES
     Information regarding certain maturity and prepayment considerations
with respect to the Securities is set forth under "Weighted Average Life of
the Securities" in the Prospectus.  No principal payments will be made on the
Class (  ) Notes until all Class (  ) Notes have been paid in full.  In
addition, no principal payments on the Certificates will be made until all of
the Notes have been paid in full.  See "Description of the Notes -- Payments
of Principal" and "Description of the Certificates -- Distributions of
Principal Payments" herein. As the rate of payment of principal of each class
of Notes and the Certificates depends primarily on the rate of payment
(including prepayments) of the principal balance of the Receivables, final
payment of any class of the Notes and the final distribution in respect of
the Certificates could occur significantly earlier than their respective
final scheduled Distribution Dates. In addition, the rate of payment of
principal of each class of Notes will be affected by the Accelerated
Principal Distribution Amounts applied to the payment of the principal of the
Notes.  Securityholders will bear the risk of being able to reinvest
principal payments on the Securities at yields at least equal to the yields
on their respective Securities.


                           DESCRIPTION OF THE NOTES

GENERAL

     The Notes will be issued pursuant to the terms of the Indenture, a form
of which has been filed as an exhibit to the Registration Statement.  A copy
of the Indenture will be filed with the Commission following the issuance of
the Securities.  The following summary describes certain terms of the Notes
and the Indenture.  The 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.  The following summary
supplements, and to the extent inconsistent therewith, replaces the
description of the general terms and provisions of the Notes of any given
series and the related Indenture set forth in the Prospectus, to which
description reference is hereby made.                    , a                 
, will be the Indenture Trustee under the Indenture.

PAYMENTS OF INTEREST

     The Notes will constitute Floating Rate Securities, as such term is
defined under "Certain Information Regarding the Securities -- Floating Rate
Securities" in the Prospectus.  The Base Rate with respect to the Notes will
be (      ).  Interest on the principal balances of the classes of the Notes
will accrue at their respective per annum Interest Rates and will be payable
to the Noteholders monthly on each Distribution Date, commencing              
, 199 . Interest on the outstanding principal amount of the Notes (other than
the Class (  ) Notes) will accrue at the applicable Interest Rate from the
Closing Date (in the case of the first Distribution Date) or from the         
  day of the month preceding the month of a Distribution Date to and
including the           day of the month of the Distribution Date (each an
"Interest Accrual Period").  Interest on the outstanding principal amount of
the Class (  ) Notes will accrue at the Class (  ) Rate from the Closing Date
(in the case of the first Distribution Date) or from the most recent
Distribution Date on which interest has been paid to but excluding the
following Distribution Date (each, a "Floating Rate Interest Accrual
Period").  Interest on the Notes (other than the Class (  ) Notes) will be
calculated on the basis of a 360-day year consisting of twelve 30-day months.
Interest on the Class (  ) Notes will be calculated on the basis of the
actual number of days in each applicable Floating Rate Interest Accrual
Period divided by 360.  Interest payments on the Notes will generally be
derived from the Total Distribution Amount remaining after the payment of the
Servicing Fee and from the Reserve Account.  See "Description of the Transfer
and Servicing Agreements -- Distributions" and "-- Reserve Account" herein.

     Interest payments to all classes of Noteholders will have the same
priority.  Under certain circumstances, the amount available for interest
payments could be less than the amount of interest payable on the Notes on
any Distribution Date, in which case each class of Noteholders will receive
their 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.
PAYMENTS OF PRINCIPAL

     Principal payments will be made to the Noteholders on each Distribution
Date in an amount generally equal to the sum of (i) the Regular Principal
Distribution Amount plus (ii) the Accelerated Principal Distribution Amount. 
The "Regular Principal Distribution Amount" with respect to any Distribution
Date will equal the sum of principal payments received with respect to the
Receivables during the preceding Collection Period or, in certain cases,
scheduled to be paid during such Collection Period (exclusive of Payaheads
allocable to principal that have not been applied as payments under the
related Receivables in such Collection Period and inclusive of Payaheads
allocable to principal that have been applied as payments under the related
Receivables in such Collection Period) plus the principal balances of
defaulted Receivables written off in respect of such Collection Period,
subject to certain limitations.  The "Accelerated Principal Distribution
Amount" with respect to any Distribution Date will equal the portion, if any,
of the Total Distribution Amount for the related Collection Period that
remains after payment of (a) the Servicing Fee, (b) the Noteholders' Interest
Distributable Amount, (c) the Regular Principal Distribution Amount, (d) the
Certificateholders' Interest Distributable Amount, and (e) the amount, if
any, required to be deposited in the Reserve Account on such Distribution
Date.  Principal payments on the Notes will generally be derived from the
Total Distribution Amount and the amount, if any, in the Reserve Account up
to the Available Amount remaining after the payment of the Servicing Fee and
the Noteholders' Interest Distributable Amount and, in the case of any
Accelerated Principal Distribution Amount, the Certificateholders' Interest
Distributable Amount and the amount, if any, required to be deposited into
the Reserve Account.  See "Description of the Transfer and Servicing
Agreements -- Distributions" and "-- Reserve Account" herein.

     On the Business Day immediately preceding each Distribution Date (a
"Determination Date"), the Indenture Trustee shall determine the amount in
the Collection Account for the related Collection Period allocable to
interest and the amount allocable to principal on an actual basis, and
payments to Securityholders on the following Distribution Date will be based
on such allocation.

     On each Distribution Date, principal payments on the Notes will be
applied in the following order of priority:  (i) to the principal balance of
the Class (   ) Notes until the principal balance of the Class (  ) Notes is
reduced to zero; and (ii) to the principal balance of the Class (   ) Notes
until the principal balance of the Class (  ) Notes is reduced to zero.  The
principal balance of the Class (  ) Notes, to the extent not previously paid,
will be due on the Class (   ) Final Scheduled Distribution Date; and the
principal balance of the Class (  ) Notes, to the extent not previously paid,
will be due on the Class (   ) Final Scheduled Distribution Date.  The actual
date on which the aggregate outstanding principal amount of any class of
Notes is paid may be earlier than the respective Final Scheduled Distribution
Dates set forth above based on a variety of factors, including those
described under "Weighted Average Life of the Securities" herein and in the
Prospectus.

OPTIONAL REDEMPTION
   
     The Class (  ) Notes will be redeemed in whole, but not in part, on any
Distribution Date after all the other classes of Notes have been paid in full
on which the Servicer exercises its option to purchase the Receivables.  The
Servicer will have the option to purchase all, but not less than all, of the
Receivables on any Distribution Date on or after the Distribution Date on
which the Pool Balance has declined to (  )% or less of the Initial Pool
Balance.  The price at which the Servicer will be required to purchase the
Receivables in order to exercise such option will be equal to the aggregate
of the Purchase Amounts of the Receivables as of the end of the related
Collection Period.  The Servicer will be required to give not less than (  )
days notice to the Trustee of its intention to exercise such option.  In
addition, the Servicer will not be permitted to exercise such option unless
the resulting distribution would be sufficient to retire the Notes at a
redemption price equal to the unpaid principal amount of such Notes plus
accrued and unpaid interest thereon (the "Redemption Price").  See
"Description of the Transfer and Servicing Agreements -- Termination" in the
Prospectus.
    
                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates will be issued pursuant to the terms of the Trust
Agreement, a form of which has been filed as an exhibit to the Registration
Statement.  A copy of the Trust Agreement will be filed with the Commission
following the issuance of the Securities.  The following summary describes
certain terms of the Certificates and the Trust Agreement.  The summary does
not purport to be complete and is subject to, and qualified in its entirety
by reference to, all the provisions of the Certificates and the Trust
Agreement. The following summary supplements, and to the extent inconsistent
therewith replaces, the description of the general terms and provisions of
the Certificates of any given series and the related Trust Agreement set
forth in the Prospectus, to which description reference is hereby made.

DISTRIBUTIONS OF INTEREST INCOME

     On each Distribution Date, commencing               , (199 )(20  ) , the
Certificateholders will be entitled to distributions in an amount equal to
the amount of interest that would accrue on the Certificate Balance at the
Pass Through Rate.  The Certificates will constitute Fixed Rate Securities,
as such term is defined under "Certain Information Regarding the
Securities -- Fixed Rate Securities" in the Prospectus.  Interest in respect
of a Distribution Date will accrue from the Closing Date (in the case of the
first Distribution Date) or from the              day of the month preceding
the month of the Distribution Date to and including the         day of the
month of such Distribution Date.  Interest in respect of the Certificates
will be calculated on the basis of a 360-day year consisting of twelve 30-day
months.  Interest distributions due for any Distribution Date but not
distributed on such Distribution Date will be due on the next Distribution
Date increased by an amount equal to interest on such amount at the Pass
Through Rate (to the extent lawful).  Interest distributions with respect to
the Certificates will generally be funded from the portion of the Total
Distribution Amount and the funds in the Reserve Account remaining after the
distribution of the Servicing Fee and the Noteholders' Distributable Amount. 
See "Description of the Transfer and Servicing Agreements -- Distributions"
and "-- Reserve Account" herein.

DISTRIBUTIONS OF PRINCIPAL PAYMENTS

     Certificateholders will be entitled to distributions of principal on
each Distribution Date, commencing with the Distribution Date on which the
Notes are paid in full, in an amount generally equal to the Regular Principal
Distribution Amount (less, on the Distribution Date on which the Notes are
paid in full, the portion thereof payable on the Notes).  Distributions with
respect to principal payments will generally be funded from the portion of
the Total Distribution Amount and funds in the Reserve Account remaining
after the distribution of the Servicing Fee, the Noteholders' Distributable
Amount (on the Distribution Date on which the Notes are paid in full) and the
Certificateholders' Interest Distributable Amount.  See "Description of the
Transfer and Servicing Agreements -- Distributions" and "-- Reserve Account".

OPTIONAL PREPAYMENT
   
     If the Servicer exercises its option to purchase the Receivables, the
terms of which option are described under "Description of the Notes --
Optional Redemption"  herein, the Certificates will be retired.  The Servicer
will not be permitted to exercise such option unless the resulting
distribution to the Certificateholders would be equal to the outstanding
Certificate Balance together with accrued interest at the Pass Through Rate. 
See "Description of the Transfer and Servicing Agreements -- Termination" in
the Prospectus.
    
             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following summary describes certain terms of the Sale and Servicing
Agreement, the Administration Agreement and the Trust Agreement
(collectively, the "Transfer and Servicing Agreements").  Forms of the
Transfer and Servicing Agreements have been filed as exhibits to the
Registration Statement.  A copy of the Sale and Servicing Agreement will be
filed with the Commission following the issuance of the Securities.  The
summary does not purport to be complete and is subject to, and qualified in
its entirety by reference to, all the provisions of the Transfer and
Servicing Agreements.  The following summary supplements, and to the extent
inconsistent therewith replaces, the description of the general terms and
provisions of the Transfer and Servicing Agreements set forth in the
Prospectus, to which description reference is hereby made.
SALE AND ASSIGNMENT OF RECEIVABLES

     Certain information regarding the conveyance of the Receivables by the
Depositor to the Trust on the Closing Date pursuant to the Sale and Servicing
Agreement is set forth in the Prospectus under "Description of the Transfer
and Servicing Agreements -- Sale and Assignment of Receivables".

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Servicing Fee Rate with respect to the Servicing Fee for the
Servicer will be    % per annum of the Pool Balance as of the first day of
                 ---
the related Collection Period.  The Servicing Fee in respect of a Collection
Period (together with any portion of the Servicing Fee that remains unpaid
from prior Distribution Dates) will be paid at the beginning of such
Collection Period out of collections for such Collection Period.  See
"Description of the Transfer and Servicing Agreements -- Servicing
Compensation and Payment of Expenses" in the Prospectus.

DISTRIBUTIONS

     DEPOSITS TO COLLECTION ACCOUNT.  On or before each Distribution Date,
the Servicer will cause all collections and other amounts constituting the
Total Distribution Amount to be deposited into the Collection Account.  The
"Total Distribution Amount" for a Distribution Date shall be the sum of the
Interest Distribution Amount and the Regular Principal Distribution Amount
(other than the portion thereof attributable to Realized Losses).  "Realized
Losses" means the excess of the principal balance of any Liquidated
Receivable over Liquidation Proceeds to the extent allocable to principal.

     The "Interest Distribution Amount" on any Distribution Date will
generally be the sum of the following amounts with respect to the preceding
Collection Period:  (i) that portion of all collections on the Receivables
(including Payaheads) allocable to interest plus that portion of Payaheads
allocable to principal (less an amount equal to Payaheads, if any, that have
been returned to the related Obligors during such Collection Period);
(ii) all proceeds of the liquidation of defaulted Receivables ("Liquidated
Receivables"), net of expenses incurred by the Servicer in connection with
such liquidation and any amounts required by law to be remitted to the
Obligor on such Liquidated Receivables ("Liquidation Proceeds"), to the
extent attributable to interest due thereon in accordance with the Servicer's
customary servicing procedures, and all recoveries in respect of Liquidated
Receivables which were written off in prior Collection Periods; (iii) all
Advances made by the Servicer of interest due on the Receivables; (iv) the
Purchase Amount of each Receivable that was repurchased by the Depositor and
simultaneously, repurchased by the Seller or purchased by the Servicer under
an obligation which arose during the related Collection Period, to the extent
attributable to accrued interest thereon; and (v) Investment Earnings for
such Distribution Date.  The Interest Distribution Amount shall be determined
on the related Determination Date on an actual basis.

     The "Regular Principal Distribution Amount" on any Distribution Date
will generally be the sum of the following amounts with respect to the
preceding Collection Period:  (i) that portion of all collections on the
Receivables (exclusive of Payaheads allocable to principal that have not been
applied as payments under the related Receivables in such Collection Period
and inclusive of Payaheads allocable to principal that have been applied as
payments under the related Receivables in such Collection Period) allocable
to principal; (ii) all Liquidation Proceeds attributable to the principal
amount of Receivables which became Liquidated Receivables during such
Collection Period in accordance with the Servicer's customary servicing
procedures, plus the amount of Realized Losses with respect to such
Liquidated Receivables; (iii) all Precomputed Advances made by the Servicer
of principal due on the Precomputed Receivables; (iv) to the extent
attributable to principal, the Purchase Amount received with respect to each
Receivable repurchased by the Seller or purchased by the Servicer under an
obligation which arose during the related Collection Period; (v) partial
prepayments relating to refunds of extended warranty protection plan costs or
of physical damage, credit life or disability insurance policy premiums, but
only if such costs or premiums were financed by the respective Obligor as of
the date of the original contract; and (vi) on the Distribution Date
immediately following the Final Scheduled Maturity Date (the "Final Scheduled
Distribution Date"), any amounts advanced by the Servicer with respect to
principal on the Receivables.  The Regular Principal Distribution Amount
shall be determined on the related Determination Date on an actual basis.

     The Interest Distribution Amount and the Regular Principal Distribution
Amount on any Distribution Date shall exclude the following:

          (i)  amounts received on Precomputed Receivables to the extent that
     the Servicer has previously made an unreimbursed Precomputed Advance;

          (ii) Liquidation Proceeds with respect to a particular Precomputed
     Receivable to the extent of any unreimbursed Precomputed Advances
     thereon;

          (iii)     all payments and proceeds (including Liquidation
     Proceeds) of any Receivables, the Purchase Amount of which has been
     included in the Total Distribution Amount in a prior Collection Period;

          (iv) amounts received in respect of interest on Simple Interest
     Receivables during the preceding Collection Period in excess of the
     amount of interest that would have been due during the Collection Period
     on Simple Interest Receivables at their respective APRs (assuming that a
     payment is received on each Simple Interest Receivable on the due date
     thereof); and

          (v)  Liquidation Proceeds with respect to a Simple Interest
     Receivable attributable to accrued and unpaid interest thereon (but not
     including interest for the then current Collection Period) but only to
     the extent of any unreimbursed Simple Interest Advances.

     DEPOSITS TO THE DISTRIBUTION ACCOUNTS.  At the beginning of each
Collection Period, the Indenture Trustee will apply funds available in the
Collection Account to pay to the Servicer the Servicing Fee for such
Collection Period and any overdue Servicing Fees.  On each Distribution Date,
the Servicer will instruct the Indenture Trustee to make the following
deposits and distributions, to the extent of the amount then on deposit in
the Collection Account, in the following order of priority:

          (i)  to the Servicer, from the Interest Distribution Amount (as so
     allocated) the Servicing Fee and all unpaid Servicing Fees from prior
     Collection Periods, to the extent, if any, such amounts are not paid at
     the beginning of the related Collection Period;

          (ii) to the Note Distribution Account, from the Total Distribution
     Amount remaining after the payment of the Servicing Fee for such
     Collection Period and all unpaid Servicing Fees from prior Collection
     Periods, the Noteholders' Interest Distributable Amount;

          (iii)     to the Note Distribution Account, from the Total
     Distribution Amount remaining after the application of clauses (i) and
     (ii), the Noteholders' Principal Distributable Amount;

          (iv) to the Certificate Distribution Account, from the Total
     Distribution Amount remaining after the application of clauses (i)
     through (iii), the Certificateholders' Interest Distributable Amount;

          (v)  after all of the Notes have been paid in full, to the
     Certificate Distribution Account, from the Total Distribution Amount
     remaining after the application of clauses (i) through (iv), the
     Certificateholders' Principal Distributable Amount; and
          (vi) the remaining balance, if any, to the Reserve Account.

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

          "Noteholders' Distributable Amount" means, with respect to any
     Distribution Date, the sum of the Noteholders' Principal Distributable
     Amount and the Noteholders' Interest Distributable Amount.

          "Noteholders' Interest Distributable Amount" means, with respect to
     any Distribution Date, the sum of the Noteholders' Monthly Interest
     Distributable Amount for such Distribution Date and the Noteholders'
     Interest Carryover Shortfall for such Distribution Date.

          "Noteholders' Monthly Interest Distributable Amount" means, with
     respect to any Distribution Date, interest accrued for the related
     Interest Accrual Period or Floating Rate Interest Accrual Period, as
     applicable, on each class of Notes at the respective Interest Rate for
     such class on the outstanding principal balance of the Notes of such
     class on the immediately preceding Distribution Date (or, in the case of
     the first Distribution Date, on the Closing Date), after giving effect
     to all payments of principal to the Noteholders of such class on or
     prior to such Distribution Date.

          "Noteholders' Interest Carryover Shortfall" means, with respect to
     any Distribution Date, the excess of the Noteholders' Monthly Interest
     Distributable Amount for the preceding Distribution Date and any
     outstanding Noteholders' Interest Carryover Shortfall on such preceding
     Distribution Date, over the amount in respect of interest that is
     actually deposited in the Note Distribution Account on such preceding
     Distribution Date, plus interest on the amount of interest due but not
     paid to Noteholders on the preceding Distribution Date, to the extent
     permitted by law, at the respective Interest Rates borne by each class
     of the Notes for the related Interest Accrual Period or Floating Rate
     Interest Accrual Period, as applicable.

          "Noteholders' Principal Distributable Amount" means, with respect
     to any Distribution Date, the sum of the Noteholders' Monthly Principal
     Distributable Amount for such Distribution Date and the Noteholders'
     Principal Carryover Shortfall as of the close of the preceding
     Distribution Date; provided, however, that the Noteholders' Principal
     Distributable Amount shall not exceed the outstanding principal balance
     of the Notes; and provided, further, that (i) the Noteholders' Principal
     Distributable Amount on the Class (  ) Final Scheduled Distribution Date
     shall not be less than the amount that is necessary (after giving effect
     to other amounts to be deposited in the Note Distribution Account on
     such Distribution Date and allocable to principal) to reduce the
     outstanding principal balance of the Class (  ) Notes to zero; and
     (ii) the Noteholders' Principal Distributable Amount on the Class (  )
     Final Scheduled Distribution Date shall not be less than the amount that
     is necessary (after giving effect to other amounts to be deposited in
     the Note Distribution Account on such Distribution Date and allocable to
     principal) to reduce the outstanding principal balance of the Class (  )
     Notes to zero.

          "Noteholders' Monthly Principal Distributable Amount" means, with
     respect to each Distribution Date, the sum of (i) the Regular Principal
     Distribution Amount and (ii) the Accelerated Principal Distribution
     Amount.

          "Noteholders' Principal Carryover Shortfall" means, as of the close
     of any Distribution Date, the excess of the Noteholders' Monthly
     Principal Distributable Amount and any outstanding Noteholders'
     Principal Carryover Shortfall from the preceding Distribution Date over
     the amount in respect of principal that is actually deposited in the
     Note Distribution Account.

          "Certificateholders' Distributable Amount" means, with respect to
     any Distribution Date, the sum of the Certificateholders' Principal
     Distributable Amount and the Certificateholders' Interest Distributable
     Amount.

          "Certificateholders' Interest Distributable Amount" means, with
     respect to any Distribution Date, the sum of the Certificateholders'
     Monthly Interest Distributable Amount for such Distribution Date and the
     Certificateholders' Interest Carryover Shortfall for such Distribution
     Date.

          "Certificateholders' Monthly Interest Distributable Amount" means,
     with respect to any Distribution Date, 30 days of interest (or, in the
     case of the first Distribution Date, interest accrued from and including
     the Closing Date to but excluding such Distribution Date, calculated on
     the basis of a 360-day year consisting of twelve 30-day months) at the
     Pass Through Rate on the Certificate Balance on the immediately
     preceding Distribution Date, after giving effect to all payments
     allocable to the reduction of the Certificate Balance made on or prior
     to such Distribution Date (or, in the case of the first Distribution
     Date, on the Closing Date).

          "Certificateholders' Interest Carryover Shortfall" means, with
     respect to any Distribution Date, the excess of the Certificateholders'
     Monthly Interest Distributable Amount for the preceding Distribution
     Date and any outstanding Certificateholders' Interest Carryover
     Shortfall on such preceding Distribution Date, over the amount in
     respect of interest that is actually deposited in the Certificate
     Distribution Account on such preceding Distribution Date, plus interest
     on such excess, to the extent permitted by law, at the Pass Through Rate
     for the related Interest Accrual Period.
   
          "Certificateholders' Principal Distributable Amount" means, with
     respect to any Distribution Date, the sum of the Certificateholders'
     Monthly Principal Distributable Amount for such Distribution Date and
     the Certificateholders' Principal Carryover Shortfall as of the close of
     the preceding Distribution Date; provided, however, that the
     Certificateholders' Principal Distributable Amount shall not exceed the
     Certificate Balance.  In addition, on the Final Scheduled Distribution
     Date, the principal required to be deposited into the Certificate
     Distribution Account will include the lesser of (a) (i) any scheduled
     payments of principal due and remaining unpaid on each Precomputed
     Receivable and (ii) any principal due and remaining unpaid on each
     Simple Interest Receivable, in each case, in the Trust as of the Final
     Scheduled Distribution Date or (b) the amount that is necessary (after
     giving effect to the other amounts to be deposited in the Certificate
     Distribution Account on such Distribution Date and allocable to
     principal) to reduce the Certificate Balance to zero.
    
          "Certificateholders' Monthly Principal Distributable Amount" means,
     with respect to any Distribution Date prior to the Distribution Date on
     which the Notes are paid in full, zero; and with respect to any
     Distribution Date commencing on the Distribution Date on which the Notes
     are paid in full, the Regular Principal Distribution Amount (less, on
     the Distribution Date on which the Notes are paid in full, the portion
     thereof payable on the Notes).

          "Certificateholders' Principal Carryover Shortfall" means, as of
     the close of any Distribution Date, the excess of the
     Certificateholders' Monthly Principal Distributable Amount and any
     outstanding Certificateholders' Principal Carryover Shortfall from the
     preceding Distribution Date, over the amount in respect of principal
     that is actually deposited in the Certificate Distribution Account.

          "Certificate Balance" equals, initially, $                   and,
     thereafter, equals the initial Certificate Balance, reduced by all
     amounts allocable to principal previously distributed to
     Certificateholders.

     On each Distribution Date, all amounts on deposit in the Note
Distribution Account (other than Investment Earnings) will be generally paid
in the following order of priority:

          (i)  to the applicable Noteholders, accrued and unpaid interest on
     the outstanding principal balance of the applicable class of Notes at
     the applicable Interest Rate;
          (ii) the Noteholders' Principal Distributable Amount in the
     following order of priority:

               (a)  to the Class (  ) Noteholders in reduction of principal
          until the principal balance of the Class (  ) Notes has been
          reduced to zero; and

               (b)  to the Class (  ) Noteholders in reduction of principal
          until the principal balance of the Class (  ) Notes has been
          reduced to zero.
     On each Distribution Date, all amounts on deposit in the Certificate
Distribution Account will be distributed to the Certificateholders.

RESERVE ACCOUNT

     The rights of the Certificateholders to receive distributions with
respect to the Receivables generally will be subordinated to the rights of
the Noteholders in the event of defaults and delinquencies on the Receivables
as provided in the Sale and Servicing Agreement.  The protection afforded to
the Noteholders through subordination will be effected both by the
preferential right of the Noteholders to receive current distributions with
respect to the Receivables and by the establishment of the Reserve Account. 
The Reserve Account will be created with an initial deposit by the (________)
on the Closing Date of cash or Eligible Investments in the amount of $    .

     (DESCRIBE RESERVE ACCOUNT FORMULA)

     If the amount on deposit in the Reserve Account on any Distribution Date
(after giving effect to all deposits therein or other withdrawals therefrom
on such Distribution Date) is greater than the Specified Reserve Account
Balance for such Distribution Date, except as described below and subject to
certain limitations, the Servicer shall instruct the Indenture Trustee to
distribute such excess to the Depositor.  Upon any distribution to the
Depositor of amounts from the Reserve Account, neither the Noteholders nor
the Certificateholders will have any rights in, or claims to, such amounts. 
Subsequent to any reduction or withdrawal by any Rating Agency of its rating
of any class of Notes, unless such rating has been restored, any such excess
released from the Reserve Account on a Distribution Date will be deposited in
the Note Distribution Account for payment to Noteholders as an accelerated
payment of principal on such Distribution Date.

     Amounts held from time to time in the Reserve Account will continue to
be held for the benefit of Noteholders and Certificateholders.  On each
Distribution Date, funds will be withdrawn from the Reserve Account up to the
Available Amount to the extent that the Total Distribution Amount (after the
payment of the Servicing Fee) with respect to any Collection Period is less
than the Noteholders' Distributable Amount and will be deposited in the Note
Distribution Account.  In addition, after giving effect to such withdrawal,
funds will be withdrawn from the Reserve Account up to the Available Amount
(as reduced by any withdrawal pursuant to the preceding sentence) to the
extent that the portion of the Total Distribution Amount remaining after the
payment of the Servicing Fee and the deposit of the Noteholders'
Distributable Amount in the Note Distribution Account is less than the
Certificateholders' Distributable Amount and will be deposited in the
Certificate Distribution Account.  If funds applied in accordance with the
preceding sentence are insufficient to distribute interest due on the
Certificates, subject to certain limitations, funds will be withdrawn from
the Reserve Account and applied to distribute interest due on the
Certificates to the extent of the Certificate Interest Reserve Amount.  On
each Distribution Date, the Reserve Account will be reinstated up to the
Specified Reserve Account Balance to the extent of the portion, if any, of
the Total Distribution Amount remaining after payment of the Servicing Fee,
the deposit of the Noteholders' Distributable Amount into the Note
Distribution Account and the deposit of the Certificateholders' Distributable
Amount into the Certificate Distribution Account.

     "Available Amount" means, with respect to any Distribution Date, the
amount of funds on deposit in the Reserve Account on such Distribution Date
(other than Investment Earnings) less the Certificate Interest Reserve Amount
with respect to such Distribution Date, in each case, before giving effect to
any reduction thereto on such Distribution Date.

     "Certificate Interest Reserve Amount" means the lesser of (i) $          
       less the amount of any application of the Certificate Interest Reserve
Amount to pay interest on the Certificates on any prior Distribution Date and
(ii)     % of the Certificate Balance on such Distribution Date (before
giving effect to any reduction thereof on such Distribution Date); provided,
however, that the Certificate Interest Reserve Amount shall be zero
subsequent to any reduction by any Rating Agency to less than "   " or its
equivalent, or withdrawal by any Rating Agency, of its rating of any class of
Notes, unless such rating has been restored.
     If on any Distribution Date the entire Noteholders' Distributable Amount
for such Distribution Date (after giving effect to any amounts withdrawn from
the Reserve Account) is not deposited in the Note Distribution Account, the
Certificateholders generally will not receive any distributions other than
those, if any, in respect of interest made from the Certificate Interest
Reserve Amount.

     After the payment in full, or the provision for such payment, of (i) all
accrued and unpaid interest on the Securities and (ii) the outstanding
principal balance of the Securities, any funds remaining on deposit in the
Reserve Account, subject to certain limitations, will be paid to the
Depositor.

     The subordination of the Certificates and the Reserve Account are
intended to enhance the likelihood of receipt by Noteholders of the full
amount of principal and interest due them and to decrease the likelihood that
the Noteholders will experience losses.  In addition, the Reserve Account is
intended to enhance the likelihood of receipt by Certificateholders of the
full amount of principal and interest due them and to decrease the likelihood
that the Certificateholders will experience losses.  However, in certain
circumstances, the Reserve Account could be depleted.  If the amount required
to be withdrawn from the Reserve Account to cover shortfalls in collections
on the Receivables exceeds the amount of available cash in the Reserve
Account, Noteholders or Certificateholders could incur losses or a temporary
shortfall in the amounts distributed to the Noteholders or the
Certificateholders could result, which could, in turn, increase the average
life of the Notes or the Certificates.

   
                       FEDERAL INCOME TAX CONSEQUENCES

     In the opinion of Brown & Wood LLP counsel for the Trust, for 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.  The Notes, including the Class (  )
Notes, will not be issued with original issue discount ("OID").  (The Class ( 
) Notes provide for stated interest at a floating rate based on __________,
subject to a cap of   % per year.)  Under Treasury regulations, stated
interest payable at a variable rate is not treated as OID or contingent
interest if the variable rate is a qualified floating rate or a qualifying
objective rate.  The stated interest on the Class (  ) Notes represents
interest payable at a qualified floating rate and thus will be taxable to
holders of Class (  ) Notes as interest and not as OID or contingent
interest.  For additional information regarding federal income tax
consequences, see "Federal Income Tax Consequences" in the Prospectus.
    

                             ERISA CONSIDERATIONS
THE NOTES

     The Notes may be purchased by an employee benefit plan or an individual
retirement account (a "Plan") subject to ERISA or Section 4975 of the Code. 
A fiduciary of a Plan must determine that the purchase of an Note is
consistent with its fiduciary duties under ERISA and does not result in a
nonexempt prohibited transaction as defined in Section 406 of ERISA or
Section 4975 of the Code.  For additional information regarding treatment of
the Notes under ERISA, see "ERISA Considerations" in the Prospectus.

     The Notes may not be purchased with the assets of a Plan if the Seller,
the Indenture Trustee, the Owner Trustee or any of their affiliates (a) has
investment or administrative discretion with respect to such Plan assets;
(b) has authority or responsibility to give, or regularly gives, investment
advice with respect to such Plan assets for a fee and pursuant to an
agreement or understanding that such advice (i) will serve as a primary basis
for investment decisions with respect to such Plan assets and (ii) will be
based on the particular investment needs for such Plan; or (c) is an employer
maintaining or contributing to such Plan.

THE CERTIFICATES

     The Certificates may not be acquired by (a) an employee benefit plan (as
defined in Section 3(3) of ERISA) that is subject to the provisions of Title
I of ERISA, (b) a plan described in Section 4975(e)(1) of the Code or (c) any
entity whose underlying assets include plan assets by reason of a plan's
investment in the entity or which uses plan assets to acquire Certificates. 
By its acceptance of a Certificate, each Certificateholder will be deemed to
have represented and warranted that it is not subject to the foregoing
limitation.  In this regard, purchasers that are insurance companies should
consult with their counsel with respect to the United States Supreme Court
case interpreting the fiduciary responsibility rules of ERISA, John Hancock
Life Ins. Co. v. Harris Trust and Sav. Bank, 114 S.
          --------------------------------------------------------
Ct. 517 (1993).  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.  Prospective purchasers
should determine whether the decision affects their ability to make purchases
of the Certificates.  In particular, such an insurance company should
consider the exemptive relief granted by the Department of Labor for
transactions involving insurance company general accounts in Prohibited
Transactions Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995).  For
additional information regarding treatment of the Certificates under ERISA,
see "ERISA Considerations" in the Prospectus.

                                 UNDERWRITING

     Subject to the terms and conditions set forth in the Underwriting
Agreement (the "Underwriting Agreement"), the Depositor has agreed to cause
the Trust to sell to the Underwriter, and the Underwriter has agreed to
purchase, the entire principal amount of the Notes and the Certificates.

     The Depositor has been advised by the Underwriter that it proposes
initially to offer the Notes to the public at the prices set forth herein,
and to certain dealers at such prices less the initial concession not in
excess of    % per Class (  ) Note and    % per Class (  ) Note.  The
Underwriter may allow and such dealers may reallow a concession not in excess
of    % per Class (  ) Note and        % per Class (  ) Note to certain other
dealers.  After the initial public offering of the Notes, the public offering
price and such concessions may be changed.

     The Depositor has been advised by the Underwriter that it proposes
initially to offer the Certificates to the public at the price set forth
herein and to certain dealers at such price less the initial concession not
in excess of    % per Certificate.  The Underwriter may allow and such
dealers may reallow a concession not in excess of   % per Certificate to
certain other dealers.  After the initial public offering of the
Certificates, the public offering price and such concessions may be changed.

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

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

     In general, the purchase 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 any 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 Notes and
Certificates.  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 Underwriter has represented and agreed that (a) it has not offered
or sold, and will not offer or sell, any Notes to persons in the United
Kingdom except to persons whose ordinary activities involve them in
acquiring, holding, managing or disposing of investments (as principal or
agent) for the purposes of their businesses or otherwise in circumstances
that do not constitute an offer to the public in the United Kingdom for the
purposes of the Public Offers of Securities Regulations 1995, (b) it has
complied and will comply with all applicable provisions of the Financial
Services Act 1986 of Great Britain with respect to anything done by it in 
relation to the Notes in, from or otherwise involving the United Kingdom and
(c) it has only issued or passed on and will only issue or pass on in the
United Kingdom any document in connection with the issue of the Notes to a
person who is of a kind described in Article 11(3) of the Financial Services
Act 1986 (Investment Advertisements) (Exemptions) Order 1995 or is a person
to whom the document may otherwise lawfully be issued or passed on.

     Upon receipt of a request by an investor who has received an electronic
Prospectus Supplement and Prospectus from the Underwriter or a request by
such investor's representative within the period during which there is an
obligation to deliver a Prospectus Supplement and Prospectus, the Seller or
the Underwriter will promptly deliver, or cause to be delivered, without
charge, a paper copy of the Prospectus Supplement and Prospectus.


                                LEGAL OPINIONS

     Certain legal matters relating to the Notes and the Certificates and
certain federal income tax matters and certain state tax matters will be
passed upon for the Depositor by Brown & Wood LLP New York, New York. 
(Certain legal matters relating to the Notes and the Certificates will be
passed upon for the Underwriter by Brown & Wood LLP.)

                                INDEX OF TERMS

Accelerated Principal Distribution Amount . . . . . . . . . . . . . . .    S-
APR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Available Amount  . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Calculation Agent . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Cedel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Cedel Participants  . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Certificate Interest Reserve Amount . . . . . . . . . . . . . . . . . .    S-
Certificate Underwriter(s)  . . . . . . . . . . . . . . . . . . . . . .    S-
Certificate Underwriting Agreement  . . . . . . . . . . . . . . . . . .    S-
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Certificateholders' Distributable Amount  . . . . . . . . . . . . . . .    S-
Certificateholders' Interest Carryover Shortfall  . . . . . . . . . . .    S-
Certificateholders' Interest Distributable Amount . . . . . . . . . . .    S-
Certificateholders' Monthly Interest Distributable Amount . . . . . . .    S-
Certificateholders' Monthly Principal Distributable Amount  . . . . . .    S-
Certificateholders' Principal Carryover Shortfall . . . . . . . . . . .    S-
Certificateholders' Principal Distributable Amount  . . . . . . . . . .    S-
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Class (  ) Final Scheduled Distribution Date  . . . . . . . . . . . . .    S-
Class (  ) Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Class (  ) Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Class (  ) Final Scheduled Distribution Date  . . . . . . . . . . . . .    S-
Class (  ) Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Class (  ) Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Class (  ) Final Scheduled Distribution Date  . . . . . . . . . . . . .    S-
Class (  ) Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Class (  ) Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Class (  ) Final Scheduled Distribution Date  . . . . . . . . . . . . .    S-
Class (  ) Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Class (  ) Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Cutoff Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Depositaries  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . .    S-
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Federal Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Final Scheduled Distribution Date . . . . . . . . . . . . . . . . . . .    S-
Final Scheduled Maturity Date . . . . . . . . . . . . . . . . . . . . .    S-
Floating Rate Interest Accrual Period   . . . . . . . . . . . . . . . .    S-
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Initial Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Interest Accrual Period . . . . . . . . . . . . . . . . . . . . . . . .    S-
Interest Distribution Amount  . . . . . . . . . . . . . . . . . . . . .    S-
Interest Rates  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Interest Reset Period . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Liquidated Receivables  . . . . . . . . . . . . . . . . . . . . . . . .    S-
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Note Underwriter(s) . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Note Underwriting Agreement . . . . . . . . . . . . . . . . . . . . . .    S-
Noteholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Noteholders' Distributable Amount . . . . . . . . . . . . . . . . . . .    S-
Noteholders' Interest Carryover Shortfall . . . . . . . . . . . . . . .    S-
Noteholders' Interest Distributable Amount  . . . . . . . . . . . . . .    S-
Noteholders' Monthly Interest Distributable Amount  . . . . . . . . . .    S-
Noteholders' Monthly Principal Distributable Amount . . . . . . . . . .    S-
Noteholders' Principal Carryover Shortfall  . . . . . . . . . . . . . .    S-
Noteholders' Principal Distributable Amount . . . . . . . . . . . . . .    S-
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Pass Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Rating Agencies . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Realized Losses . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Receivables Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Redemption Price  . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Regular Principal Distribution Amount . . . . . . . . . . . . . . . . .    S-
Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Sale and Servicing Agreement  . . . . . . . . . . . . . . . . . . . . .    S-
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Specified Reserve Account Balance . . . . . . . . . . . . . . . . . . .    S-
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Telerate Page 3750  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Total Distribution Amount . . . . . . . . . . . . . . . . . . . . . . .    S-
Transfer and Servicing Agreements . . . . . . . . . . . . . . . . . . .    S-
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Underwriter(s)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-

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(S).  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  . . . . . . . . . . . . . . . . . . . . . . . . .
Summary of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Receivables Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Weighted Average Life of the Securities . . . . . . . . . . . . . . . . . . .
Description of the Notes  . . . . . . . . . . . . . . . . . . . . . . . . . .
Description of the Certificates . . . . . . . . . . . . . . . . . . . . . . .
Description of the Transfer and Servicing . . . . . . . . . . . . . . . . . .
 Agreements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . . . . .
ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Underwriting  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Legal Opinions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Index of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Annex I . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

PROSPECTUS
Available Information . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Incorporation of Certain Documents by
 Reference  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Summary of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Trusts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Receivables Pools . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Weighted Average Life of the Securities . . . . . . . . . . . . . . . . . . .
Pool Factors and Trading Information  . . . . . . . . . . . . . . . . . . . .
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Description of the Notes  . . . . . . . . . . . . . . . . . . . . . . . . . .
Description of the Certificates . . . . . . . . . . . . . . . . . . . . . . .
Certain Information Regarding the Securities  . . . . . . . . . . . . . . . .
Description of the Transfer and Servicing Agreements  . . . . . . . . . . . .
Certain Legal Aspects of the Receivables  . . . . . . . . . . . . . . . . . .
Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . . . . .
Certain State Tax Consequences with respect to Trusts for 
 which a Partnership Election Is Made . . . . . . . . . . . . . . . . . . . .
ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Plan of Distribution  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Legal Opinions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Index of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .


     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 UNDERWRITER(S) AND WITH RESPECT
TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                             ____________________
                             ____________________
                             ____________________
                             ____________________

                       $(                            )


                     (___________________________) TRUST
                                   199 -( )
                                      $
                             (FLOATING RATE)( %)
                        ASSET BACKED NOTES, CLASS (  )

                                      $
                             (FLOATING RATE)( %)
                        ASSET BACKED NOTES, CLASS (  )

                                      $
                             (FLOATING RATE)( %)
                          ASSET BACKED CERTIFICATES

                      MORGAN STANLEY ABS CAPITAL II INC.
                                  DEPOSITOR 
                             ____________________

                            PROSPECTUS SUPPLEMENT
                             ____________________

                             MORGAN STANLEY DEAN WITTER
                             ____________________

                                          , 199 
                             ____________________
                             ____________________


   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 and the prospectus to which it
relates 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 state in which
such offer, solicitation or sale would be unlawful prior to registration or
qualification under the securities laws of any such State.
    

                   Subject to completion, dated        , 1997
                                                ---- --
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED            , 199__)

                            $(                   )

                      __________________ TRUST 199 -(  )

                   ( %) ASSET BACKED CERTIFICATES, CLASS A
                   ( %) ASSET BACKED CERTIFICATES, CLASS B

                MORGAN STANLEY ABS CAPITAL II INC., DEPOSITOR

                 __________________________________, SERVICER

                             ____________________
   
     The Asset Backed Certificates, Series 199_-_ (the "Certificates") will
consist of two Classes of Certificates, the Class A Certificates and the
Class B Certificates.  The Class A Certificates will evidence in the
aggregate an undivided ownership interest of approximately ___% in a trust
(the "Trust") to be formed pursuant to a Pooling and Servicing Agreement to
be entered into among Morgan Stanley ABS Capital II Inc., as Depositor (the
"Depositor"), _______________________, as Servicer (the "Servicer"), and
_____________________, as Trustee (the "Trustee").  The Class B Certificates
will evidence in the aggregate an undivided ownership interest of
approximately ___%  in the Trust.  The rights of the Class B
Certificateholders to receive distributions with respect to the Receivables
are subordinated to the rights of the Class A Certificateholders, to the
extent described herein.  The Trust property will include a pool of retail
installment sale contracts or retail installment loans (the "Receivables")
secured by new or used automobiles, light-duty trucks, recreational vehicles
and recreational sport and power boats (including any boat motors and
accompanying trailers) and yachts (both power and sail) (the "Financed
Assets"), all monies due thereunder on or after __________, security
interests in the Financed Assets and certain other property.
    
     Principal, and interest to the extent of the Pass-Through Rate of ___% 
per annum, will be distributed on the __th day of each month (or the next
following business day) beginning ________, 199_ (the "Distribution Date"). 
The Final Scheduled Distribution Date on the Certificates will be __________. 



                                          (Cover continued on following page)
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 SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NONE OF THE CERTIFICATES
OR THE RECEIVABLES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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 OR THE PROSPECTUS.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


<TABLE>
<CAPTION>
                                 ORIGINAL
                                 PRINCIPAL              PRICE TO           UNDERWRITING        PROCEEDS TO THE
                                  AMOUNT               PUBLIC(1)             DISCOUNT          DEPOSITOR(1)(2)
<S>                           <C>                    <C>                   <C>                  <C>                
Per Class A Certificate       $                                      %                    %                       %
Per Class B Certificate                                              %                    %                       %
     Total                    $                       $                     $                     $           

</TABLE>
                  
- ------------------
(1) Plus accrued interest, if any, from          , 199 .
(2) Before deducting expenses, estimated to be $              .


The Certificates are offered subject to prior sale and subject to the
Underwriter's right to reject any order in whole or in part.  It is expected
that delivery of the Certificates will be made in book-entry form only
through the facilities of The Depository Trust Company, Cedel Bank, soci t 
anonyme, and the Euroclear System on or about              , 199  .
   
                             ____________________
                          MORGAN STANLEY DEAN WITTER
                             ____________________
    
          , 199  .


(Continued from previous page)

     The Servicer may purchase the Receivables when the aggregate principal
balance of the Receivables shall have declined to (10%) or less of the
initial aggregate principal balance of the Receivables purchased by the
Trust.

     PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK
FACTORS" AT PAGE S-6 HEREIN AND ON PAGE 12 IN THE ACCOMPANYING PROSPECTUS.

     THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT
THE OFFERING OF 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 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.

     Certain persons participating in this offering may engage in
transactions that stabilize, maintain, or otherwise affect the price of the
Certificates.  Such transactions may include stabilizing and the purchase of
Certificates to cover syndicate short positions.  For a description of these
activities, see 
"Underwriting" herein.


                        REPORTS TO CERTIFICATEHOLDERS

     Unless and until Definitive Certificates are issued, monthly and annual
unaudited reports containing information concerning the Receivables will be
prepared by the Servicer 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 Certificates.  See "Description of the Certificates --
Book-Entry Registration" and "-- Reports to Certificateholders" 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.

                               SUMMARY OF TERMS

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

  Issuer  . . . . . . . . . . . . .       _______________ Trust 199 -( )
                                          (the "Trust" or the "Issuer"), to
                                          be formed pursuant to a Pooling
                                          and Servicing Agreement to be
                                          dated as of __________, 199_ among
                                          the Depositor, the Servicer and
                                          the Trustee (the "Pooling and
                                          Servicing Agreement")

  Depositor . . . . . . . . . . . .       Morgan Stanley ABS Capital II Inc.
                                          (the "Depositor").
  Servicer  . . . . . . . . . . . .       ______________________ (in such
                                          capacity, the "Servicer").

  Trustee . . . . . . . . . . . . .                               , as
                                          trustee under the Pooling and
                                          Servicing Agreement (the
                                          "Trustee").

  The Certificates  . . . . . . . .       The Certificates will consist of
                                          two classes, entitled ___% Asset
                                          Backed Certificates, Class A (the
                                          "Class A Certificates") and ___%
                                          Asset Backed Certificates, Class B
                                          (the "Class B Certificates"). 
                                          Each Certificate will represent a
                                          fractional undivided ownership
                                          interest in the Trust.

                                          The Class A Certificates will
                                          evidence in the aggregate an
                                          undivided ownership interest (the
                                          "Class A Percentage") of
                                          approximately ___% of the Trust
                                          (initially representing
                                          $__________) and the Class B
                                          Certificates will evidence in the
                                          aggregate an undivided ownership
                                          interest (the "Class B
                                          Percentage") of approximately ___%
                                          of the Trust (initially
                                          representing $__________).  The
                                          Class B Certificates are
                                          subordinated to the Class A
                                          Certificates, to the extent
                                          described herein.
   
  The Receivables . . . . . . . . .       The Receivables will have an
                                          aggregate principal balance of
                                          approximately $             (the
                                          "Initial Pool Balance") as of      
                                                   , 199  (the "Cutoff
                                          Date").  The Receivables will
                                          consist of retail installment sale
                                          contracts or installment loans
                                          between Obligors and Dealers
                                          secured by new or used
                                          automobiles, light duty trucks,
                                          recreational vehicles and
                                          recreational sport and power boats
                                          (including any boat motors and
                                          accompanying trailers) and yachts
                                          (both power and sail) (the
                                          "Financed Assets").  The retail
                                          installment sale contracts were
                                          purchased by __________ (the
                                          "Seller").  The Receivables will
                                          be transferred by the Depositor to
                                          the Trust, based on the criteria
                                          specified in the Pooling and
                                          Servicing Agreement and described
                                          herein and in the Prospectus.  As
                                          of the Cutoff Date, the weighted
                                          average annual percentage rate of
                                          the Receivables was approximately  
                                            %, the weighted average
                                          remaining maturity of the
                                          Receivables was approximately     
                                          months, and the weighted average
                                          original maturity of the
                                          Receivables was approximately      
                                          months.  No Receivable has a
                                          scheduled maturity later than      
                                                  , 20__ (the "Final
                                          Scheduled Maturity Date").  See
                                          "The Receivables Pool" herein.
    
                                          The "Pool Balance" at any time
                                          will represent the aggregate
                                          principal balance of the
                                          Receivables at the end of the
                                          preceding Collection Period, after
                                          giving effect to all payments
                                          (other than Payaheads) received
                                          from Obligors, Advances and
                                          Purchase Amounts to be remitted by
                                          the Servicer or the Depositor, as
                                          the case may be, all for such
                                          Collection Period, and all losses
                                          realized on Receivables liquidated
                                          during such Collection Period.

  Distribution Dates  . . . . . . .       Distributions with respect to the
                                          Certificates will be made on the   
                                            day of each month or, if any
                                          such day is not a Business Day, on
                                          the next succeeding Business Day
                                          (each, a "Distribution Date")
                                          commencing            , 199 .  The
                                          Servicer shall determine the
                                          amount to be distributed on the
                                          Distribution Date on or before the 
                                            Business Day preceding such
                                          Distribution Date (the
                                          "Determination Date"). 
                                          Distributions will be made to
                                          holders of the Certificates (the
                                          "Certificateholders") of record as
                                          of the day immediately preceding
                                          such Distribution Date or, if
                                          Definitive Certificates are
                                          issued, as of the      day of the
                                          preceding month (a "Record Date"). 

  Class A Pass Through Rate . . . .       ___% per annum.

  Class B Pass Through Rate . . . .       ___% per annum.

  Interest  . . . . . . . . . . . .       On each Distribution Date, the
                                          Trustee will distribute to the
                                          Class A Certificateholders 30 days
                                          of interest at the Class A Pass-
                                          Through Rate on the Class A
                                          Certificate Balance as of the last
                                          day of the preceding calendar
                                          month (before giving effect to
                                          distributions of principal on the
                                          related Distribution Date)
                                          generally to the extent of funds
                                          available from (i) the Class A
                                          Percentage of the Interest
                                          Distribution Amount; (ii) the
                                          Reserve Account and (iii) the
                                          Class B Percentage of the Total
                                          Distribution Amount.  The "Class A
                                          Certificate Balance" shall equal,
                                          initially, the Class A Percentage
                                          of the Pool Balance as of the
                                          Cutoff Date and thereafter shall
                                          equal the initial Class A
                                          Certificate Balance, reduced by
                                          all principal distributions on the
                                          Class A Certificates.  Interest on
                                          the Certificates will be
                                          calculated on the basis of a 360-
                                          day year consisting of twelve 30-
                                          day months.

  Class A Principal . . . . . . . .       On each Distribution Date, the
                                          Trustee will distribute to Class A
                                          Certificateholders an amount equal
                                          to the Class A Percentage of the
                                          Principal Distribution Amount for
                                          the Collection Period preceding
                                          such Distribution Date to the
                                          extent of funds available
                                          therefor.  The "Principal
                                          Distribution Amount" is the amount
                                          of principal paid or, in certain
                                          circumstances, the principal
                                          balance of defaulted Receivables,
                                          as calculated by the Servicer as
                                          described under "Description of
                                          the Certificates --
                                          Distributions."  The Class A
                                          Percentage of the Principal
                                          Distribution Amount will be passed
                                          through on each Distribution Date
                                          to the Class A Certificateholders
                                          to the extent of funds available
                                          from (i) the Class A Percentage of
                                          the Principal Distribution Amount
                                          (exclusive of the portion thereof
                                          attributable to Realized Losses),
                                          (ii) the Reserve Account and (iii)
                                          the Class B Percentage of the
                                          Total Distribution Amount. 
                                          "Realized Losses" means the excess
                                          of the principal balance of any
                                          Liquidated Receivable over
                                          Liquidation Proceeds to the extent
                                          allocable to principal received in
                                          the Collection Period in which the
                                          Receivable became a Liquidated
                                          Receivable.  A "Collection Period"
                                          with respect to a Distribution
                                          Date will be the calendar month
                                          preceding the month in which such
                                          Distribution Date occurs.

  Class B Interest  . . . . . . . .       On each Distribution Date, the
                                          Trustee will distribute to the
                                          Class B Certificateholders 30 days
                                          of interest at the Class B Pass
                                          Through Rate on the Class B
                                          Certificate Balance as of the last
                                          day of the preceding calendar
                                          month (before giving effect to
                                          distributions of principal on such
                                          Distribution Date) generally to
                                          the extent of funds available,
                                          after giving effect to the prior
                                          rights of the Class A
                                          Certificateholders to receive the
                                          distribution of principal and
                                          interest due them as described
                                          above, from (i) the Class B
                                          Percentage of the Interest
                                          Distribution Amount and (ii) the
                                          Reserve Account.  The "Class B
                                          Certificate Balance" will equal,
                                          initially, $       and,
                                          thereafter, will equal the initial
                                          Class B Certificate Balance
                                          reduced by all amounts previously
                                          distributed to Class B
                                          Certificateholders (or deposited
                                          in the Reserve Account, exclusive
                                          of the Reserve Account Initial
                                          Deposit) and allocable to
                                          principal and by Realized Losses.

  Class B Principal . . . . . . . .       On each Distribution Date, the
                                          Trustee will distribute the Class
                                          B Percentage of the Principal
                                          Distribution Amount to the Class B
                                          Certificateholders to the extent
                                          of funds available (after giving
                                          effect to the distribution of the
                                          interest and principal due to the
                                          Class A Certificateholders and the
                                          interest due to the Class B
                                          Certificateholders) from (i) the
                                          Class B Percentage of the
                                          Principal Distribution Amount
                                          (exclusive of the portion thereof
                                          attributable to Realized Losses)
                                          and (ii) the Reserve Account.
   
  Optional Prepayment . . . . . . .       The Servicer will have the option
                                          to purchase all, but not less than
                                          all, of the Receivables on any
                                          Distribution Date on or after the
                                          Distribution Date on which the
                                          Pool Balance has declined the ( 
                                          )% or less of the Initial Pool
                                          Balance.  The price at which the
                                          Servicer will be required to
                                          purchase the Receivables in order
                                          to exercise such option will be
                                          equal to the aggregate of the
                                          Purchase Amounts of the
                                          Receivables as of the end of the
                                          related Collection Period.  The
                                          Servicer will be required to give
                                          not less than (  ) days notice to
                                          the Trustee of its intention to
                                          exercise such option.  In
                                          addition, the Servicer will not be
                                          permitted to exercise such option
                                          unless the resulting distribution
                                          would be sufficient to  distribute
                                          to the Class A Certificateholders
                                          will receive an amount equal to
                                          the Class A Certificate Balance
                                          together with accrued interest at
                                          the Class A Pass Through Rate and
                                          to the Class B Certificateholders
                                          an amount equal to the Class B
                                          Certificate Balance together with
                                          accrued interest at the Class B
                                          Pass Through Rate.  Upon such a
                                          distribution the Certificates will
                                          be retired.
    
  Reserve Account . . . . . . . . .       The Reserve Account will be
                                          created with an initial deposit by
                                          (    ) on the Closing Date of cash
                                          or Eligible Investments having a
                                          value of at least $       .

                                          Certain amounts in the Reserve
                                          Account on any Distribution Date
                                          (after giving effect to all
                                          distributions to be made on such
                                          Distribution Date) in excess of
                                          the Specified Reserve Account
                                          Balance for such Distribution Date
                                          will be released to the ______. 
                                          The "Specified Reserve Account
                                          Balance" with respect to any
                                          Distribution Date generally will
                                          be equal to (state formula).  The
                                          amount in the Reserve Account will
                                          be increased by the deposit
                                          thereto on each Distribution Date
                                          of the amount, if any, of the
                                          Total Distribution Amount
                                          remaining after the payment of the
                                          Servicing Fee and any prior unpaid
                                          Servicing Fee, the Class A
                                          Distributable Amount and the Class
                                          B Distributable Amount until the
                                          amount in the Reserve Account
                                          equals the Specified Reserve
                                          Account Balance.  Amounts in the
                                          Reserve Account on any
                                          Distribution Date (after giving
                                          effect to all distributions made
                                          on such Distribution Date) in
                                          excess of the Specified Reserve
                                          Account Balance for such
                                          Distribution Date generally will
                                          be released to the ______ and will
                                          no longer be available to the
                                          Certificateholders.  The Reserve
                                          Account will be maintained with
                                          the Trustee as a segregated trust
                                          account, but will not be part of
                                          the Trust.

  Collection Account  . . . . . . .       Except under certain conditions
                                          described herein, the Servicer
                                          will be required to remit
                                          collections received with respect
                                          to the Receivables within two
                                          Business Days of receipt thereof
                                          to one or more accounts in the
                                          name of the Trustee (the
                                          "Collection Account").  Pursuant
                                          to the Pooling and Servicing
                                          Agreement, the Servicer will have
                                          the revocable power to instruct
                                          the Trustee to withdraw funds on
                                          deposit in the Collection Account
                                          and to apply such funds on each
                                          Distribution Date to the following
                                          (in the priority indicated): 
                                          (i) the Servicing Fee for the
                                          prior Collection Period and any
                                          overdue Servicing Fees to the
                                          Servicer, (ii) the Class A
                                          Distributable Amount to the Class
                                          A Certificateholders, (iii) the
                                          Class B Distributable Amount to
                                          the Class B Certificateholders,
                                          and (iv) the remaining balance, if
                                          any, to the Reserve Account.
   
  Tax Status  . . . . . . . . . . .       In the opinion of Brown & Wood
                                          LLP, counsel to the Trust ("Tax
                                          Counsel") the Trust will be
                                          treated as a grantor trust for
                                          federal income tax purposes and
                                          will not be subject to federal
                                          income tax.  Certificate Owners
                                          will report their pro rata share
                                          of all income earned on the
                                          Receivables (other than amounts,
                                          if any, treated as "stripped
                                          coupons") and, subject to certain
                                          limitations in the case of
                                          Certificate Owners who are
                                          individuals, trusts, or estates,
                                          may deduct their pro rata share of
                                          reasonable servicing and other
                                          fees.  See "Federal Income Tax
                                          Consequences" in the Prospectus
                                          for additional information
                                          concerning the application of
                                          federal income tax laws to the
                                          Trust and the Certificates.
    
  ERISA Considerations  . . . . . .       Subject to the considerations
                                          discussed under "ERISA
                                          Considerations" herein and in the
                                          Prospectus, the Class A
                                          Certificates are eligible for
                                          purchase by employee benefit
                                          plans.  

                                          The Class B Certificates may not
                                          be acquired by any employee
                                          benefit plan subject to the
                                          Employee Retirement Income
                                          Security Act of 1974, as amended
                                          ("ERISA"), or Section 4975 of the
                                          Internal Revenue Code of 1986, as
                                          amended (the "Code"), or by an
                                          individual retirement account. 
                                          See "ERISA Considerations" herein
                                          and in the Prospectus.
   
  Ratings of the Class A
  Certificates  . . . . . . . . . .       It is a condition to the issuance
                                          of the Class A Certificates that
                                          they be rated "   " by at least
                                          one Rating Agency.  The rating of
                                          the Class A Certificates by a
                                          Rating Agency reflects such Rating
                                          Agency's assessment of the
                                          likelihood that the holders of the
                                          Class A Certificates will receive
                                          payments principal and interest,
                                          however, the
                                          rating on the Class A Certificates
                                          does not address the timing of
                                          distributions of principal in
                                          respect of the Class A
                                          Certificates prior to the Final
                                          Scheduled Distribution Date.  A
                                          rating is not a recommendation to
                                          buy, sell or hold securities and
                                          may be subject to revision or
                                          withdrawal at any time by the
                                          assigning Rating Agency.  Each
                                          rating should be evaluated
                                          independently of any other rating. 
                                          See "Risk Factors -- Ratings of
                                          the Certificates" herein.

  Ratings of the Class B
  Certificates  . . . . . . . . . .       It is a condition to the issuance
                                          of the Class B Certificates that
                                          they be rated at least in the "  
                                          " category or its equivalent by at
                                          least one Rating Agency.  The
                                          rating of the Class B Certificates
                                          by a Rating Agency reflects such
                                          Rating Agency's assessment of the
                                          likelihood that the holders of the
                                          Class B Certificates will receive
                                          payments of principal and
                                          interests, 
                                          however, the rating on the Class B
                                          Certificates does not address the
                                          timing of distributions of
                                          principal in respect of the
                                          Certificates prior to the Final
                                          Scheduled Distribution Date.  A
                                          rating is not a recommendation to
                                          buy, sell or hold securities and
                                          may be subject to revision or
                                          withdrawal at any time by the
                                          assigning Rating Agency.  Such
                                          rating should be evaluated
                                          independently of any other rating. 
                                          See "Risk Factors -- Ratings of
                                          the Certificates"  herein.
    

                                 RISK FACTORS

     Investors should consider, among other things, the matters discussed
under "Risk Factors" in the Prospectus and the following risk factors in
connection with purchases of the Certificates.
   
     LIMITED LIQUIDITY; ABSENCE OF A SECONDARY MARKET.  There is currently no
secondary market for the Certificates.  Each Underwriter currently intends to
make a market in the Certificates, but it is under no obligation to do so. 
There can be no assurance that a secondary market will develop or, if a
secondary market does develop, that it will provide the Certificateholders
with liquidity of investment or that it will continue for the life of the
Certificates offered hereby.

     (GEOGRAPHIC CONCENTRATION.  Economic conditions in states where Obligors
reside may affect the delinquency, loan loss and repossession experience of
the Trust with respect to the Receivables.  Obligors on Receivables
representing approximately _____% by principal balance of the Receivables
were located in (          ) as of the Cutoff Date.  As a result, economic
conditions in such states may have a disproportionate affect on prepayments
and/or defaults in respect of the Receivables and thus potentially adversely
affect the amount available for distribution to Certificateholders.  In
particular, an economic downturn in one or more of such states could
adversely affect the performance of the Trust as a whole (even if national
economic conditions remain unchanged or improve) as Obligors in such state or
states experience the effects of such a downturn and face greater difficulty
in making payments on their Financed Assets.  See "The Receivables Pool.")

     SUBORDINATION.  Distributions of interest and principal
on the Class B Certificates will be subordinated in priority of payment to
interest and principal due on the Class A Certificates.  Consequently, the
Class B Certificateholders will not receive any distributions with respect to
a Collection Period until the full amount of interest on and principal of the
Class A Certificates due on such Distribution Date has been deposited in the
Certificate Distribution Account.
    
     LIMITED ASSETS OF THE TRUST.  The Trust will not have, nor is it
permitted or expected to have, any significant assets or sources of funds
other than the Receivables and the Reserve Account.  Holders of the
Certificates must rely for repayment upon payments on the Receivables and, if
and to the extent available, amounts on deposit in the Reserve Account. 
Although funds in the Reserve Account will be available on each Distribution
Date to cover shortfalls in distributions of interest and principal on the
Certificates, amounts to be deposited in the Reserve Account are limited in
amount.  If the Reserve Account is exhausted, the Trust will depend solely on
current distributions on the Receivables to make payments on the
Certificates.

     PAYMENT DELAY.  The effective yield on the Certificates will be reduced
below the yield otherwise proreduced because interest accrued through the end
of each calendar month will not be distributed until the Distribution Date in
the following month, and the amount distributable on such Distribution Date
will not bear interest during such delay.  As a result, the market value of
the Certificates will be lower than would be the case if there was no such
delay.

     RATINGS OF THE CERTIFICATES.  It is a condition to the issuance of the
Certificates that the Class A Certificates be rated in the highest investment
rating category, and that the Class B Certificates be rated at least in the " 
" category or its equivalent, by at least one nationally recognized rating
agency (the "Rating Agency").  A rating is not a recommendation to purchase,
hold or sell Certificates, inasmuch as such rating does not comment as to
market price or suitability for a particular investor.  The ratings of the
Certificates address the likelihood of the payment of principal and interest
on the Certificates pursuant to their terms.  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 in the future so warrant.


                                  THE TRUST

GENERAL

     The Depositor will establish the Trust by selling and assigning the
Trust property, as described below, to the Trustee in exchange for the
Certificates.  The Servicer will service the Receivables pursuant to the
Pooling and Servicing Agreement and will be compensated for acting as the
Servicer.  See "Description of the Certificates -- Servicing Compensation and
Payment of Expenses".  To facilitate servicing and to minimize administrative
burden and expense, the Servicer will be appointed custodian for the
Receivables by the Trustee, but will not stamp the Receivables to reflect the
sale and assignment of the Receivables to the Trust.  In addition, due to
administrative burden and expense, (i) the certificates of title to the
Financed Motor Vehicles and those Financed Recreational Vehicles and Financed
Boats financed in states where security interests in recreational vehicles or
boats, as applicable, are subject to certificate of title statutes will not
be amended to reflect such assignments, (ii) UCC financing statements in
respect of those Financed Recreational Vehicles and Financed Boats financed
in states where security interests in recreational vehicles or boats, as
applicable, are perfected by filing a UCC-1 financing statement will not be
amended to reflect such assignments and (iii) and the assignment of liens
created pursuant to Preferred Mortgages in respect of Financed Boats
documented under federal law will not be filed as required by federal law to
reflect such assignments.  In the absence of such procedures, such Trust may
not have a perfected in the Financed Assets in some states and will not have
a perfected security interest in the Financed Boats documented under Federal
law.  See "Certain Legal Aspects of the Receivables" in the Prospectus.
     If the protection provided to the Certificateholders by the Reserve
Account and, in the case of the Class A Certificateholders, the subordination
of the Class B Certificates is insufficient, the Trust will look only to the
Obligors on the Receivables and the proceeds from the repossession and sale
of Financed Assets which secure defaulted Receivables.  In such event,
certain factors, such as the Trust's not having first priority perfected
security interests in some of the Financed Assets, may affect the Trust's
ability to realize on the Financed Assets securing the Receivables, and thus
may reduce the proceeds to be distributed to Certificateholders with respect
to the Certificates.  See "Description of the Certificates -- Distributions"
and "-- Reserve Account" herein and "Certain Legal Aspects of the
Receivables" in the Prospectus.

     Each Certificate represents a fractional undivided ownership interest in
the Trust.  The Trust property includes retail installment sale contracts
between Dealers and Obligors, and all payments due thereunder on or after the
related Cutoff Date with respect to the Precomputed Receivables and all
payments received thereunder on or after the related Cutoff Date with respect
to the Simple Interest Receivables.  The Trust property also includes (i)
such amounts as from time to time may be held in one or more trust accounts
established and maintained by the Servicer pursuant to the Pooling and
Servicing Agreement, as described below; (ii) security interests in the
Financed Assets and any accessions thereto; (iii) the rights to proceeds with
respect to the Receivables from claims on physical damage, credit life and
disability insurance policies covering the Financed Assets or the Obligors,
as the case may be; (iv) the interest of the Seller in any proceeds with
respect to the Receivables from recourse, if any, to Dealers on Receivables
or Financed Assets with respect to which the Servicer has determined that
eventual repayment in full is unlikely; (v) any property that shall have
secured a Receivable and that shall have been acquired by the Trustee; and
(vi) any and all proceeds of the foregoing.  The Reserve Account will be
maintained by the Trustee for the benefit of the Certificateholders, but will
not be part of the Trust.


                             THE RECEIVABLES POOL

     The pool of Receivables (the "Receivables Pool") will include only the
Receivables purchased on the Closing Date.  The Receivables (will be) (have
been) purchased by the Depositor from the Seller, which purchased the
Receivables, directly or indirectly, from Dealers in the ordinary course of
business or in acquisitions.  The Receivables were selected from the
Depositor's portfolio for inclusion in the Receivables Pool by several
criteria, some of which are set forth in the Prospectus under "The
Receivables Pools", as well as the requirement that, as of the Cutoff Date,
each Receivable (i) had an outstanding gross balance of at least $    and
(ii) was not more than 60 days past due (an account is not considered past
due if the amount past due is less than    % of the scheduled monthly
payment).  As of the Cutoff Date, no Obligor on any Receivable was noted in
the related records of the Seller as being the subject of a bankruptcy
proceeding.  No selection procedures believed by the Depositor to be adverse
to Certificateholders were used in selecting the Receivables.

     Set forth in the following tables is information concerning the
composition, distribution by annual percentage rate ("APR") and the
geographic distribution of the Receivables Pool as of the Cutoff Date.


                         _____________ TRUST 199 -( )
                     COMPOSITION OF THE RECEIVABLES POOL


<TABLE>
<CAPTION>

     Weighted                                                       Weighted          Weighted
     Average               Aggregate                                Average            Average          Average
      APR of               Principal             Number of         Remaining          Original         Principal
   Receivables              Balance             Receivables          Term               Term            Balance
  --------------          ------------        ---------------      -----------       -----------      -----------
  <S>                     <C>                    <C>               <C>               <C>              <C> 
           _____%         $________________       __________       _____ months      _____ months     $__________

</TABLE>


                       _______________ TRUST 199 - ( )
                 DISTRIBUTION BY APR OF THE RECEIVABLES POOL

<TABLE>
<CAPTION>                                                                                            Percentof
                                                                                                      Aggregate
                                                     Number of            Aggregate                   Principal
APR Range                                           Receivables       Principal Balance              Balance(1)
- -----------					   -------------     -------------------	    -------------
 <S>                                               <C>           <C>                                <C>
 0.00% -  5.00% . . . . . . . . . . . . . . . .                  $                                                 %
 5.01% -  6.00% . . . . . . . . . . . . . . . .
 6.01% -  7.00% . . . . . . . . . . . . . . . .
 7.01% -  8.00% . . . . . . . . . . . . . . . .
 8.01% -  9.00% . . . . . . . . . . . . . . . .
 9.01% - 10.00% . . . . . . . . . . . . . . . .
10.01% - 11.00% . . . . . . . . . . . . . . . .
11.01% - 12.00% . . . . . . . . . . . . . . . .
12.01% - 13.00% . . . . . . . . . . . . . . . .
13.01% - 14.00% . . . . . . . . . . . . . . . .
14.01% - 15.00% . . . . . . . . . . . . . . . .
15.01% - 16.00% . . . . . . . . . . . . . . . .
16.01% - 17.00% . . . . . . . . . . . . . . . .
17.01% - 18.00% . . . . . . . . . . . . . . . .
Greater than 18.00% . . . . . . . . . . . . . .   

</TABLE>


_______________
(1) Percentages may not add to 100.0% because of rounding.

                        _______________ TRUST 199 -( )
               GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES POOL


                                          PERCENTAGE AGGREGATE
STATE(2)                                  PRINCIPAL BALANCE(1)  
- --------				  -----------------------
[S]                                                  
 . . . . . . . . . . . . . . . . . .                         %
 . . . . . . . . . . . . . . . . . .
 . . . . . . . . . . . . . . . . . .
 . . . . . . . . . . . . . . . . . .
 . . . . . . . . . . . . . . . . . .
 . . . . . . . . . . . . . . . . . .
 . . . . . . . . . . . . . . . . . .
                                                        _________
                                                                %


_______________
(1) Percentages may not add to 100.0% because of rounding.
(2) Based on physical addresses of the Obligors as of the Cutoff Date.

     Approximately     % of the aggregate principal balance of the
Receivables, constituting      % of the number of the Receivables, represent
previously titled vehicles.

     By aggregate principal balance, approximately    % of the receivables
are Precomputed Receivables and     % of the Receivables are Simple Interest
Receivables.  See "The Receivables Pools" in the Prospectus for a further
description of the characteristics of Precomputed Receivables and Simple
Interest Receivables.

                 DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

     Set forth below is certain information concerning the experience of the
Seller pertaining to retail new and used automobile and light duty truck
receivables, recreational vehicle receivables and boat receivables, including
those previously sold which the Servicer continues to service.  There can be
no assurance that the delinquency, repossession and net loss experience on
the Receivables will be comparable to that set forth below.

                          DELINQUENCY EXPERIENCE(1)

<TABLE>
<CAPTION>
                                       AT          ,                              AT DECEMBER 31,
                                199                  199                    199                     199 
				---		     ---		    ---			    ---
                         NUMBER OF           NUMBER OF              NUMBER OF               NUMBER OF
                         CONTRACTS  AMOUNT   CONTRACTS    AMOUNT    CONTRACTS    AMOUNT     CONTRACTS    AMOUNT
			 ---------  ------   ---------    ------    ---------    ------     ---------    ------ 
<S>                      <C>        <C>      <C>          <C>       <C>          <C>        <C>          <C>
Portfolio . . . . . . .                   $                      $                      $                        $
Period of Delinquency
  31-60 Days  . . . . .                                                                                           
  61 Days or More . . . 
			 ---------  ------   ---------    ------    ---------    ------     ---------    ------ 
Total Delinquencies . .            $                     $                      $                         $   
Total Delinquencies
  as a Percent of the
  Portfolio . . . . . .          %        %            %         %           %          %             %          %

</TABLE>


<TABLE>
<CAPTION>
                                                                      AT DECEMBER 31,
                                           199                            199                             199 
					   --- 				  ---				  ---
                                   NUMBER OF                     NUMBER OF                      NUMBER OF
                                   CONTRACTS       AMOUNT        CONTRACTS        AMOUNT        CONTRACTS         AMOUNT
				   ---------	   ------	 ---------	  ------	---------	  ------
                                                                   (DOLLARS IN MILLIONS)
<S>                                <C>             <C>           <C>              <C>           <C>               <C> 
Portfolio . . . . . . . . . .                              $                               $                               $
Period of Delinquency
  31-60 Days  . . . . . . . .                                                                                               
  61 Days or More . . . . . .                                                                                               
				   ---------	   ------	 ---------	  ------	---------	  ------
Total Delinquencies . . . . .
Total Delinquencies
  as a Percent of the
  Portfolio . . . . . . . . .                  %           %                 %             %                %              %

</TABLE>

    _______________
    (1)   All amounts and percentages are based on the gross amount scheduled
          to be paid on each contract, including unearned finance and other
          charges.  


                    CREDIT LOSS/REPOSSESSION EXPERIENCE(1)

<TABLE>
<CAPTION>
                                                 _____________ ENDED
                                                          ,                               YEAR ENDED DECEMBER 31,
						   -----------------	       ----------------------------------------------

                                                     199        199             199        199         199      199     199     199
						     ---	---		---	   ---	       ---	---	---	---
                                                                          (DOLLARS IN MILLIONS)

<S>                                                  <C>        <C>             <C>        <C>         <C>       <C>     <C>    <C> 
Average Amount Outstanding
  During the Period . . . . . . . . . . .               $          $               $          $           $        $         $
Average Number of Contracts
  Outstanding During the Period . . . . .
Percent of Contracts Acquired During the
  Period with Recourse to the Dealer  . .               %          %               %          %           %        %         %
Repossessions as a Percent of Average
  Number of Contracts Outstanding . . . .               %          %               %          %           %        %         %
Net Losses as a Percent of
  Liquidations(3)(4)  . . . . . . . . . .               %          %               %          %           %        %         %
Net Losses as a Percent of Average
  Amount Outstanding(2)(3)  . . . . . . .               %          %               %          %           %        %         %

</TABLE>

   ____________________
   (1)    (Except as indicated, all amounts and percentages are based on the
          gross amount scheduled to be paid on each contract, including
          unearned finance and other charges.  The information in the table
          includes previously sold contracts that the Servicer continues to
          service.)

   (2)    Percentages have been annualized for the _____ months ended
          ____________, 199  and 199  and are not necessarily indicative of
          the experience for the year.

   (3)    (Net losses are equal to the aggregate of the balances of all
          contracts which are determined to be uncollectible in the period,
          less any recoveries on contracts charged off in the period or any
          prior periods, including any losses resulting from disposition
          expenses and any losses resulting from the failure to recover
          commissions to dealers with respect to contracts that are prepaid
          or charged off.)

   (4)    Liquidations represent a reduction in the outstanding balances of
          the contracts as a result of monthly cash payments and charge-offs.


     (The net loss figures above reflect the fact that Seller had recourse to
Dealers on a portion of its retail installment sale contracts.  By aggregate
principal balance, approximately      % of the Receivables represent
contracts with recourse to Dealers.  The Seller applies underwriting
standards to the purchase of contracts without regard to whether recourse to
Dealers is provided.  However, the net loss experience of contracts without
recourse against Dealers is higher than that of contracts with recourse
against Dealers because, under its recourse obligation, the Dealer is
responsible to the Seller for payment of the unpaid balance of the contract,
provided that the Originator repossesses the vehicle or boat from the retail
buyer and returns it to the Dealer within a specified time.  In the event of
a Dealer's bankruptcy, a bankruptcy trustee might attempt to characterize
recourse sales of contracts as loans to the Dealer secured by the contracts. 
Such an attempt, if successful, could result in payment delays or losses on
the affected Receivables.)

                                  THE SELLER

     (Description of Seller and its underwriting and servicing standards.)


                                 THE SERVICER

     (Description of Servicer and its servicing standards.)


                  WEIGHTED AVERAGE LIFE OF THE CERTIFICATES

     Information regarding certain maturity and prepayment considerations
with respect to the Certificates is set forth under "Weighted Average Life of
the Certificates" in the Prospectus.  As the rate of payment of principal of
the Certificates depends primarily on the rate of payment (including
prepayments on liquidations due to default) of the principal balance of the
Receivables, the final distribution in respect of the Certificates could
occur significantly earlier than their final scheduled Distribution Date. 
Certificateholders will bear the risk of being able to reinvest principal
payments on the Certificates at yields at least equal to the yields on their
respective Certificates.


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates will be issued pursuant to the terms of the Pooling and
Servicing Agreement, a form of which has been filed as an exhibit to the
Registration Statement.  A copy of the Pooling and Servicing Agreement will
be filed with the Commission following the issuance of the Certificates.  The
following summary describes certain terms of the Certificates and the Pooling
and Servicing Agreement.  The summary does not purport to be complete and is
subject to, and qualified in its entirety by reference to, all the provisions
of the Certificates and the Pooling and Servicing Agreement.  The following
summary supplements, and to the extent inconsistent therewith replaces, the
description of the general terms and provisions of the Certificates of any
given series and the related Pooling and Servicing Agreement set forth in the
Prospectus, to which description reference is hereby made.

     In general, it is intended that Class A Certificateholders receive, on
each Distribution Date, the Class A Percentage of the Principal Distribution
Amount plus interest at the Class A Pass Through Rate on the Class A
Certificate Balance.  Subject to the prior rights of the Class A
Certificateholders, it is intended that the Class B Certificateholders
receive, on each Distribution Date, the Class B Percentage of the Principal
Distribution Amount plus interest at the Class B Pass Through Rate on the
Class B Certificate Balance.

     The Certificates will evidence interests in the Trust created pursuant
to the Pooling and Servicing Agreement.  The Class A Certificates will
evidence in the aggregate an undivided ownership interest (the "Class A
Percentage") of approximately   % of the Trust and the Class B Certificates
will evidence in the aggregate an undivided ownership interest (the "Class B
Percentage") of approximately   % of the Trust.

OPTIONAL PREPAYMENT
   
     The Servicer will have the option to purchase all, but not less than
all, of the Receivables on any Distribution Date on or after the Distribution
Date on which the Pool Balance has declined to (  )% or less of the Initial
Pool Balance.  The price at which the Servicer will be required to purchase
the Receivables in order to exercise such option will be equal to the
aggregate of the Purchase Amounts of the Receivables as of the end of the
related Collection Period.  The Servicer will be required to give not less
than (  ) days notice to the Trustee of its intention to exercise such
option.  In addition, the Servicer will not be permitted to exercise such
option unless the resulting distribution would be sufficient to distribute to
the Class A Certificateholders an amount equal to the Class A Certificate
Balance together with accrued interest at the Class A Pass Through Rate, and
to the Class B Certificateholders an amount equal to the Class B Certificate
Balance together with accrued interest at the Class B Pass Through Rate. 
Upon such a distribution, the Certificates will be retired.
    
SALE AND ASSIGNMENT OF RECEIVABLES

     Certain information regarding the conveyance of the Receivables by the
Depositor to the Trust on the Closing Date pursuant to the Pooling and
Servicing Agreement is set forth in the Prospectus under "Description of the
Pooling and Servicing Agreement -- Sale and Assignment of Receivables".
SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Servicing Fee Rate with respect to the Servicing Fee for the
Servicer will be ____% per annum of the Pool Balance as of the first day of
the related Collection Period.  The Servicing Fee in respect of a Collection
Period (together with any portion of the Servicing Fee that remains unpaid
from prior Distribution Dates) will be paid at the beginning of such
Collection Period out of collections for such Collection Period.  See
"Description of the Pooling and Servicing Agreement -- Servicing Compensation
and Payment of Expenses" in the Prospectus.
DISTRIBUTIONS

     DEPOSITS TO COLLECTION ACCOUNT.  On or before each Distribution Date,
the Servicer will cause all collections and other amounts constituting the
Total Distribution Amount to be deposited into the Collection Account.  The
"Total Distribution Amount" for a Distribution Date shall be the sum of the
Interest Distribution Amount and the Principal Distribution Amount (other
than the portion thereof attributable to Realized Losses).  "Realized Losses"
means the excess of the principal balance of any Liquidated Receivable over
Liquidation Proceeds to the extent allocable to principal received in the
Collection Period in which the Receivable became a Liquidated Receivable.

     The "Interest Distribution Amount" on any Distribution Date will
generally be the sum of the following amounts with respect to the preceding
Collection Period:  (i) that portion of all collections on the Receivables
(including Payaheads that have been applied as payments on the related
Receivables in that Collection Period) allocable to interest; (ii) all
proceeds of the liquidation of defaulted Receivables ("Liquidated
Receivables"), net of expenses incurred by the Servicer in connection with
such liquidation and any amounts required by law to be remitted to the
Obligor on such Liquidated Receivables ("Liquidation Proceeds"), to the
extent attributable to interest due thereon in accordance with the Servicer's
customary servicing procedures, and all recoveries in respect of Liquidated
Receivables which were written off in prior Collection Periods; (iii) all
Advances made by the Servicer of interest due on the Receivables; (iv) the
Purchase Amount of each Receivable that was repurchased by the Seller or
purchased by the Servicer under an obligation which arose during the related
Collection Period, to the extent attributable to accrued interest thereon;
and (v) Investment Earnings for such Distribution Date.  The Interest
Distribution Amount shall be determined on the related Determination Date.

     The "Principal Distribution Amount" on any Distribution Date will
generally be the sum of the following amounts with respect to the preceding
Collection Period:  (i) that portion of all collections on the Receivables
(exclusive of Payaheads allocable to principal that have not been applied as
payments under the related Receivables in such Collection Period and
inclusive of Payaheads allocable to principal that have been applied as
payments under the related Receivables in such Collection Period) allocable
to principal; (ii) all Liquidation Proceeds attributable to the principal
amount of Receivables which became Liquidated Receivables during such
Collection Period in accordance with the Servicer's customary servicing
procedures, plus the amount of Realized Losses with respect to such
Liquidated Receivables; (iii) all Precomputed Advances made by the Servicer
of principal due on the Precomputed Receivables; (iv) to the extent
attributable to principal, the Purchase Amount received with respect to each
Receivable repurchased by the Seller or purchased by the Servicer under an
obligation which arose during the related Collection Period; (v) partial
prepayments relating to refunds of extended warranty protection plan costs or
of physical damage, credit life or disability insurance policy premiums, but
only if such costs or premiums were financed by the respective Obligor as of
the date of the original contract; and (vi) on the Distribution Date
immediately following the Final Scheduled Maturity Date (the "Final Scheduled
Distribution Date"), any amounts advanced by the Servicer with respect to
principal on the Receivables.  The Regular Principal Distribution Amount
shall be determined on the related Determination Date.

     The Interest Distribution Amount and the Regular Principal Distribution
Amount on any Distribution Date shall exclude the following:

          (i)  amounts received on Precomputed Receivables to the extent that
     the Servicer has previously made an unreimbursed Precomputed Advance;

          (ii) Liquidation Proceeds with respect to a particular Precomputed
     Receivable to the extent of any unreimbursed Precomputed Advances
     thereon;

          (iii)     all payments and proceeds (including Liquidation
     Proceeds) of any Receivables, the Purchase Amount of which has been
     included in the Total Distribution Amount in a prior Collection Period;

          (iv) amounts received in respect of interest on Simple Interest
     Receivables during the preceding Collection Period in excess of the
     amount of interest that would have been due during the Collection Period
     on Simple Interest Receivables at their respective APRs (assuming that a
     payment is received on each Simple Interest Receivable on the due date
     thereof); and

          (v)  Liquidation Proceeds with respect to a Simple Interest
     Receivable attributable to accrued and unpaid interest thereon (but not
     including interest for the then current Collection Period) but only to
     the extent of any unreimbursed Simple Interest Advances.

     CALCULATION OF DISTRIBUTABLE AMOUNTS.  The "Class A Distributable
Amount" with respect to a Distribution Date will be an amount equal to the
sum of (i) the "Class A Principal Distributable Amount", consisting of the
Class A Percentage of the Principal Distribution Amount, plus (ii) the "Class
A Interest Distributable Amount", consisting of thirty (30) days' interest at
the Class A Pass Through Rate on the Class A Certificate Balance as of the
close of business on the last day of the preceding Collection Period.  In
addition, on the Final Scheduled Distribution Date, the Class A Principal
Distributable Amount will include the lesser of (A) the Class A Percentage of
any payments of principal due and remaining unpaid on each Receivable in the
Trust as of the last day of the preceding Collection Period and (B) the
portion of such amount necessary (after giving effect to the other amounts
described above to be distributed to the Class A Certificateholders on such
Distribution Date and allocable to principal) to reduce the Class A
Certificate Balance to zero.

     The "Class A Certificate Balance" will equal, initially, $        and,
thereafter, shall equal the initial Class A Certificate Balance reduced by
all amounts previously distributed to Class A Certificateholders and
allocable to principal.

     The "Class B Distributable Amount" with respect to a Distribution Date
shall be an amount equal to the sum of (i) the "Class B Principal
Distributable Amount", consisting of the Class B Percentage of the Principal
Distribution Amount plus (ii) the "Class B Interest Distributable Amount",
consisting of thirty (30) days' interest at the Class B Pass Through Rate to
the Class B Certificate Balance as of the close of business on the last day
of the preceding Collection Period.  In addition, on the Final Scheduled
Distribution Date, the principal required to be distributed on the Class B
Certificateholders will include the lesser of (i) the Class B Percentage of
any payments of principal due and remaining unpaid with respect to the
Receivables in the Trust as of the last day of the preceding Collection
Period and (ii) the portion of the amount in clause (i) above that is
necessary (after giving effect to all other amounts distributed to Class A
and Class B Certificateholders on such Distribution Date and allocable to
principal) to reduce the Class B Certificate Balance to zero.

     The "Class B Certificate Balance" shall equal, initially, $__________
and, thereafter, shall equal the initial Class B Certificate Balance, reduced
by all amounts previously distributed to Class B Certificateholders (or
deposited in the Reserve Account, but not including the Reserve Account
Initial Deposit) and allocable to principal and by Realized Losses.

     CALCULATION OF AMOUNTS TO BE DISTRIBUTED.  Prior to each Distribution
Date, the Servicer will calculate the Total Distribution Amount, the Class A
Distributable Amount and the Class B Distributable Amount.
   
     The holders of the Class A Certificates will receive on any Distribution
Date, to the extent of available funds, the Class A Distributable Amount and
any outstanding Class A Interest Carryover Shortfall and Class A Principal
Carryover Shortfall as of the close of the preceding Distribution Date.  On
each Distribution Date on which the sum of the Class A Interest Distributable
Amount and any outstanding Class A Interest Carryover Shortfall from the
preceding Distribution Date (plus interest on such Class A Interest Carryover
Shortfall at the Class A Pass Through Rate from such preceding Distribution
Date to the current Distribution Date, to the extent permitted by law)
exceeds the Class A Percentage of the Interest Distribution Amount (after
payment of the Servicing Fee) on such Distribution Date, the Class A
Certificateholders shall be entitled generally to receive such amounts,
first, from the Class B Percentage of the Interest Distribution Amount;
second, if such amounts are insufficient, from the amounts available in the
Reserve Account; and third, if such amounts are insufficient, from the Class
B Percentage of the Principal Distribution Amount (other than the portion
thereof attributable to Realized Losses).  The "Class A Interest Carryover
Shortfall" as of the close of any Distribution Date means the excess of the
Class A Interest Distributable Amount for such Distribution Date, plus any
outstanding Class A Interest Carryover Shortfall from the preceding
Distribution Date, plus interest on such outstanding Class A Interest
Carryover Shortfall, to the extent permitted by law, at the Class A Pass
Through Rate from such preceding Distribution Date through the current
Distribution Date, over the amount of interest that the holders of the Class
A Certificates actually received on such current Distribution Date.
    
     On each Distribution Date on which the sum of the Class A Principal
Distributable Amount and any outstanding Class A Principal Carryover
Shortfall from the preceding Distribution Date exceeds the Class A Percentage
of the Principal Distribution Amount (exclusive of the portion thereof
attributable to Realized Losses) on such Distribution Date, the Class A
Certificateholders shall be entitled to receive such amounts, first, from the
Class B Percentage of the Principal Distribution Amount (other than the
portion thereof attributable to Realized Losses); second, if such amounts are
insufficient, from amounts available in the Reserve Account; and third, if
such amounts are insufficient, from the Class B Percentage of the Interest
Distribution Amount.  The "Class A Principal Carryover Shortfall" as of the
close of any Distribution Date means the excess of the Class A Principal
Distributable Amount plus any outstanding Class A Principal Carryover
Shortfall from the preceding Distribution Date over the amount of principal
that the holders of the Class A Certificates actually received on such
current Distribution Date.
   
     The holders of the Class B Certificates will receive on any Distribution
Date, to the extent of available funds, the Class B Distributable Amount and
any outstanding Class B Interest Carryover Shortfall and Class B Principal
Carryover Shortfall as of the close of the preceding Distribution Date.  On
each Distribution Date on which the sum of the Class B Interest Distributable
Amount and any outstanding Class B Interest Carryover Shortfall from the
preceding Distribution Date (plus interest on such Class B Interest Carryover
Shortfall at the Class B Pass Through Rate from such preceding Distribution
Date to the current Distribution Date, to the extent permitted by law)
exceeds the Class B Percentage of the Interest Distribution Amount (after
payment of the Servicing Fee) on such Distribution Date less any portion
thereof required to be distributed to the Class A Certificateholders pursuant
to their prior rights as described above, the Class B Certificateholders
shall be entitled generally to receive such amounts, first, from the Class A
Percentage of the Interest Distribution Amount that is not otherwise required
to be distributed to the Class A Certificateholders as described above and,
second, from the amount, if any, available in the Reserve Account (after
giving effect to any withdrawals therefrom for distribution to the Class A
Certificateholders on such Distribution Date).  The "Class B Interest
Carryover Shortfall" as of the close of any Distribution Date means the
excess of the Class B Interest Distributable Amount for such Distribution
Date, plus any outstanding Class B Interest Carryover Shortfall from the
preceding Distribution Date, plus interest on such outstanding Class B
Interest Carryover Shortfall, to the extent permitted by law, at the Class B
Pass Through Rate from such preceding Distribution Date through the current
Distribution Date, over the amount of interest that the holders of the Class
B Certificates actually received on such current Distribution Date.
    
     On each Distribution Date on which the sum of the Class B Principal
Distributable Amount and any outstanding Class B Principal Carryover
Shortfall from the preceding Distribution Date exceeds the Class B Percentage
of the Principal Distribution Amount (exclusive of the portion thereof
attributable to Realized Losses) on such Distribution Date less any portion
thereof required to be distributed to the Class A Certificateholders pursuant
to their prior rights as described above, the Class B Certificateholders
shall be entitled to receive such amounts, first, from the Interest
Distribution Amount that is not otherwise required to be distributed to the
Class A or Class B Certificateholders as described above and, second, from
amounts available in the Reserve Account (after giving effect to any
withdrawals therefrom on such Distribution Date for distribution to the Class
A Certificateholders and for distribution of interest to the Class B
Certificateholders).  The "Class B Principal Carryover Shortfall" as of the
close of any Distribution Date means the excess of the Class B Principal
Distributable Amount plus any outstanding Class B Principal Carryover
Shortfall from the preceding Distribution Date over the amount of principal
that the holders of Class B Certificates actually received on such current
Distribution Date.

SUBORDINATION OF THE CLASS B CERTIFICATES; RESERVE ACCOUNT

     The rights of the Class B Certificateholders to receive distributions
with respect to the Receivables generally will be subordinated to the rights
of the Class A Certificateholders in the event of defaults and delinquencies
on the Receivables as described herein and provided in the Pooling and
Servicing Agreement.  The protection afforded to the Class A
Certificateholders through subordination will be effected both by the
preferential right of the Class A Certificateholders to receive current
distributions with respect to the Receivables and by the establishment of the
Reserve Account.  The Reserve Account will be created with an initial deposit
by the Seller of the Reserve Account Initial Deposit and will be augmented by
deposit therein on each Distribution Date of the amount, if any, remaining
from the Total Distribution Amount after the distributions due to the
Certificateholders have been made until the amount in the Reserve Account
reaches the Specified Reserve Account Balance for such Distribution Date.

     The Reserve Account will not be part of or otherwise includible in the
Trust and will be a segregated trust account held by the Trustee.  On each
Distribution Date, (i) if the amounts on deposit in the Reserve Account are
less than the Specified Reserve Account Balance for such Distribution Date,
the Trustee will, after payment of any amounts required to be distributed to
Certificateholders and the payment of the Servicing Fee due with respect to
the related Collection Period (including any unpaid Servicing Fees with
respect to prior Collection Periods), withdraw from the Collection Account
and deposit in the Reserve Account the amount, if any, remaining in the
Collection Account that would otherwise be distributed to the Seller, or such
lesser portion thereof as is sufficient to restore the amount in the Reserve
Account to such Specified Reserve Account Balance for such Distribution Date,
and (ii) if the amount on deposit in the Reserve Account on such Distribution
Date (after giving effect to all deposits or withdrawals therefrom on such
Distribution Date) is greater than the Specified Reserve Account Balance for
such Distribution Date, the Trustee will release and distribute any such
excess to the Seller.  Upon any such distribution to the Seller, the
Certificateholders will have no rights in, or claims to, such amounts.

     Amounts held from time to time in the Reserve Account will continue to
be held for the benefit of holders of the Class A Certificates and holders of
the Class B Certificates.  Funds in the Reserve Account shall be invested as
provided in the Pooling and Servicing Agreement in Eligible Investments.  The
Seller will be entitled to receive all investment earnings on amounts in the
Reserve Account.  Investment income on amounts in the Reserve Account will
not be available for distribution to the Certificateholders or otherwise
subject to any claims or rights of the Certificateholders.

     The time necessary for the Reserve Account to reach and maintain the
Specified Reserve Account Balance at any time after the Closing Date will be
affected by the delinquency, credit loss, repossession and prepayment
experience of the Receivables and, therefore, cannot be accurately predicted.

     The subordination of the Class B Certificates and the Reserve Account
described above are intended to enhance the likelihood of receipt by Class A
Certificateholders of the full amount of principal and interest on the Class
A Certificates due them and to decrease the likelihood that the Class A
Certificateholders will experience losses.  However, in certain
circumstances, the Reserve Account could be depleted and shortfalls could
result.
     If on any Distribution Date the holders of the Class A Certificates do
not receive the sum of the Class A Distributable Amount, the Class A Interest
Carryover Shortfall and the Class A Principal Carryover Shortfall for such
Distribution Date (after giving effect to any amounts withdrawn from the
Reserve Account and the Class B Percentage of the Total Distribution Amount
and applied to such deficiency, as described above), the holders of the Class
B Certificates generally will not receive any portion of the Total
Distribution Amount.  While the Class B Certificateholders are entitled to
receive amounts from the Reserve Account as described above, such entitlement
is subordinated to the rights of the Class A Certificateholders to receive
amounts from the Reserve Account as described above.  If the Reserve Account
becomes depleted, the Class B Certificateholders may experience shortfalls in
the distributions due them and incur a loss on their investment.

   
                       FEDERAL INCOME TAX CONSEQUENCES

     In the opinion of Brown & Wood LLP, counsel to the Trust, the Trust will
be treated as a grantor trust for federal income tax purposes and will not be
subject to federal income tax.  For additional information regarding federal
income tax consequences, see "Federal Income Tax Consequences" in the
Prospectus.
    
                             ERISA CONSIDERATIONS

THE CLASS A CERTIFICATES

     Subject to the considerations set forth under "ERISA Considerations --
Senior Certificates" in the Prospectus, the Class A Certificates may be
purchased by an employee benefit plan or an individual retirement account (a
"Plan") subject to ERISA or Section 4975 of the Code.  A fiduciary of a Plan
must determine that the purchase of a Class A Certificate is consistent with
its fiduciary duties under ERISA and does not result in a nonexempt
prohibited transaction as defined in Section 406 of ERISA or Section 4975 of
the Code.  For additional information regarding treatment of the Class A
Certificates under ERISA, see "ERISA Considerations" in the Prospectus.

     The Class A Certificates may not be purchased with the assets of a Plan
if the Seller, the Trustee or any of their affiliates (a) has investment or
administrative discretion with respect to such Plan assets; (b) has authority
or responsibility to give, or regularly gives, investment advice with respect
to such Plan assets for a fee and pursuant to an agreement or understanding
that such advice (i) will serve as a primary basis for investment decisions
with respect to such Plan assets and (ii) will be based on the particular
investment needs for such Plan; or (c) is an employer maintaining or
contributing to such Plan.
THE CLASS B CERTIFICATES

     The Class B Certificates may not be acquired by (a) an employee benefit
plan (as defined in Section 3(3) of ERISA) that is subject to the provisions
of Title I of ERISA, (b) a plan described in Section 4975(e)(1) of the Code
or (c) any entity whose underlying assets include plan assets by reason of a
plan's investment in the entity or which uses plan assets to acquire Class B
Certificates.  By its acceptance of a Class B Certificate, each Class B
Certificateholder will be deemed to have represented and warranted that it is
not subject to the foregoing limitation.  In this regard, purchasers that are
insurance companies should consult with their counsel with respect to the
United States Supreme Court case interpreting the fiduciary responsibility
rules of ERISA, John Hancock Life Ins. Co. v. Harris Trust and Sav. Bank, 114 S.
                --------------------------------------------------------
Ct. 517 (1993).  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.  Prospective purchasers
should determine whether the decision affects their ability to make purchases
of the Class B Certificates.  In particular, such an insurance company should
consider the exemptive relief granted by the Department of Labor for
transactions involving insurance company general accounts in Prohibited
Transactions Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995).  For
additional information regarding treatment of the Class B Certificates under
ERISA, see "ERISA Considerations" in the Prospectus.


                                 UNDERWRITING

     Subject to the terms and conditions set forth in the Underwriting
Agreement (the "Underwriting Agreement"), the Depositor has agreed to cause
the Trust to sell to the Underwriter, and the Underwriter has agreed to
purchase, the entire principal amount of the Certificates.

     The Depositor has been advised by the Underwriter that it proposes
initially to offer the Certificates to the public at the prices set forth
herein, and to certain dealers at such prices less the initial concession not
in excess of    % per Class A Certificate and    % per Class B Certificate. 
The Underwriter may allow and such dealers may reallow a concession not in
excess of    % per Class A Certificate and        % per Class B Certificate
to certain other dealers.  After the initial public offering of the
Certificates, the public offering prices and such concessions may be changed.

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

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

     In general, the purchase 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 any 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 Certificates.  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 Underwriter has represented and agreed that (a) it has not offered
or sold, and will not offer or sell, any Certificates to persons in the
United Kingdom except to persons whose ordinary activities involve them in
acquiring, holding, managing or disposing of investments (as principal or
agent) for the purposes of their businesses or otherwise in circumstances
that do not constitute an offer to the public in the United Kingdom for the
purposes of the Public Offers of Securities Regulations 1995, (b) it has
complied and will comply with all applicable provisions of the Financial
Services Act 1986 of Great Britain with respect to anything done by it in
relation to the Certificates in, from or otherwise involving the United
Kingdom and (c) it has only issued or passed on and will only issue or pass
on in the United Kingdom any document in connection with the issue of the
Certificates to a person who is of a kind described in Article 11(3) of the
Financial Services Act 1986 (Investment Advertisements) (Exemptions) Order
1995 or is a person to whom the document may otherwise lawfully be issued or
passed on.

     Upon receipt of a request by an investor who has received an electronic
Prospectus Supplement and Prospectus from the Underwriter or a request by
such investor's representative within the period during which there is an
obligation to deliver a Prospectus Supplement and Prospectus, the Seller or
the Underwriter will promptly deliver, or cause to be delivered, without
charge, a paper copy of the Prospectus Supplement and Prospectus.


                                LEGAL OPINIONS

     Certain legal matters relating to the Certificates and certain federal
income tax matters will be passed upon for the Depositor by Brown & Wood LLP,
New York, New York.  (Certain legal matters relating to the Certificates will
be passed upon for the Underwriter by Brown & Wood LLP.)
                                INDEX OF TERMS
APR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-7
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Class A Certificate Balance . . . . . . . . . . . . . . . . . . . .  S-2,S-14
Class A Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Class A Distributable Amount  . . . . . . . . . . . . . . . . . . . . .  S-14
Class A Interest Carryover Shortfall  . . . . . . . . . . . . . . . . .  S-15
Class A Interest Distributable Amount . . . . . . . . . . . . . . . . . . S-1
Class A Percentage  . . . . . . . . . . . . . . . . . . . . . . . .  S-1,S-12
Class A Principal Carryover Shortfall . . . . . . . . . . . . . . . . .  S-15
Class A Principal Distributable Amount  . . . . . . . . . . . . . . . .  S-14
Class B Certificate Balance . . . . . . . . . . . . . . . . . . . .  S-3,S-14
Class B Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Class B Distributable Amount  . . . . . . . . . . . . . . . . . . . . .  S-14
Class B Interest Carryover Shortfall  . . . . . . . . . . . . . . . . .  S-15
Class B Interest Distributable Amount . . . . . . . . . . . . . . . . .  S-14
Class B Percentage  . . . . . . . . . . . . . . . . . . . . . . . .  S-1,S-12
Class B Principal Carryover Shortfall . . . . . . . . . . . . . . . . .  S-15
Class B Principal Distributable Amount  . . . . . . . . . . . . . . . .  S-14
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-  
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-5
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . .   S-4
Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-3
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
Cutoff Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-1
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . .  Cover, S-1
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . .   S-2
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . .  Cover, S-2
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-5
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
Final Scheduled Distribution Date . . . . . . . . . . . . . . . . . .    S-13
Final Scheduled Maturity Date . . . . . . . . . . . . . . . . . . . . .   S-2
Financed Assets . . . . . . . . . . . . . . . . . . . . . . . . .  Cover, S-1
Initial Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Interest Distribution Amount  . . . . . . . . . . . . . . . . . . . .    S-13
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-1
Liquidated Receivables  . . . . . . . . . . . . . . . . . . . . . . .    S-13
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . .    S-13
Pass Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-17
Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-2
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . . S-1
Principal Distribution Amount . . . . . . . . . . . . . . . . . . .  S-2,S-13
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-6
Realized Losses . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-3
Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
Receivables Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-7
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-2
Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . .    S-
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-1
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
Specified Reserve Account Balance . . . . . . . . . . . . . . . . . . .   S-4
stripped coupons  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Total Distribution Amount . . . . . . . . . . . . . . . . . . . . . .    S-13
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  Cover, S-1
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . . .  S-17

                    (BACK COVER OF PROSPECTUS SUPPLEMENT)

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 CERTIFICATES 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 Certificateholders . . . . . . . . . . . . . . . . . . . . . Cover
Summary of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
The Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
The Receivables Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
The Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
The Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
Weighted Average Life of the Certificates . . . . . . . . . . . . . . .  S-12
Description of the Certificates . . . . . . . . . . . . . . . . . . . .  S-12
Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . .  S-17
ERISA Consideration . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Underwriting  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Legal Opinions  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Index of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
    
PROSPECTUS
Available Information . . . . . . . . . . . . . . . . . . . . . . . . . .   3
Incorporation of Certain Documents by Reference . . . . . . . . . . . . .   3
Summary of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
The Trusts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
The Receivables Pools . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Weighted Average Life of the Certificates . . . . . . . . . . . . . . . .  20
Pool Factors and Trading Information  . . . . . . . . . . . . . . . . . .  21
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
The Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Description of the Notes  . . . . . . . . . . . . . . . . . . . . . . . .  22
Description of the Certificates . . . . . . . . . . . . . . . . . . . . .  25
Certain Information Regarding the Securities  . . . . . . . . . . . . . .  26
Description of the Transfer and Servicing Agreements  . . . . . . . . . .  36
Certain Legal Aspects of the Receivables  . . . . . . . . . . . . . . . .  44
Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . . .  50
ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Plan of Distribution  . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Legal Opinions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Index of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63

                 (BACK COVER OF PROSPECTUS SUPPLEMENT, CONT.)

     UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE CERTIFICATES 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 UNDERWRITER(S) AND WITH RESPECT
TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.


                       $(                            )

                        ______________ TRUST 199_ -( )
                                      $
                   ____% ASSET BACKED CERTIFICATES, CLASS A
                                      $
                   ____% ASSET BACKED CERTIFICATES, CLASS B


                      MORGAN STANLEY ABS CAPITAL II INC.
                                  DEPOSITOR
                             ____________________

                            PROSPECTUS SUPPLEMENT
                             ____________________

   
                             MORGAN STANLEY DEAN WITTER
                             ____________________
                                         , 199 
                             ____________________
                             ____________________

   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 without the delivery of a final prospectus
supplement and prospectus.  This prospectus and the accompanying 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 State in
which such offer, solicitation or sale would be unlawful prior to
registration or qualification under the securities laws of any such State.
    

   
                Subject to completion, dated _______ ___, 1997
PROSPECTUS
    
                              ASSET BACKED NOTES
                          ASSET BACKED CERTIFICATES
                          (EACH ISSUABLE IN SERIES)
                            ---------------------
                     MORGAN STANLEY ABS CAPITAL II INC. 
                                  Depositor
                            ---------------------
   
     The Asset Backed Notes (the "Notes") and the Asset Backed Certificates
(the "Certificates" and, together with the Notes, the "Securities") described
herein may be sold from time to time in one or more 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").  Each series
of Securities, which may include one or more classes of Notes and/or one or
more classes of Certificates, will be issued by a trust to be formed with
respect to such series (each, a "Trust").  Each Trust will be formed pursuant
to either (i) a Trust Agreement to be entered into between Morgan Stanley ABS
Capital II Inc. (the "Depositor") and the Trustee specified in the related
Prospectus Supplement (the "Trustee"), or (ii) a Pooling and Servicing
Agreement to be entered into among the Trustee, the Depositor and the
servicer specified in the related Prospectus Supplement (the "Servicer").  If
a series of Securities includes Notes, such Notes 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 Certificates of a
series will represent fractional undivided interests in the related Trust. 
The related Prospectus Supplement will specify which class or classes of
Notes, if any, and which class or classes of Certificates, if any, of the
related series are being offered thereby.  The property of each Trust will
include a pool of retail installment sale contracts, installment loans,
purchase money notes or other notes (the "Receivables") secured by new or
used (i) automobiles and light-duty trucks, (ii) recreational vehicles and/or
(iii) recreational sport and power boats (including any boat motors and
accompanying trailers) and yachts (both power and sail), certain monies due
or received thereunder on and after the applicable Cutoff Date set forth in
the related Prospectus Supplement, security interests in the items financed
thereby and certain other property, all as described herein and in the
related Prospectus Supplement.  In addition, if so specified in the related
Prospectus Supplement, the property of the Trust will include monies on
deposit in a trust account (the "Pre-Funding Account") to be established with
the Indenture Trustee, which will be used to purchase additional Receivables
(the "Subsequent Receivables") from the Depositor from time to time during
the Funding Period specified in the related Prospectus Supplement.

     Each class of Securities of any series will represent the right to
receive a specified amount of payments on the related Receivables, at the
rates, on the dates and in the manner described herein and in the related
Prospectus Supplement.  If a series includes multiple classes of Securities,
the rights of one or more classes of Securities to receive payments may be
senior or subordinate to the rights of one or more of the other classes of
such series.  Distributions on Certificates of a series may be subordinated
in priority to payments due on any related Notes to the extent described
herein and in the related Prospectus Supplement.  A series may include one or
more classes of Notes and/or Certificates which differ as to the timing and
priority of payment, interest rate or amount of distributions in respect of
principal or interest or both.  A series may include one or more classes of
Notes or Certificates entitled to distributions in respect of principal with
disproportionate, nominal or no interest distributions, or to interest
distributions with disproportionate, nominal or no distributions in respect
of principal.  The rate of payment in respect of principal of any class of
Notes and distributions in respect of the Certificate Balance of the
Certificates of any class will depend on the priority of payment of such
class and the rate and timing of payments (including prepayments, defaults,
liquidations and repurchases of Receivables) on the related Receivables.  A
rate of payment lower or higher than that anticipated may affect the weighted
average life of each class of Securities in the manner described herein and
in the related Prospectus Supplement.
    
     PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK
FACTORS" AT PAGE 12 HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT.
   
     ANY NOTES OF A SERIES REPRESENT OBLIGATIONS OF, AND THE CERTIFICATES OF
A SERIES REPRESENT BENEFICIAL INTERESTS IN, THE RELATED TRUST ONLY AND DO NOT
REPRESENT OBLIGATIONS OF OR INTERESTS IN, AND ARE NOT GUARANTEED OR INSURED
BY, MORGAN STANLEY ABS CAPITAL II INC., THE SERVICER, THE SELLER(S) OR ANY OF
THEIR RESPECTIVE AFFILIATES.  NONE OF THE NOTES, THE CERTIFICATES OR THE
RECEIVABLES ARE GUARANTEED OR INSURED BY ANY GOVERNMENT AGENCY OR
INSTRUMENTALITY.
    
                           ------------------------

 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.  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 offered hereby unless accompanied by a Prospectus
Supplement.

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

____________, 199__.

                            AVAILABLE INFORMATION

     Morgan Stanley ABS Capital II Inc. (the "Depositor") 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 the
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 at the Commission's regional
offices at Citicorp Center, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661-2511 and Seven World Trade Center, Suite 1300, New York, New
York 10048.  Copies of the Registration Statement may be obtained from the
Public Reference Section of the Commission at 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates.  The Commission maintains a Web
site at http://www.sec.gov containing reports, proxy and information
statements and other information regarding registrants, including Morgan
Stanley ABS Capital II Inc., that file electronically with the Commission.

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents filed by the Depositor as originator of the Trust referred
to in the accompanying Prospectus Supplement, pursuant to Section 13(a),
13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended (the 
"Exchange Act"), subsequent to the date of 
this Prospectus and prior to the termination of the offering of the Securities
offered by such Trust shall be deemed to be incorporated by reference in this
Prospectus.  Any statement contained herein or in a document incorporated or
deemed to be incorporated by reference herein shall be deemed to be modified
or superseded for purposes of this Prospectus to the extent that a statement
contained herein or in any subsequently filed document which also is or is
deemed to be incorporated by reference herein modifies or supersedes such
statement.  Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

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

                              TABLE OF CONTENTS


PROSPECTUS
Available Information . . . . . . . . . . . . . . . . . . . . . . . . . .   3
Incorporation of Certain Documents by Reference . . . . . . . . . . . . .   3
Summary of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
The Trusts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
The Receivables Pools . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Weighted Average Life of the Certificates . . . . . . . . . . . . . . . .  20
Pool Factors and Trading Information  . . . . . . . . . . . . . . . . . .  21
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
The Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Description of the Notes  . . . . . . . . . . . . . . . . . . . . . . . .  22
Description of the Certificates . . . . . . . . . . . . . . . . . . . . .  25
Certain Information Regarding the Securities  . . . . . . . . . . . . . .  26
Description of the Transfer and Servicing Agreements  . . . . . . . . . .  36
Certain Legal Aspects of the Receivables  . . . . . . . . . . . . . . . .  44
Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . . .  50
ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Plan of Distribution  . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Legal Opinions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Index of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63

                               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 the Securities of any series contained in
the related Prospectus Supplement to be prepared and delivered in connection
with the offering of such Securities.  Certain capitalized terms used in this
summary are defined elsewhere in this Prospectus on the pages indicated in
the "Index of Terms".

  Issuer  . . . . . . . . . . . . .       With respect to each series of
                                          Securities, the trust (referred to
                                          herein as the "Trust" or the
                                          "Issuer") to be formed pursuant to
                                          either a Trust Agreement (as
                                          amended and supplemented from time
                                          to time, a "Trust Agreement")
                                          among the Depositor and the
                                          trustee specified in the related
                                          Prospectus Supplement (the
                                          "Trustee") or a Pooling and
                                          Servicing Agreement (as amended
                                          and supplemented from time to
                                          time, the "Pooling and Servicing
                                          Agreement") among the Trustee, the
                                          Depositor and the servicer
                                          specified in the related
                                          Prospectus Supplement (the
                                          "Servicer").

  Depositor . . . . . . . . . . . .       Morgan Stanley ABS Capital II Inc.

  Seller(s) . . . . . . . . . . . .       With respect to each series of
                                          Securities, the Seller(s) will be
                                          specified in the related
                                          Prospectus Supplement.

  Servicer  . . . . . . . . . . . .       With respect to each series of
                                          Securities, the Servicer will be
                                          specified in the related
                                          Prospectus Supplement.

  Trustee . . . . . . . . . . . . .       With respect to each series of
                                          Securities, the Trustee will be
                                          specified in the related
                                          Prospectus Supplement.

  Indenture Trustee . . . . . . . .       With respect to any applicable
                                          series of Securities, the
                                          Indenture Trustee will be
                                          specified in the related
                                          Prospectus Supplement.

  The Notes . . . . . . . . . . . .       A 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 (as amended
                                          and supplemented from time to
                                          time, an "Indenture").  The
                                          related Prospectus Supplement will
                                          specify which class or classes, if
                                          any, of Notes of the related
                                          series are being offered thereby.

                                          Unless otherwise specified in the
                                          related Prospectus Supplement,
                                          Notes will be available for
                                          purchase in minimum denominations
                                          of $1,000 and will be available in
                                          book-entry form only.  Unless
                                          otherwise specified in the related
                                          Prospectus Supplement, Noteholders
                                          will be able to receive Definitive
                                          Notes only in the limited
                                          circumstances described herein or
                                          in the related Prospectus
                                          Supplement.  See "Certain
                                          Information Regarding the
                                          Securities -- Definitive
                                          Securities".
   
                                          Except in the case of any Strip
                                          Notes, as described below, 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 a fixed, variable or adjustable
                                          Interest Rate, or any combination
                                          of the foregoing.  The related
                                          Prospectus Supplement will specify
                                          the Interest Rate for each class
                                          of Notes, or 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, 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 Receivables Pool.

                                          In addition, a series may include
                                          one or more classes of Notes
                                          ("Strip Notes") entitled to
                                          (i) principal payments with
                                          disproportionate, nominal or no
                                          interest payments or (ii) interest
                                          payments with disproportionate,
                                          nominal or no principal payments.

                                          If the Servicer exercises its
                                          option to purchase the Receivables
                                          of a Trust (or, if not and, if and
                                          to the extent provided in the
                                          related Prospectus Supplement,
                                          satisfactory bids for the purchase
                                          of such Receivables are received),
                                          in the manner and on the
                                          respective terms and conditions
                                          described under "Description of
                                          the Transfer and Servicing
                                          Agreements -- Termination", the
                                          outstanding Notes will be redeemed
                                          as set forth in the related
                                          Prospectus Supplement.  In
                                          addition, if the related
                                          Prospectus Supplement provides
                                          that the property of a Trust will
                                          include a Pre-Funding Account (as
                                          such term is defined in the
                                          related Prospectus Supplement, the
                                          "Pre-Funding Account"), one or
                                          more classes of the outstanding
                                          Notes will be subject to partial
                                          redemption on or immediately
                                          following the end of the Funding
                                          Period (as such term is defined in
                                          the related Prospectus Supplement,
                                          the "Funding Period") in an amount
                                          and manner specified in the
                                          related Prospectus Supplement.  In
                                          the event of such partial
                                          redemption, the Noteholders may be
                                          entitled to receive a prepayment
                                          premium from the Trust, in the
                                          amount and to the extent provided
                                          in the related Prospectus
                                          Supplement.

  The Certificates  . . . . . . . .       A series may include one or more
                                          classes of Certificates and 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,
                                          Certificates will be available for
                                          purchase in a minimum denomination
                                          of $1,000 and will be available in
                                          book-entry form only.  Unless
                                          otherwise specified in the related
                                          Prospectus Supplement,
                                          Certificateholders will be able to
                                          receive Definitive Certificates
                                          only in the limited circumstances
                                          described herein or in the related
                                          Prospectus Supplement.  See
                                          "Certain Information Regarding the
                                          Securities -- Definitive
                                          Securities".
   
                                          Except in the case of any Strip
                                          Certificates, as described below,
                                          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, 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
                                          Receivables Pool.  In addition, a
                                          series may include one or more
                                          classes of Certificates ("Strip
                                          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.

                                          If the Servicer exercises its
                                          option to purchase the Receivables
                                          of a Trust (or, if not, and if and
                                          to the extent provided in the
                                          related Prospectus Supplement,
                                          satisfactory bids for the purchase
                                          of such Receivables are received),
                                          in the manner and on the
                                          respective terms and conditions
                                          described under "Description of
                                          the Transfer and Servicing
                                          Agreements -- Termination",
                                          Certificateholders will receive as
                                          a prepayment an amount in respect
                                          of the Certificates as specified
                                          in the related Prospectus
                                          Supplement.  In addition, if the
                                          related Prospectus Supplement
                                          provides that the property of a
                                          Trust will include a Pre-Funding
                                          Account, Certificateholders may
                                          receive a partial prepayment of
                                          principal on or immediately
                                          following the end of the Funding
                                          Period in an amount and manner
                                          specified in the related
                                          Prospectus Supplement.  In the
                                          event of such partial prepayment,
                                          the Certificateholders may be
                                          entitled to receive a prepayment
                                          premium from the Trust, in the
                                          amount and to the extent provided
                                          in the related Prospectus
                                          Supplement.
   
  The Trust Property  . . . . . . .       The property of each Trust will
                                          include a pool of retail
                                          installment sale contracts,
                                          installment loans, purchase money
                                          notes, or other notes (the
                                          "Receivables") secured by new or
                                          used (i) automobiles and light-
                                          duty trucks (the "Financed Motor
                                          Vehicles"), (ii) recreational
                                          vehicles (the "Financed
                                          Recreational Vehicles") and/or
                                          (iii) recreational sport and
                                          power boats (including any boat
                                          motors and accompanying trailers)
                                          and yachts (both power and sail)
                                          (the "Financed Boats"), including
                                          rights to receive certain payments
                                          made with respect to such
                                          Receivables, security interests in
                                          the Financed Motor Vehicles and
                                          Financed Recreational Vehicles
                                          (collectively, the "Financed
                                          Vehicles") and Financed Boats (the
                                          "Financed Vehicles" and "Financed
                                          Boats" being referred to
                                          collectively as the "Financed
                                          Assets"), as applicable, financed
                                          thereby, certain accounts and the
                                          proceeds thereof and any proceeds
                                          from claims on certain related
                                          insurance policies.  If so
                                          specified in the related
                                          Prospectus Supplement, Receivables
                                          held by a Trust may be held in the
                                          form of one or more certificates
                                          evidencing participation interests
                                          in such Receivables, each such
                                          participation interest evidencing
                                          a direct ownership interest in the
                                          Receivables evidenced thereby,
                                          and, in such event, all references
                                          to "Receivables" shall include and
                                          be deemed to be references to the
                                          Receivables held in such form.  On
                                          or prior to the Closing Date
                                          specified in the related
                                          Prospectus Supplement with respect
                                          to a Trust, the Seller(s) will
                                          sell or transfer Receivables (the
                                          "Initial Receivables") having an
                                          aggregate principal balance
                                          specified in the related
                                          Prospectus Supplement as of the
                                          dates specified therein (the
                                          "Initial Cutoff Date") to the
                                          Depositor, which will transfer the
                                          Initial Receivables to such Trust
                                          on the Closing Date pursuant to
                                          either a Sale and Servicing
                                          Agreement among the Depositor, the
                                          Servicer and the Trustee (as
                                          amended and supplemented from time
                                          to time, a "Sale and Servicing
                                          Agreement") or, if the Trust is to
                                          be treated as a grantor trust for
                                          federal income tax purposes, the
                                          related Pooling and Servicing
                                          Agreement among the Depositor, the
                                          Servicer and the Trustee.  The
                                          property of each Trust will also
                                          include amounts on deposit in
                                          certain trust accounts, including
                                          the related Collection Account,
                                          any Pre-Funding Account, any
                                          Reserve Account and any other
                                          account identified in the
                                          applicable Prospectus Supplement.
    
                                          To the extent provided in the
                                          related Prospectus Supplement, the
                                          Seller(s) will be obligated
                                          (subject only to the availability
                                          thereof) to sell to the Depositor
                                          which will be obligated to
                                          purchase and sell to the related
                                          Trust, and such Trust will then be
                                          obligated to purchase (subject to
                                          the satisfaction of certain
                                          conditions described in the
                                          applicable Sale and Servicing
                                          Agreement or Pooling and Servicing
                                          Agreement), additional Receivables
                                          (the "Subsequent Receivables")
                                          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 such Closing Date.  With
                                          respect to any Trust that is to be
                                          treated as a grantor trust for
                                          federal income tax purposes, the
                                          Funding Period, if any, will not
                                          exceed 90 days in length from the
                                          Closing Date, and with respect to
                                          any other Trust will not exceed
                                          one-year in length from the
                                          Closing.  With respect to each
                                          Trust, the Pre-Funded Amount on
                                          the Closing Date will not exceed
                                          25% of the aggregate initial
                                          principal balance of the
                                          Securities.

                                          The Receivables arise or will
                                          arise from loans originated by
                                          motor vehicle, recreational
                                          vehicle and boat dealers (the
                                          "Dealers") and purchased, directly
                                          or indirectly, by a Seller(s) and
                                          sold to the Depositor.  The
                                          Receivables will be selected from
                                          the contracts and loans owned by a
                                          Seller(s) or the Depositor based
                                          on the criteria specified in the
                                          Sale and Servicing Agreement or
                                          Pooling and Servicing Agreement,
                                          as applicable, and described
                                          herein and in the related
                                          Prospectus Supplement.

  Credit and Cash Flow Enhancement        If and to the extent specified in
                                          the related Prospectus Supplement,
                                          credit and cash flow enhancement
                                          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-collateralization, letters of
                                          credit, credit or liquidity
                                          facilities, surety bonds,
                                          guaranteed investment contracts,
                                          swaps or other interest rate
                                          protection agreements, repurchase
                                          obligations, yield supplement
                                          agreements or accounts, other
                                          agreements with respect to third
                                          party payments or other support,
                                          cash deposits or other
                                          arrangements.  Unless otherwise
                                          specified in the related
                                          Prospectus Supplement, any form of
                                          credit or cash flow enhancement
                                          will have certain limitations and
                                          exclusions from coverage
                                          thereunder, which will be
                                          described in the related
                                          Prospectus Supplement.

  Transfer and Servicing Agreements       With respect to each Trust, the
                                          Seller will sell the related
                                          Receivables to the Depositor,
                                          which, in turn, will sell the
                                          related Receivables to such Trust
                                          pursuant to a Sale and Servicing
                                          Agreement or a Pooling and
                                          Servicing Agreement.  The rights
                                          and benefits of any Trust under a
                                          Sale and Servicing Agreement will
                                          be assigned to the Indenture
                                          Trustee as collateral for the
                                          Notes of the related series. The
                                          Servicer will agree with such
                                          Trust to be responsible for
                                          servicing, managing, maintaining
                                          custody of and making collections
                                          on the Receivables. The person
                                          specified in the related
                                          Prospectus Supplement will
                                          undertake certain administrative
                                          duties under an Administration
                                          Agreement with respect to any
                                          Trust that has issued Notes.

                                          Unless otherwise specified in the
                                          related Prospectus Supplement, the
                                          Servicer will advance scheduled
                                          payments under each Precomputed
                                          Receivable which shall not have
                                          been timely made (a "Precomputed
                                          Advance"), to the extent that the
                                          Servicer, in its sole discretion,
                                          expects to recoup the Precomputed
                                          Advance from subsequent payments
                                          on or with respect to such
                                          Receivable or from other
                                          Precomputed Receivables.  With
                                          respect to Simple Interest
                                          Receivables, the Servicer shall
                                          advance any interest shortfall (a
                                          "Simple Interest Advance" and,
                                          together with a Precomputed
                                          Advance, an "Advance"). The
                                          Servicer shall be entitled to
                                          reimbursement of Advances from
                                          subsequent payments on or with
                                          respect to the Receivables to the
                                          extent described herein and in the
                                          related Prospectus Supplement.
                                          Unless otherwise provided in the
                                          related Prospectus Supplement, the
                                          Depositor will be obligated to
                                          repurchase any Receivable from the
                                          Trust, and the related Seller will
                                          be obligated to simultaneously
                                          repurchase such Receivable from
                                          the Depositor, if the interest of
                                          the applicable Trust in such
                                          Receivable is materially adversely
                                          affected by a breach of any
                                          representation or warranty made by
                                          such Seller with respect to the
                                          Receivable, if the breach has not
                                          been cured following the discovery
                                          by or notice to such Seller and
                                          the Depositor of the breach.  If
                                          so specified in the related
                                          Prospectus Supplement, the related
                                          Seller or the Depositor will be
                                          permitted, in a circumstance where
                                          it would otherwise be required to
                                          repurchase a Receivable as
                                          described in the preceding
                                          sentence, to instead substitute a
                                          comparable Receivable for the
                                          Receivable otherwise requiring
                                          repurchase, subject to certain
                                          conditions and eligibility
                                          criteria for the substitute to be
                                          summarized in the related
                                          Prospectus Supplement.

                                          Unless otherwise provided in the
                                          related Prospectus Supplement, the
                                          Servicer will be obligated to
                                          purchase or make Advances with
                                          respect to any Receivable if,
                                          among other things, it extends the
                                          date for final payment by the
                                          Obligor of such Receivable beyond
                                          the applicable Final Scheduled
                                          Maturity Date (as defined in the
                                          related Prospectus Supplement, the
                                          "Final Scheduled Maturity Date"),
                                          changes the annual percentage rate
                                          ("APR") or amount of a scheduled
                                          payment of such Receivable or
                                          fails to maintain a perfected
                                          security interest in the related
                                          Financed Asset.

                                          Unless otherwise specified in the
                                          related Prospectus Supplement, the
                                          Servicer will be entitled to
                                          receive a fee for servicing the
                                          Receivables of each Trust equal to
                                          a specified percentage of the
                                          aggregate principal balance of the
                                          related Receivables Pool, as set
                                          forth in the related Prospectus
                                          Supplement, plus certain late
                                          fees, prepayment charges and other
                                          administrative fees or similar
                                          charges. See "Description of the
                                          Transfer and Servicing Agreements
                                          -- Servicing Compensation and
                                          Payment of Expenses" herein and in
                                          the related Prospectus Supplement.

  Certain Legal Aspects of the
  Receivables;                            In connection with the sale of
    Repurchase Obligations  . . . .       Receivables to a Trust, security
                                          interests in the Financed Assets
                                          securing such Receivables will be
                                          assigned, directly or indirectly,
                                          by the related Dealer to the
                                          Seller(s) and by the Seller(s) to
                                          the Depositor and by the Depositor
                                          to such Trust.  Due to
                                          administrative burden and expense,
                                          the certificates of title to the
                                          Financed Motor Vehicles and those
                                          Financed Recreational Vehicles and
                                          Financed Boats financed in states
                                          where security interests in
                                          recreational vehicles or boats, as
                                          applicable, are subject to
                                          certificate of title statutes will
                                          not be amended to reflect any such
                                          assignments, the Uniform
                                          Commercial Code ("UCC") financing
                                          statements in respect of those
                                          Financed Recreational Vehicles and
                                          Financed Boats financed in states
                                          where security interests in
                                          recreational vehicles or boats, as
                                          applicable, are perfected by
                                          filing a UCC-1 financing statement
                                          will not be amended to reflect
                                          such assignments, and the
                                          assignment of liens perfected
                                          pursuant to federal law
                                          ("Preferred Mortgages") in respect
                                          of Financed Boats documented under
                                          federal law will not be filed as
                                          required under federal law to
                                          reflect such assignments.  In the
                                          absence of such procedures, such
                                          Trust may not have a perfected
                                          security interest in the Financed
                                          Assets Vehicles or Financed Boats
                                          in some states and will not have a
                                          perfected security interest in
                                          Financed Boats documented under
                                          federal law.  If such Trust does
                                          not have a perfected security
                                          interest in a Financed Asset, its
                                          ability to realize on such
                                          Financed Asset in the event of a
                                          default may be adversely affected. 
                                          To the extent the security
                                          interest is perfected, such Trust
                                          will have a prior claim over
                                          subsequent purchasers of such
                                          Financed Asset and holders of
                                          subsequently perfected security
                                          interests.  However, as against
                                          liens for repairs of a Financed
                                          Assets or for taxes unpaid by an
                                          Obligor under a Receivable, or
                                          because of fraud or negligence,
                                          such Trust could lose the priority
                                          of its security interest or its
                                          security interest in Financed
                                          Assets.

                                          Federal and state consumer
                                          protection laws impose
                                          requirements upon creditors in
                                          connection with extensions of
                                          credit and collections of retail
                                          installment loans, and certain of
                                          these laws make an assignee of
                                          such a loan liable to the obligor
                                          thereon for any violation by the
                                          lender.  Unless otherwise
                                          specified in the related
                                          Prospectus Supplement, the
                                          Depositor will be obligated to
                                          repurchase from the Trust and the
                                          related Seller will be obligated
                                          to simultaneously repurchase from
                                          the Depositor any Receivable which
                                          fails to comply with such
                                          requirements.  The Depositor's
                                          obligation to make such repurchase
                                          is contingent upon the related
                                          Seller performing its obligation
                                          to repurchase such Receivable from
                                          the Depositor on account of such
                                          failure.
   
  Tax Status  . . . . . . . . . . .       Unless the Prospectus Supplement
                                          specifies that the related Trust
                                          will be treated as a grantor trust
                                          and, upon the issuance of the
                                          related series of Securities, Tax
                                          Counsel to such Trust will deliver
                                          an opinion to the effect that, for
                                          federal income tax purposes:
                                          (i) all or certain specified
                                          classes of 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 a partnership in
                                          which such Certificateholder is a
                                          partner for federal income and
                                          state income tax purposes.
                                          Alternative characterizations of
                                          such 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, upon the issuance of the
                                          related series of Certificates,
                                          Tax Counsel to such Trust 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 "Federal Income 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 and
                                          any Certificates that are issued
                                          by a Trust that is a grantor trust
                                          and are not subordinated to any
                                          other class of Certificates are
                                          eligible for purchase by employee
                                          benefit plans.
                                          Unless otherwise specified in the
                                          related Prospectus Supplement, the
                                          Certificates of any series that
                                          are subordinated to any other
                                          Security of that series 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
   
     CERTAIN LEGAL ASPECTS -- SECURITY INTERESTS IN FINANCED ASSETS.  Trusts
May Not Have A Perfected Security Interest in Certain Financed Assets.  In
connection with the sale of Receivables to a Trust, security interests in the
Financed Assets securing such Receivables will be, or will have been,
assigned by the Seller(s) to the Depositor and by the Depositor to such Trust
simultaneously with the sale of such Receivables to such Trust.  Due to
administrative burden and expense, (i) the certificates of title to the
Financed Motor Vehicles and those Financed Recreational Vehicles and Financed
Boats financed in states where security interests in recreational vehicles or
boats, as applicable, are subject to certificate of title statutes will not
be amended to reflect such assignments, (ii) UCC financing statements in
respect of those Financed Recreational Vehicles and Financed Boats financed
in states where security interests in recreational vehicles or boats, as
applicable, are perfected by filing a UCC-1 financing statement will not be
amended to reflect such assignments and (iii) and the assignment of liens
created pursuant to Preferred Mortgages in respect of Financed Boats
documented under federal law will not be filed as required by federal law to
reflect such assignments.  In the absence of such procedures, such Trust may
not have a perfected security interest in the Financed Assets in some states
and will not have a perfected security interest in the Financed Boats 
documented under Federal Law.

     Unless otherwise provided in the related Prospectus Supplement, the
Depositor will be obligated to repurchase from the related Trust and the
related Seller will be obligated to simultaneously repurchase from the
Depositor any Receivable sold to such Trust as to which a perfected security
interest in the name of the related Seller in the Financed Asset securing
such Receivable shall not exist as of the date such Receivable is transferred
to such Trust, if such failure shall materially adversely affect the interest
of such Trust in such Receivable and if such failure shall not have been
cured by the last day of the second month following the discovery by or
notice to the Seller(s) of such breach. The Depositor's obligation to make
such repurchase is contingent upon the related Seller performing its
obligation to repurchase such Receivable from the Depositor on account of
such failure.  Moreover, such repurchase obligations will not address or
remedy the circumstance where a perfected security interest in the name of
the related Seller in the Financed Asset securing a Receivable has not been
perfected in the related Trust as a result of the absence of the procedures
described in the preceding paragraph or for any other reason.  If such Trust
does not have a perfected security interest in a Financed Vehicle or Financed
Boat, its ability to realize on such Financed Asset in the event of a default
may be adversely affected.  This could adversely affect the amount available
for distribution to the Securityholder.

     CERTAIN LIENS WILL HAVE PRIORITY OVER A PERFECTED SECURITY INTEREST.  
To the extent the security interest
is perfected, such Trust will have a prior claim over subsequent purchasers
of such Financed Asset and holders of subsequently perfected security 
interests.  However, as against liens for repairs of a Financed Asset or for
taxes unpaid by an Obligor under a Receivable, or through fraud or negligence,
such Trust could lose the priority of its security interest or its
security interest in a Financed Asset.  
In addition, in the case of a Financed Boat,
certain additional liens, including a lien for damages arising out of a
maritime tort, for wages of a stevedore when employed directly by the owner, 
operator, master, ship's husband, or agent of the vessel, for wages of the crew
of a vessel, for general average, or a
lien for salvage may, as a matter of law, have priority over perfected first
priority liens.  None of the Seller(s), the Servicer or the Depositor will
have any obligation to repurchase a Receivable as to which any of the
aforementioned occurrences result in such Trust's losing the priority of its
security interest or its security interest in such Financed Asset after the
date such security interest was conveyed to such Trust.  See "Certain Legal
Aspects of the Receivables -- Security Interest in Vehicles" and "- Security
Interest in Boats" herein.

     Certain Legal Aspects -- Security Interest in the Receivables.  The
Receivables will be treated by each Trust as "chattel paper" as defined in
the UCC.  Pursuant to the UCC, the sale of chattel paper is treated
in a manner similar to a security interest in chattel paper.  Perfection of
a security interest in chattel paper may generally be made by filing UCC-1
financing statements in respect thereof or by possession of the chattel paper.
In order to protect each Trust's ownership or security interest in its 
Receivables, the Depositor will file UCC-1 financing statements with the
appropriate authorities in the States of New York, Delaware and any other
states deemed advisable by the Depositor to give notice of such Trust's
ownership interest (and any related Indenture Trustee's security interest) in
the Receivables and proceeds thereof.  Under each Sale and Servicing Agreement
and Pooling and Servicing Agreement, the Servicer will be appointed custodian
of the Receivables by the Trustee and the Servicer will otherwise be obligated
to maintain the perfection of each Trust's and any related Indenture Trustee's
interest in the Receivables.  The filing of UCC-1 financing statements as
described above and possession of the chattel paper by the Servicer will reduce
but not eliminate the risks involved in perfection.  A Trust could lose
priority of its security interest in the Receivables to certain liens arising
by operation of law or in certain cases by fraud or negligence.  Moreoever, 
if the Servicer should lose or inadvertently give up possession of the 
chattel paper, a good faith purchaser of the chattel paper without knowledge 
who gives new value and takes possession of it in the ordinary course of 
such purchaer's business has priority over a security interest (including 
an ownership interest) in the chattel paper that is perfected by filing 
UCC-1 financing statements.  In addition, the Receivables will not be 
stamped to reflect the sale and assignment of the Receivables to the 
Trust.  Therefore, any good faith purchaser of the chattel paper 
described above would not be deemed to have knoweldge of the security 
interest (including an ownership interset) therein because such purchaser 
would not learn of the sale of or security interest in the Receivables 
from a review of the chattel paper.

     CERTAIN LEGAL ASPECTS -- CONSUMER PROTECTION LAWS.  Federal and state
consumer protection laws impose requirements upon creditors in connection
with extensions of credit and collections of retail installment loans and
certain of these laws make an assignee of such a loan (such as such Trust)
liable to the obligor thereon for any violation by the lender.  The
application of such laws could render a Receivable unenforceable or otherwise
uncollectible.  The inability of Trust to realize amounts owed in respect of
such Receivable could adversely affect the amount available for distribution
to the Securityholders.  Unless otherwise specified in the related Prospectus
Supplement, the Depositor will be obligated to repurchase from the Trust and
the related Seller will be obligated to simultaneously repurchase from the
Depositor any Receivable which fails to comply with such requirements.  The
Depositor's obligation to make such repurchase is contingent upon the related
Seller performing its obligation to repurchase such Receivable from the
Depositor on account of such failure.  See "Certain Legal Aspects of the
Receivables -- Consumer Protection Laws" herein.

     CERTAIN LEGAL ASPECTS -- INSOLVENCY CONSIDERATIONS.  Each Seller will
represent and warrant that the transfer of the Receivables by it to the
Depositor will constitute a sale.  In addition, the Depositor intends
that the Transfer of Receivables by it to a Trust will constitute a sale.

     CONSIDERATIONS RELATING TO THE INSOLVENCY OF A BANK SELLER.  
In the case of a seller
(a "Bank Seller") that is a depository institution whose deposits are insured
by the Federal Deposit Insurance Corporation (the "FDIC"), if such Bank
Seller were to become insolvent, the Financial Institutions Reform, Recovery
and Enforcement Act of 1989 ("FIRREA") sets forth certain powers that the
FDIC could exercise if it were appointed as receiver of such Bank Seller. 
Subject to clarification by FDIC regulations or interpretations, it would
appear from the positions taken by the FDIC before and after the passage of
FIRREA that the FDIC in its capacity as receiver for a Bank Seller would not
interfere with the timely transfer to the Depositor of payments collected on
the Receivables.  If the transfer to the Depositor were to be characterized
as a secured loan, to the extent that the Seller would be deemed to have
granted a security interest in the Receivables to the Depositor, and that
interest had been validly perfected before the Bank Seller's insolvency and
had not been taken in contemplation of insolvency, that security interest
should not be subject to avoidance, and payments to the Trust with respect to
the Receivables should not be subject to recovery by the FDIC as receiver of
the Bank Seller.  If however, the FDIC were to assert a contrary position,
such as by requiring the Indenture Trustee or the Trustee to establish its
right to those payments by submitting to and completing the administrative
claims procedure established under FIRREA, delays in payments on the related
Securities and possible reductions in the amount of those payments could
occur.  See "Certain Legal Aspects of the Receivables -- Other Limitations". 

     CONSIDERATIONS RELATING TO THE INSOLVENCY OF A NONBANK SELLER OR THE
DEPOSITOR.  If either a Seller other than a Bank Seller (a "Nonbank Seller") or
the Depositor were to become a debtor in a bankruptcy case (or if the parent
of either were to become a debtor in a bankruptcy case and the assets of the
Nonbank Seller or Depositor, as applicable, were consolidated with those of
its parent) and a creditor or trustee-in-bankruptcy of such debtor or such
debtor itself were to take the position that the transfer of Receivables to
the Depositor or such Trust, as the case may be, should, notwithstanding the
intent of the parties that it be treated as a sale, instead be treated as a
pledge of such Receivables to secure a borrowing of such debtor, delays in
payments of collections of Receivables to the related Securityholders could
occur or (should the court rule in favor of any such trustee, debtor or
creditor) reductions in the amounts of such payments could result.  If the
transfer of Receivables by a Nonbank Seller to the Depositor or by the
Depositor to a Trust is treated as a pledge instead of a sale, a tax or
government lien on the property of the Nonbank Seller or the Depositor, as
applicable, arising before such Receivables transfer may have priority over
such Trust's interest in such Receivables.  If the transactions contemplated
herein are treated as a sale, the Receivables would not be part of the
Nonbank Seller's or Depositor's bankruptcy estate and would not be available
to their respective creditors.

     With respect to each Trust that is not a grantor trust, if the related
Prospectus Supplement so provides, upon the occurrence of an Insolvency Event
of the Depositor, the Indenture Trustee or Trustee for such Trust will
promptly sell, dispose of or otherwise liquidate the related Receivables
in a commercially reasonable manner on commercially reasonable terms,
except under certain limited circumstances.  The proceeds from any such sale,
disposition or liquidation of Receivables will be treated as collections
on the Receivables and deposited in the Collection Account of such Trust.  
If the proceeds from the liquidation of the Receivables and any amounts on
deposit in the Reserve Account, the Note Distribution Account, if any, and
the Certificate Distribution Account with respect to any such Trust and any
amounts available from any credit enhancement are not sufficient to pay any
Notes and the Certificates of the related series in full, the amount of
principal returned to any Noteholders or the Certificatheolders will be
reduced and such Noteholders and Certificateholders will incur a loss.  
See "Description of the Transfer and Servicing Agreements -- Insolvency
Event".

     OCTAGON GAS CASE.  In Octagon Gas Systems, Inc. v. Rimmer, 995 
F.2d 948 (10th Cir.        ------------------------     ------
1993), the U.S. Court of Appeals for the 10th Circuit determined that
"accounts," a defined term under the Uniform Commercial Code, would be
included in the bankruptcy estate of a transferor regardless of whether the
transfer is treated as a sale or a secured loan.  Although the Receivables
are likely to be viewed as "chattel paper," as defined under the Uniform
Commercial Code, rather than as accounts, the Octagon holding is equally
applicable to chattel paper. The circumstances under which the Octagon ruling
would apply are not fully known and the extent to which the Octagon decision
will be followed in other courts or outside of the Tenth Circuit is not
certain.  If the holding in the Octagon case were applied in a bankruptcy of
the Depositor or a Seller, however, even if the transfer of Receivables to
the Depositor and the transfer of the Receivables to the Trust were treated
as a sale, the Receivables would be part of the Depositor's or Seller's
bankruptcy estate (as applicable) and would be subject to claims of certain
creditors, and delays and reductions in payments to the Securityholders could
result.

     RELIANCE ON REPRESENTATIONS AND WARRANTIES BY THE DEPOSITOR, THE SELLER(S)
AND THE SERVICER.  None of the Seller(s), the Servicer, the Depositor or any of
their respective affiliates will generally be obligated to make any payments
in respect of any Notes, the Certificates or the Receivables of a Trust. 
However, in connection with the sale of Receivables by the Seller(s) to the
Depositor and the Depositor to a Trust, the Seller(s) will make
representations and warranties with respect to the characteristics of such
Receivables and, in certain circumstances, the Depositor may be required to
repurchase from the Trust and the related Seller would be required to
simultaneously repurchase from the Depositor Receivables with respect to
which such representations and warranties have been breached.  Alternatively,
if so specified in the related Prospectus Supplement, the related Seller or
the Depositor will be permitted, in a circumstance where it would otherwise
be required to repurchase a Receivable as described in the preceding
sentence, to instead substitute a comparable Receivable for the Receivable
otherwise requiring repurchase, subject to certain conditions and eligibility
criteria for the substitute Receivable to be summarized in the related
Prospectus Supplement.  The Depositor's obligation to make such repurchase or
substitution is contingent upon the related Seller performing its obligation
to repurchase or substitute for such Receivable from the Depositor.  See
"Description of the Transfer and Servicing Agreements -- Sale and Assignment
of Receivables".  In addition, under certain circumstances, the Servicer may
be required to purchase Receivables.  See "Description of the Transfer and
Servicing Agreements -- Servicing Procedures".  If collections on any
Receivable were reduced as a result of any matter giving rise to a repurchase
or purchase obligation on the part of the Depositor, the Seller and/or the
Servicer, as the case may be, and the Depositor, the Seller and/or the
Servicer failed for any reason to perform in accordance with that obligation,
then delays in payments on the Securities and possible reductions in the
amount of those payments could occur.  Moreover, if the Servicer were to
cease acting as Servicer, delays in processing payments on the Receivables
and information in respect thereof could occur and result in delays in
payments to the Securityholders.

     SUBORDINATION; LIMITED ASSETS.  To the extent specified in the related
Prospectus Supplement, distributions of interest and principal on one or more
classes of Certificates of a series may be subordinated in priority of
payment to interest and principal due on the Notes, if any, of such series or
one or more other classes of Certificates of such series.  Moreover, each
Trust will not have, nor is it permitted or expected to have, any significant
assets or sources of funds other than the Receivables and, to the extent
provided in the related Prospectus Supplement, a Pre-Funding Account, a
Reserve Account and any other credit enhancement.  The Notes of any series
will represent obligations solely of, and the Certificates of any series will
represent interests solely in, the related Trust and neither the Notes nor
the Certificates of any series will be insured or guaranteed by any of the
Seller(s), the Depositor, the applicable Trustee, any Indenture Trustee or
any other person or entity.  Consequently, holders of the Securities of any
series must rely for repayment upon payments on the related Receivables and,
if and to the extent available, amounts on deposit in the Pre-Funding Account
(if any), the Reserve Account (if any) and any other credit enhancement, all
as specified in the related Prospectus Supplement.  If such amounts and
credit enhancement are exhausted (and not replenished), the related Trust
will depend solely on payments on the Receivables to make distributions on
the Certificates, and the Certificateholders will bear the risk of
delinquency, loan loss and repossessions with respect to the Receivables.

     MATURITY AND PREPAYMENT CONSIDERATIONS.  All the Receivables are
prepayable at any time.  (For this purpose the term "prepayments" includes
prepayments in full, partial prepayments (including those related to rebates
of extended warranty contract costs and insurance premiums) and liquidations
due to default, as well as receipts of proceeds from physical damage, credit
life and disability insurance policies and certain other Receivables
repurchased for administrative reasons).  The rate of prepayments on the
Receivables may be influenced by a variety of economic, social and other
factors, including the fact that an Obligor generally may not sell or
transfer the Financed Asset securing a Receivable without the consent of the
Depositor.  The rate of prepayment on the Receivables may also be influenced
by the structure of the loan evidencing the Receivable.  In addition, under
certain circumstances, the Depositor will be obligated to repurchase from the
Trust, and the related Seller will be obligated to simultaneously repurchase
from the Depositor (or in either case, if so specified in the related
Prospectus Supplement and subject to the conditions summarized therein,
substitute for) Receivables pursuant to a Sale and Servicing Agreement or
Pooling and Servicing Agreement as a result of certain breaches of
representations and warranties and, under certain circumstances, the Servicer
will be obligated to purchase Receivables pursuant to such Sale and Servicing
Agreement or Pooling and Servicing Agreement as a result of breaches of
certain covenants.  See "Description of the Transfer and Servicing
Agreements -- Sale and Assignment of Receivables".  Any reinvestment risks
resulting from a faster or slower incidence of prepayment of Receivables held
by a given Trust will be borne entirely by the Securityholders of the related
series of Securities.  See also "Description of the Transfer and Servicing
Agreements -- Termination" regarding the Servicer's option to purchase the
Receivables of a given Receivables Pool and "-- Insolvency Event" regarding
the sale of the Receivables owned by a Trust that is not a grantor trust if
an Insolvency Event with respect to the Depositor occurs.

     RISK OF COMMINGLING.  With respect to each Trust, the Servicer will
deposit all payments on the related Receivables (from whatever source) and
all proceeds of such Receivables collected during each Collection Period into
the Collection Account of such Trust within two business days of receipt
thereof.  However, in the event that the Servicer satisfies certain
requirements for monthly or less frequent remittances and the Rating Agencies
(as such term is defined in the related Prospectus Supplement, the "Rating
Agencies") affirm their ratings of the related Securities at the initial
level, then for so long as the servicer specified in the related Prospectus
Supplement is the Servicer and provided that (i) there exists no Servicer
Default and (ii) each other condition to making such monthly or less frequent
deposits as may be specified by the Rating Agencies and described in the
related Prospectus Supplement is satisfied, the Servicer will not be required
to deposit such amounts into the Collection Account of such Trust until on or
before the business day preceding each Distribution Date.  The Servicer will
deposit the aggregate Purchase Amount of Receivables purchased by the
Servicer into the applicable Collection Account on or before the business day
preceding each Distribution Date.  Pending deposit into such Collection
Account, collections may be invested by the Servicer at its own risk and for
its own benefit and will not be segregated from funds of the Servicer.  If
the Servicer were unable to remit such funds, such funds will not be
available for distribution to the applicable Securityholders and such
Securityholders might incur a loss.  To the extent set forth in the related
Prospectus Supplement, the Servicer may, in order to satisfy the requirements
described above, obtain a letter of credit or other security for the benefit
of the related Trust to secure timely remittances of collections on the
related Receivables and payment of the aggregate Purchase Amount with respect
to Receivables purchased by the Servicer.

     RISK ASSOCIATED WITH SUBSEQUENT RECEIVABLES AND THE PRE-FUNDING ACCOUNT. 
If so specified in the related Prospectus Supplement, the Seller(s) will be
obligated to sell, and the Depositor will be obligated to purchase and then
transfer to the related Trust which Trust will then be obligated to purchase,
Subsequent Receivables from time to time during the Funding Period specified
in the related Prospectus Supplement.  With respect to any Trust that is to
be treated as a grantor trust for federal income tax purposes, the Funding
Period, if any, will not exceed 90 days in length from the Closing Date, and
with respect to any other Trust will not exceed one-year in length from the
Closing.  With respect to each Trust, the Pre-Funded Amount on the Closing
Date will not exceed 25% of the aggregate initial principal balance of the
Securities.

     Changes in Characteristics of Receivables Pool Due to Subsequent
Receivables.  Amounts on deposit in any Pre-Funding
Account may be invested only in Eligible Investments.  Subsequent Receivables
may be originated by the Dealers at a later date using credit criteria
different from those which were applied to any Initial Receivables and may be
of a different credit quality and seasoning.  In addition, following the
transfer of Subsequent Receivables to the applicable Trust, the
characteristics of the entire pool of Receivables included in such Trust may
vary from those of the Initial Receivables transferred to such Trust.  As a
result, it is possible that the credit quality of the Receivables in a Trust,
as a whole, may decline as a result of the inclusion of Subsequent
Receivables and may result in a higher rate of payment to the applicable
Securityholders as a result of an increased level of defaults on such
Receivables.  

     USE OF BALANCE IN PRE-FUNDING ACCOUNT TO PREPAY SECURITIES.  To the
extent that amounts on deposit in the Pre-Funding Account have
not been fully applied to the conveyance of Subsequent Receivables to a Trust
by the end of the Funding Period and such amount exceeds the applicable
amount described in the related Prospectus Supplement, the holders of
Securities issued by the related trust will receive, on the Distribution Date
or Payment Date on or immediately following the last day of the applicable
Funding Period, a prepayment of principal in an amount equal to the amount
remaining in the Pre-Funding Account following the purchase of any Subsequent
Receivables on or immediately preceding such Distribution Date or Payment
Date.  It is anticipated that the principal balance of Subsequent Receivables
sold to a Trust will not be exactly equal to the amount on deposit in the
Pre-Funding Account, and that therefore there will be at least a nominal
amount of principal prepaid to the holders of the Securities issued by such
Trust.  Securityholders will bear all reinvestment risk associated with
distribution of amounts on deposit in the Prefunding Account after
termination of the applicable Funding Period. Any such distribution will have
the effect of a prepayment on the related Receivables and may result in a
reduction in the yield to maturity of any class of Securities to which such
amounts are distributed.  In addition, a higher than expected rate of payment
may result in a reduction in the yield to maturity of any class of Securities
to which such payments are distributed.   

     RIGHTS OF NOTEHOLDERS TO DIRECT CERTAIN MATTERS AFFECTING THE 
CERTIFICATEHOLDERS.  In general, with respect
to any Trust issuing Notes, until the Notes have been paid in full, 
the ability to
direct the related Trust with respect to certain actions permitted to be
taken under the related Transfer and Servicing Agreements rests with the
related Indenture Trustee and the Noteholders instead of the
Certificateholders.
    
     For example, unless otherwise provided in the related Prospectus
Supplement with respect to a Trust issuing Notes, in the event a Servicer
Default occurs, the Indenture Trustee or the Noteholders with respect to such
series, as described under "Description of the Transfer and Servicing
Agreements -- Rights upon Servicer Default", may remove the Servicer without
the consent of the Trustee or any of the Certificateholders with respect to
such series.  The Trustee or the Certificateholders with respect to such
series will not have the ability to remove the Servicer if a Servicer Default
occurs.  In addition, the Noteholders of such series have the ability, with
certain specified exceptions, to waive defaults by the Servicer, including
defaults that could materially adversely affect the Certificateholders of
such series.  See "Description of the Transfer and Servicing Agreements --
Waiver of Past Defaults".

     BOOK-ENTRY REGISTRATION.  Unless otherwise specified in the related
Prospectus Supplement, each class of Securities of a given series will be
initially represented by one or more certificates registered in the name of
Cede & Co. ("Cede"), or any other nominee for the Depository Trust Company
("DTC") set forth in the related Prospectus Supplement (Cede, or such other
nominee, "DTC's Nominee"), and will not be registered in the names of the
holders of the Securities of such series or their nominees.  Because of this,
unless and until Definitive Securities for such series are issued, holders of
such Securities will not be recognized by the Trustee or any applicable
Indenture Trustee as "Certificateholders", "Noteholders" or
"Securityholders", as the case may be (as such terms are used herein or in
the related Pooling and Servicing Agreement or related Indenture and Trust
Agreement, as applicable).  Hence, until Definitive Securities are issued,
holders of such Securities will only be able to exercise the rights of
Securityholders indirectly through DTC and its participating organizations. 
See "Certain Information Regarding the Securities -- Book-Entry Registration"
and "-- Definitive Securities".


                                  THE TRUSTS
   
     With respect to each series of Securities, the Depositor will establish
a separate Trust pursuant to the respective Trust Agreement or Pooling and
Servicing Agreement, as applicable, for the transactions described herein and
in the related Prospectus Supplement.  The property of each Trust will
include a pool (a "Receivables Pool") of retail installment sales contracts,
purchase money notes or other notes between dealers (the "Dealers") and
purchasers (the "Obligors") of new and used (i) automobiles and light-duty
trucks ("Financed Motor Vehicles," and the Receivables with respect thereto,
"Motor Vehicle Receivables"), (ii) recreational vehicles ("Financed
Recreational Vehicles," and the Receivables with respect thereto,
"Recreational Vehicle Receivables") and/or (iii) recreational sport and
power boats (including any boat motors and accompanying trailers) and yachts
(both power and sail) ("Financed Boats," and the Receivables with respect
thereto, "Marine Receivables") or installment loans made to Obligors for such
purchases and all payments due thereunder on and after the applicable cutoff
date (as such term is defined in the related Prospectus Supplement, a "Cutoff
Date") in the case of Precomputed Receivables and all payments received
thereunder on and after the applicable Cutoff Date in the case of Simple
Interest Receivables.  A Receivables Pool may consist solely of Motor Vehicle
Receivables, Recreational Vehicle Receivables or Marine Receivables, or any
combination of such Receivables, all as specified in the related Prospectus
Supplement.  The Receivables of each Receivables Pool were or will be
originated by the Dealers or lenders, purchased by the Seller(s), directly or
indirectly, pursuant to agreements with Dealers ("Dealer Agreements") or such
lenders and sold to the Depositor.  Such Receivables will be serviced by the
Servicer.  On or prior to the applicable Closing Date, the Seller(s) will
sell the Receivables to the Depositor.  On the applicable Closing Date, the
Depositor will sell the Initial Receivables of the applicable Receivables
Pool to the Trust to the extent, if any, specified in the related Prospectus
Supplement.  To the extent so provided in the related Prospectus Supplement,
Subsequent Receivables will be conveyed to the Trust as frequently as daily
during the Funding Period.  Any Subsequent Receivables so conveyed will also
be assets of the applicable Trust, subject to the prior rights of the related
Indenture Trustee and the Noteholders, if any, therein.  The property of each
Trust will also include (i) such amounts as from time to time may be held in
separate trust accounts established and maintained pursuant to the related
Sale and Servicing Agreement or Pooling and Servicing Agreement and the
proceeds of such accounts, as described herein and in the related Prospectus
Supplement; (ii) security interests in the Financed Assets and any other
interest of the Depositor in such Financed Assets; (iii) the rights to
proceeds from claims on certain physical damage, credit life and disability
insurance policies covering the Financed Assets or the Obligors, as the case
may be; (iv) the interest of the Depositor in any proceeds from recourse to
Dealers on Receivables or Financed Assets with respect to which the Servicer
has determined that eventual repayment in full is unlikely; (v) any property
that shall have secured a Receivable and that shall have been acquired by the
applicable Trust; and (vi) any and all proceeds of the foregoing.  To the
extent specified in the related Prospectus Supplement, a Pre-Funding Account,
a Reserve Account or other form of credit enhancement may be a part of the
property of any given Trust or may be held by the Trustee or an Indenture
Trustee for the benefit of holders of the related Securities.  Additionally,
pursuant to the Dealer Agreements, the Dealers have an obligation after
origination to repurchase Receivables as to which Dealers have made certain
misrepresentations.

     With respect to each series of Securities, if so specified in the
related prospectus supplement, prior to its sale of Receivables to the Trust,
the Depositor may hold such assets in the form of one or more participation
certificates evidencing the entire undivided ownership interest therein
(each, a "Participation").  In such event, the related Trust will not
hold the Receivables in Participation form to the extent that the terms
of the sale of the
Receivables to the Trust and of any such Participation will provide that
immediately upon such sale, the Participation will be dissolved and the Trust
will hold the Receivables directly.

     The Servicer will continue to service the Receivables held by each Trust
and will receive fees for such services.  See "Description of the Transfer
and Servicing Agreements -- Servicing Compensation and Payment of Expenses"
herein and in the related Prospectus Supplement.  To facilitate the servicing
of the Receivables, each Trustee will authorize the Servicer to retain
physical possession of the Receivables held by each Trust and other documents
relating thereto as custodian for each such Trust.  Due to the administrative
burden and expense, the certificates of title of UCC financing statements, as
applicable, to the Financed Assets will not be amended to reflect the sale
and assignment of the security interest in the Financed Assets to each Trust,
and assignments to the Trust of the Preferred Mortgages in respect of
federally documented Financed Boats will not be filed.  In the absence of
such an amendment or filing, a Trust may not have a perfected security
interest in the Financed Assets in all states and will not have a perfected
security interest in federally documented Financed Boats.  See "Risk Factors
- -- Certain Legal Aspects -- Security Interest in Financed Assets," "Certain
Legal Aspects of the Receivables" and "Description of the Transfer and
Servicing Agreements -- Sale and Assignment of Receivables".
    
     If the protection provided to any Noteholders of a series by the
subordination of the related Certificates and by the Reserve Account, if any,
or other credit enhancement for such series or the protection provided to
Certificateholders by any such Reserve Account or other credit enhancement is
insufficient, such Noteholders or Certificateholders, as the case may be,
would have to look principally to the Obligors on the related Receivables,
the proceeds from the repossession and sale of Financed Assets which secure
defaulted Receivables and the proceeds from any recourse against Dealers with
respect to such Receivables.  In such event, certain factors, such as the
applicable Trust's not having perfected security interests in the Financed
Assets in all states or, if applicable, under federal law, may affect the
Servicer's ability to repossess and sell the collateral securing the
Receivables, and thus may reduce the proceeds to be distributed to the
holders of the Securities of such series.  See "Description of the Transfer
and Servicing Agreements -- Distributions", "-- Credit and Cash Flow
Enhancement" and "Certain Legal Aspects of the Receivables".

     The principal offices of each Trust and the related Trustee will be
specified in the applicable Prospectus Supplement.

THE TRUSTEE

     The Trustee for each Trust will be specified in the related Prospectus
Supplement.  The Trustee's liability in connection with the issuance and sale
of the related Securities is limited solely to the express obligations of
such Trustee set forth in the related Trust Agreement and the Sale and
Servicing Agreement or the related Pooling and Servicing Agreement, as
applicable.  A Trustee may resign at any time, in which event the Servicer,
or its successor, will be obligated to appoint a successor trustee.  The
Administrator of a Trust that is not a grantor trust and the Servicer in
respect of a Trust that is a grantor trust may also remove the Trustee if the
Trustee ceases to be eligible to continue as Trustee under the related Trust
Agreement or Pooling and Servicing Agreement, as applicable, or if the
Trustee becomes insolvent.  In such circumstances, the Administrator or
Servicer, as applicable, will be obligated to appoint a successor trustee. 
Any resignation or removal of a Trustee and appointment of a successor
trustee will not become effective until acceptance of the appointment by the
successor trustee.

                            THE RECEIVABLES POOLS

GENERAL
   
     The Receivables in each Receivables Pool are and will be retail
installment sales contracts, installment loans, purchase money orders or
other notes that have been or will be originated by a Dealer and purchased by
a Seller pursuant to a Dealer Agreement between the related seller (the
"Seller"), and the Dealer and will be Motor Vehicle Receivables, Recreational
Vehicle Receivables or Marine Receivables.  Receivables held by any Seller
may have been acquired from other Sellers.  The Sellers may include banks or
other financial institutions and will be entities involved in origination,
secondary market purchasing and/or servicing of the asset
types represented by the Receivables in the related Series.  Each Seller 
with respect to a Series
will be identified in the related Prospectus Supplement.  A Receivables Pool
may consist solely of Motor Vehicle Receivables, Recreational Vehicle
Receivables or Marine Receivables, or any combination of such Receivables,
all as specified in the related Prospectus Supplement.  In addition, to the
extent described in any Prospectus Supplement, the related Receivables Pool
may include Receivables acquired by an Affiliate through acquisitions. 
Receivables of a Seller will be transferred to the Depositor pursuant to a
Receivables Purchase Agreement for sale by the Depositor to the applicable
Trust.
    
     The Receivables to be held by each Trust will be purchased by the
Depositor from the portfolio of the Seller(s) for inclusion in a Receivables
Pool in accordance with several criteria, including that each Receivable
(i) is secured by a new or used motor vehicle, recreational vehicle or boat,
(ii) was originated in the United States, (iii) is a Simple Interest
Receivable or a Precomputed Receivable and (iv) as of the Cutoff Date (a) had
an outstanding principal balance of at least the amount set forth in the
related Prospectus Supplement, (b) was not more than 30 days (or such other
number of days specified in the related Prospectus Supplement) past due,
(c) had a remaining number of scheduled payments not more than the number set
forth in the related Prospectus Supplement, (d) had an original number of
scheduled payments not more than the number set forth in the related
Prospectus Supplement and (e) had a Contract Rate of not less than the rate
per annum set forth in the related Prospectus Supplement.  No selection
procedures believed by the Depositor to be adverse to the Securityholders of
any series were or will be used in selecting the related Receivables.  Terms
of the loans constituting such Receivables which are material to investors
are described herein or in the related Prospectus Supplement.

     "Simple Interest Receivables" are receivables that provide for the
amortization of the amount financed under each receivable over a series of
fixed level payment monthly installments.  However, unlike the monthly
installment under an Actuarial Receivable, each monthly installment consists
of an amount of interest which is calculated on the basis of the outstanding
principal balance of the receivable multiplied by the stated Contract Rate
and further multiplied by the period elapsed (as a fraction of a calendar
year) since the preceding payment of interest was made.  As payments are
received under a Simple Interest Receivable, the amount received is applied,
first, to interest accrued to the date of payment, second, to reduce the
unpaid principal balance, and third, to late fees and other fees and charges,
if any.  Accordingly, if an Obligor pays a fixed monthly installment before
its scheduled due date, the portion of the payment allocable to interest for
the period since the preceding payment was made will be less than it would
have been had the payment been made as scheduled, and the portion of the
payment applied to reduce the unpaid principal balance will be
correspondingly greater.  Conversely, if an Obligor pays a fixed monthly
installment after its scheduled due date, the portion of the payment
allocable to interest for the period since the preceding payment was made
will be greater than it would have been had the payment been made as
scheduled, and the portion of the payment applied to reduce the unpaid
principal balance will be correspondingly less.  In either case, the Obligor
pays a fixed monthly installment until the final scheduled payment date, at
which time the amount of the final installment is increased or decreased as
necessary to repay the then outstanding principal balance and unpaid accrued
interest.  If a Simple Interest Receivable is prepaid, the Obligor is
required to pay interest only to the date of prepayment.

     "Precomputed Receivables" consist of either (i) monthly actuarial
receivables ("Actuarial Receivables") or (ii) receivables that provide for
allocation of payments according to the "sum of periodic balances" or "sum of
monthly payments" method, similar to the "Rule of 78's" ("Rule of 78's
Receivables").  An Actuarial Receivable provides for amortization of the loan
over a series of fixed level payment monthly installments.  Each monthly
installment, including the monthly installment representing the final payment
on the Receivable, consists of an amount of interest equal to 1/12 of the APR
of the loan multiplied by the unpaid principal balance of the loan, and an
amount of principal equal to the remainder of the monthly payment.  A Rule of
78's Receivable provides for the payment by the obligor of a specified total
amount of payments, payable in equal monthly installments on each due date,
which total represents the principal amount financed and add-on interest in
an amount calculated on the stated APR for the term of the receivable.  The
rate at which such amount of add-on interest is earned and, correspondingly,
the amount of each fixed monthly payment allocated to reduction of the
outstanding principal are calculated in accordance with the "Rule of 78's".

     Information with respect to each Receivables Pool will be set forth in
the related Prospectus Supplement, including, to the extent appropriate, the
composition, the geographic distribution and distribution by Contract Rate
and the portion of such Receivables Pool consisting of Precomputed
Receivables and of Simple Interest Receivables and the portion of such
Receivables Pool made up by Motor Vehicle Receivables, Recreational Vehicle
Receivables and Marine Receivables and the portion of each category secured
by new Financed Assets and by used Financed Assets.

SUBSEQUENT RECEIVABLES

     Subsequent Receivables may be originated by the Dealers at a later date
using credit criteria different from those which were applied to any Initial
Receivables and may be of a different credit quality and seasoning.  In
addition, following the transfer of Subsequent Receivables to the applicable
Trust, the characteristics of the entire pool of Receivables included in such
Trust may vary significantly from those of the Initial Receivables
transferred to such Trust.  Each Prospectus Supplement will describe the
effects that including such Subsequent Receivables may have on the
Receivables Pool included in the Trust Property of each Trust issuing
Securities.

UNDERWRITING

     The related Prospectus Supplement will describe the Seller(s)'
underwriting procedures and guidelines, including the type of information
reviewed in respect of an applicant.

SERVICING AND COLLECTIONS

     The related Prospectus Supplement will describe the Servicer's servicing
procedures, including the steps customarily taken in respect of delinquent
Receivables and the maintenance of physical damage insurance.

DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

     Certain information concerning the Seller(s)' loss and delinquency
experience with respect to its portfolio of motor vehicle loans, recreational
vehicle loans and marine loans (including previously sold contracts which a
Seller continues to service), will be set forth in each Prospectus
Supplement.  There can be no assurance that the delinquency, repossession and
net loss experience on any Receivables Pool will be comparable to prior
experience or to such information.


                   WEIGHTED AVERAGE LIFE OF THE SECURITIES

     The weighted average life of the Notes, if any, and the Certificates, if
any, of any series will generally be influenced by the rate at which the
principal balances of the related Receivables are paid, which payment may be
in the form of scheduled amortization or prepayments.  (For this purpose, the
term "prepayments" includes prepayments in full, partial prepayments
(including those related to rebates of extended warranty contract costs and
insurance premiums), liquidations due to default, as well as receipts of
proceeds from physical damage, credit life and disability insurance policies
and certain other Receivables repurchased by the Depositor or the Servicer
for administrative reasons.) All of the Receivables are prepayable at any
time without penalty to the Obligor.  The rate of prepayment of automotive
receivables is influenced by a variety of economic, social and other factors,
including the fact that an Obligor generally may not sell or transfer the
Financed Asset securing a Receivable without the consent of the Servicer. 
The rate of prepayment on the Receivables may also be influenced by the
structure of the loan.  In addition, under certain circumstances, the
Depositor will be obligated to repurchase from a Trust and the related Seller
will be obligated to simultaneously repurchase from the Depositor (or in
either case, if so specified in the related Prospectus Supplement and subject
to the conditions summarized therein, substitute for) Receivables pursuant to
the related Sale and Servicing Agreement or Pooling and Servicing Agreement
as a result of breaches of representations and warranties and the Servicer
will be obligated to purchase Receivables from such Trust pursuant to such
Sale and Servicing Agreement or Pooling and Servicing Agreement as a result
of breaches of certain covenants.  In the case of any Security purchased at a
discount to  its principal amount, a slower than anticipated rate of
principal payments is likely to result in a lower than anticipated yield.  In
the case of a Security purchased at a premium to its principal amount, a
faster than anticipated rate of principal payments is likely to result in a
lower than anticipated yield.  See "Description of the Transfer and Servicing
Agreements -- Sale and Assignment of Receivables" and "-- Servicing
Procedures".  See also "Description of the Transfer and Servicing
Agreements -- Termination" regarding the Servicer's option to purchase the
Receivables from a given Trust.  No prediction can be made as to the rate of
prepayment that the Receivables will experience.

     In light of the above considerations, there can be no assurance as to
the amount of principal payments to be made on the Notes, if any, or the
Certificates, if any, of a given series on each Payment Date or Distribution
Date, as applicable, since such amount will depend, in part, on the amount of
principal collected on the related Receivables Pool during the applicable
Collection Period.  Any reinvestment risks resulting from a faster or slower
incidence of prepayment of Receivables will be borne entirely by the
Noteholders, if any, and the Certificateholders of a given series.  The
related Prospectus Supplement may set forth certain additional information
with respect to the maturity and prepayment considerations applicable to the
particular Receivables Pool and the related series of Securities.

                     POOL FACTORS AND TRADING INFORMATION

     The "Note Pool Factor" for each class of Notes will be a seven-digit
decimal which the Servicer will compute prior to each distribution with
respect to such class of Notes indicating the remaining outstanding principal
balance of such class of Notes, as of the applicable Payment Date (after
giving effect to payments to be made on such Payment Date), as a fraction of
the initial outstanding principal balance of such class of Notes.  The
"Certificate Pool Factor" for each class of Certificates will be a
seven-digit decimal which the Servicer will compute prior to each
distribution with respect to such class of Certificates indicating the
remaining Certificate Balance of such class of Certificates, as of the
applicable Distribution Date (after giving effect to distributions to be made
on such Distribution Date), as a fraction of the initial Certificate Balance
of such class of Certificates.  Each Note Pool Factor and each Certificate
Pool Factor will initially be 1.0000000 and thereafter will decline to
reflect reductions in the outstanding principal balance of the applicable
class of Notes, or the reduction of the Certificate Balance of the applicable
class of Certificates, as the case may be.  A Noteholder's portion of the
aggregate outstanding principal balance of the related class of Notes is the
product of (i) the original denomination of such Noteholder's Note and
(ii) the applicable Note Pool Factor.  A Certificateholder's portion of the
aggregate outstanding Certificate Balance for the related class of
Certificates is the product of (a) the original denomination of such
Certificateholder's Certificate and (b) the applicable Certificate Pool
Factor.

     Unless otherwise provided in the related Prospectus Supplement with
respect to a Trust, the Noteholders, if any, and the Certificateholders will
receive reports on or about each Payment Date concerning (i) with respect to
the Collection Period immediately preceding such Payment Date, payments
received on the Receivables, the Pool Balance (as such term is defined in the
related Prospectus Supplement, the "Pool Balance"), each Certificate Pool
Factor or Note Pool Factor, as applicable, and various other items of
information, and (ii) with respect to the Collection Period second preceding
such Payment Date, as applicable, amounts allocated or distributed on the
preceding Payment Date and any reconciliation of such amounts with
information provided by the Servicer prior to such current Payment Date.  In
addition, Securityholders of record during any calendar year will be
furnished information for tax reporting purposes not later than the latest
date permitted by law.  See "Certain Information Regarding the Securities --
Reports to Securityholders".


                               USE OF PROCEEDS
   
     Unless the related Prospectus Supplement provides for other
applications, the net proceeds from the sale of the Securities of a given
series will be applied by the applicable Trust (i) to the purchase of the
Receivables from the Depositor, (ii) to make the initial deposit into the
Reserve Account, if any, and (iii) to make the deposit of the Pre-Funded
Amount into the Pre-Funding Account, if any. Unless otherwise specified in
the related Prospectus Supplement, the Depositor will use that portion of
such net proceeds paid to it with respect to any such Trust to purchase
Receivables from the Seller(s) and for general corporate purposes.
    

                                THE DEPOSITOR

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

     The only obligations, if any, of the Depositor with respect to a Series
of Certificates and/or Notes may be pursuant to certain limited
representations and warranties and limited undertakings to repurchase (or, if
so specified in related Prospectus Supplement, substitute for) Receivables
under certain circumstances, but only to the extent the related Seller
simultaneously performs its obligation to repurchase such Receivables.  The
Depositor will have no ongoing servicing obligations or responsibilities with
respect to any Financed Asset.  The Depositor does not have, nor is required
to have, nor is expected in the future to have, any significant assets.

     As specified in the related Prospectus Supplement, the Servicer with
respect to any Series of Certificates and/or Notes may be an affiliate of the
Depositor.  The Depositor anticipates that it will acquire Receivables in the
open market or in privately negotiated transactions, which may be through or
from a Seller.

     Neither the Depositor, the Seller(s) nor any of their respective
affiliates will insure or guarantee the Receivables or the Certificates
and/or Notes of any series.


                           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 distributions, notices, reports
and statements to Noteholders refer to distributions, notices, reports and
statements to DTC or its nominee, as the registered holder of the Notes, for
distribution 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 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 Strip 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 Strip Notes), or any combination of the foregoing. The
related Prospectus Supplement will specify the Interest Rate for each class
of Notes of a given series or the method for determining such Interest Rate. 
See also "Certain Information Regarding the Securities -- Fixed Rate
Securities" and "-- Floating Rate Securities".  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 Servicer's exercising its
option to purchase the related Receivables Pool.

     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", which may be the same date as
each Distribution Date as specified in the related Prospectus Supplement), 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.  See "Description of the Transfer and Servicing
Agreements -- Distributions" and "-- Credit and Cash Flow Enhancement".

     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.

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, the Seller(s) 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 Receivables 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 provided in the applicable Prospectus Supplement, the
Trust and the applicable Indenture Trustee may also enter into supplemental
indentures, without obtaining the consent of the Noteholders of the related
series, for the purpose of, among other things, adding any provisions to or
changing in any manner or eliminating any of the provisions of the related
Indenture or of modifying in any manner the rights of such Noteholders;
provided that such action will not materially and adversely affect the
interest of any such Noteholder.

     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 such longer period specified in the related
Prospectus Supplement) or more in the payment of any interest 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 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.  However,
the amount of principal required to be paid to Noteholders of such series
under the related Indenture will generally be limited to amounts available to
be deposited in the applicable Note Distribution Account.  Therefore, unless
otherwise specified in the related Prospectus Supplement, the failure to pay
principal on a class of Notes generally will not result in the occurrence of
an Event of Default until the final scheduled Payment Date for such class of
Notes.

     If 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 Receivables or elect to have
the applicable Trust maintain possession of such Receivables and continue to
apply collections on such Receivables as if there had been no declaration of
acceleration.  Unless otherwise specified in the related Prospectus
Supplement, however, such Indenture Trustee is prohibited from selling the
related Receivables 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 Receivables 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 applicable 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 Transfer and Servicing
Agreements 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, pursuant to
any Advances made to it by the Servicer 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 does 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 or a
Pooling and Servicing Agreement, a form of each 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 or Pooling and Servicing Agreement, as
applicable.

     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 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 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 as described under
"Description of the Transfer and Servicing Agreements -- Insolvency Event").
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 "Distribution 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 Strip 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 Strip Certificates) or any combination of the foregoing. 
The related Prospectus Supplement will specify the Pass Through Rate for each
class of Certificates of a given series or the method for determining such
Pass Through Rate.  See also "Certain Information Regarding the Securities --
Fixed Rate Securities" and "-- Floating Rate Securities".  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.

                 CERTAIN INFORMATION REGARDING THE SECURITIES

FIXED RATE SECURITIES

     Each class of Securities (other than certain classes of Strip Notes or
Strip Certificates) may bear interest at a fixed rate per annum ("Fixed Rate
Securities") or at a variable or adjustable rate per annum ("Floating Rate
Securities"), as more fully described below and in the applicable Prospectus
Supplement.  Each class of Fixed Rate Securities will bear interest at the
applicable per annum Interest Rate or Pass Through Rate, as the case may be,
specified in the applicable Prospectus Supplement.  Unless otherwise set
forth in the applicable Prospectus Supplement, interest on each class of
Fixed Rate Securities will be computed on the basis of a 360-day year of
twelve 30-day months.  See "Description of the Notes -- Principal and
Interest on the Notes" and "Description of the Certificates -- Distributions
of Principal and Interest".

FLOATING RATE SECURITIES

     Each class of Floating Rate Securities will bear interest for each
applicable Interest Reset Period (as such term is defined in the related
Prospectus Supplement with respect to a class of Floating Rate Securities,
the "Interest Reset Period") at a rate per annum determined by reference to
an interest rate basis (the "Base Rate"), plus or minus the Spread, if any,
or multiplied by the Spread Multiplier, if any, in each case as specified in
the related Prospectus Supplement.  The "Spread" is the number of basis
points (one basis point equals one-hundredth of a percentage point) that may
be specified in the applicable Prospectus Supplement as being applicable to
such class, and the "Spread Multiplier" is the percentage that may be
specified in the applicable Prospectus Supplement as being applicable to such
class.

     The applicable Prospectus Supplement will designate one of the following
Base Rates as applicable to a given Floating Rate Security:  (i) LIBOR (a
"LIBOR Security"), (ii) the Commercial Paper Rate (a "Commercial Paper Rate
Security"), (iii) the Treasury Rate (a "Treasury Rate Security"), (iv) the
Federal Funds Rate (a "Federal Funds Rate Security"), (v) the CD Rate (a "CD
Rate Security") or (vi) such other Base Rate as is set forth in such
Prospectus Supplement.  The "Index Maturity" for any class of Floating Rate
Securities is the period of maturity of the instrument or obligation from
which the Base Rate is calculated.

     "H.15(519)" means the publication entitled "Statistical Release
H.15(519), Selected Interest Rates", or any successor publication, published
by the Board of Governors of the Federal Reserve System.  "Composite
Quotations" means the daily statistical release entitled "Composite 3:30 p.m.
Quotations for U.S. Government Securities" published by the Federal Reserve
Bank of New York. "Interest Reset Date" will be the first day of the
applicable Interest Reset Period, or such other day as may be specified in
the related Prospectus Supplement with respect to a class of Floating Rate
Securities.

     As specified in the applicable Prospectus Supplement, Floating Rate
Securities of a given class may also have either or both of the following (in
each case expressed as a rate per annum):  (i) a maximum limitation, or
ceiling, on the rate at which interest may accrue during any interest period
and (ii) a minimum limitation, or floor, on the rate at which interest may
accrue during any interest period.  In addition to any maximum interest rate
that may be applicable to any class of Floating Rate Securities, the interest
rate applicable to any class of Floating Rate Securities will in no event be
higher than the maximum rate permitted by applicable law, as the same may be
modified by United States law of general application.

     Each Trust with respect to which a class of Floating Rate Securities
will be issued will appoint, and enter into agreements with, a calculation
agent (each, a "Calculation Agent") to calculate interest rates on each such
class of Floating Rate Securities issued with respect thereto.  The
applicable Prospectus Supplement will set forth the identity of the
Calculation Agent for each such class of Floating Rate Securities of a given
series, which may be either the related Trustee or Indenture Trustee with
respect to such series.  All determinations of interest by the Calculation
Agent shall, in the absence of manifest error, be conclusive for all purposes
and binding on the holders of Floating Rate Securities of a given class. 
Unless otherwise specified in the applicable Prospectus Supplement, all
percentages resulting from any calculation of the rate of interest on a
Floating Rate Security will be rounded, if necessary, to the nearest
1/100,000 of 1% (.0000001), with five one-millionths of a percentage point
rounded upward.

     CD RATE SECURITIES.  Each CD Rate Security will bear interest for each
Interest Reset Period at the interest rate calculated with reference to the
CD Rate and the Spread or Spread Multiplier, if any, specified in such
Security and in the applicable Prospectus Supplement.
   
     Unless otherwise specified in the applicable Prospectus Supplement, the
"CD Rate" for each Interest Reset Period shall be the rate as of the second
business day prior to the Interest Reset Date for such Interest Reset Period
(a "CD Rate Determination Date") for negotiable certificates of deposit
having the Index Maturity designated in the applicable Prospectus Supplement
as published in H.15(519) under the heading "CDs (Secondary Market)".  In the
event that such rate is not published prior to 3:00 p.m., New York City time,
on the Calculation Date pertaining to such CD Rate Determination Date, then
the "CD Rate" for such Interest Reset Period will be the rate on such CD Rate
Determination Date for negotiable certificates of deposit of the Index
Maturity designated in the applicable Prospectus Supplement as published in
Composite Quotations under the heading "Certificates of Deposit".  If by 3:00
p.m., New York City time, on such Calculation Date such rate is not yet
published in either H.15(519) or Composite Quotations, then the "CD Rate" for
such Interest Reset Period will be calculated by the Calculation Agent for
such CD Rate Security and will be the arithmetic mean of the secondary market
offered rates as of 10:00 a.m., New York City time, on such CD Rate
Determination Date, of three leading nonbank dealers in negotiable U.S.
dollar certificates of deposit in The City of New York selected by the
Calculation Agent for such CD Rate Security for negotiable certificates of
deposit of major United States money center banks of the highest credit
standing (in the market for negotiable certificates of deposit) with a
remaining maturity closest to the Index Maturity designated in the related
Prospectus Supplement in a denomination of $5,000,000; provided, however,
that if the dealers selected as aforesaid by such Calculation Agent are not
quoting offered rates as mentioned in this sentence, the "CD Rate" for such
Interest Reset Period will be the same as the CD Rate for the immediately
preceding Interest Reset Period.
    
     The "Calculation Date" pertaining to any CD Rate Determination Date
shall be the first to occur of (a) the tenth calendar day after such CD Rate
Determination Date or, if such day is not a business day, the next succeeding
business day or (b) the second business day preceding the date any payment is
required to be made for any period following the applicable Interest Reset
Date.

     COMMERCIAL PAPER RATE SECURITIES.  Each Commercial Paper Rate Security
will bear interest for each Interest Reset Period at the interest rate
calculated with reference to the Commercial Paper Rate and the Spread or
Spread Multiplier, if any, specified in such Security and in the applicable
Prospectus Supplement.
   
     Unless otherwise specified in the applicable Prospectus Supplement, the
"Commercial Paper Rate" for each Interest Reset Period will be determined by
the Calculation Agent for such Commercial Paper Rate Security as of the
second business day prior to the Interest Reset Date for such Interest Reset
Period (a "Commercial Paper Rate Determination Date") and shall be the Money
Market Yield on such Commercial Paper Rate Determination Date of the rate for
commercial paper having the Index Maturity specified in the applicable
Prospectus Supplement, as such rate shall be published in H.15(519) under the
heading "Commercial Paper".  In the event that such rate is not published
prior to 3:00 p.m., New York City time, on the Calculation Date pertaining to
such Commercial Paper Rate Determination Date, then the "Commercial Paper
Rate" for such Interest Reset Period shall be the Money Market Yield on such
Commercial Paper Rate Determination Date of the rate for commercial paper of
the specified Index Maturity as published in Composite Quotations under the
heading "Commercial Paper".  If by 3:00 p.m., New York City time, on such
Calculation Date such rate is not yet published in either H.15(519) or
Composite Quotations, then the "Commercial Paper Rate" for such Interest
Reset Period shall be the Money Market Yield of the arithmetic mean of the
offered rates, as of 11:00 a.m., New York City time, on such Commercial Paper
Rate Determination Date of three leading dealers of commercial paper in The
City of New York selected by the Calculation Agent for such Commercial Paper
Rate Security for commercial paper of the specified Index Maturity placed for
an industrial issuer whose bonds are rated "AA" or the equivalent by a
nationally recognized rating agency; provided, however, that if the dealers
selected as aforesaid by such Calculation Agent are not quoting offered rates
as mentioned in this sentence, the "Commercial Paper Rate" for such Interest
Reset Period will be the same as the Commercial Paper Rate for the
immediately preceding Interest Reset Period.
    
     "Money Market Yield" shall be a yield calculated in accordance with the
following formula:


                              D X 360
     Money Market Yield  =    ------------------- X 100
                              360 - (D X M)

where "D" refers to the applicable per annum rate for commercial paper quoted
on a bank discount basis and expressed as a decimal, and "M" refers to the
actual number of days in the specified Index Maturity.

     The "Calculation Date" pertaining to any Commercial Paper Rate
Determination Date shall be the first to occur of (a) the tenth calendar day
after such Commercial Paper Rate Determination Date or, if such day is not a
business day, the next succeeding business day or (b) the second business day
preceding the date any payment is required to be made for any period
following the applicable Interest Reset Date.

     FEDERAL FUNDS RATE SECURITIES.  Each Federal Funds Rate Security will
bear interest for each Interest Reset Period at the interest rate calculated
with reference to the Federal Funds Rate and the Spread or Spread Multiplier,
if any, specified in such Security and in the applicable Prospectus
Supplement.
   
     Unless otherwise specified in the applicable Prospectus Supplement, the
"Federal Funds Rate" for each Interest Reset Period shall be the effective
rate on the Interest Reset Date for such Interest Reset Period (a "Federal
Funds Rate Determination Date") for Federal Funds as published in H.15(519)
under the heading "Federal Funds (Effective)".  In the event that such rate
is not published prior to 3:00 p.m., New York City time, on the Calculation
Date pertaining to such Federal Funds Rate Determination Date, the "Federal
Funds Rate" for such Interest Reset Period shall be the rate on such Federal
Funds Rate Determination Date as published in Composite Quotations under the
heading "Federal Funds/Effective Rate".  If by 3:00 p.m., New York City time,
on such Calculation Date such rate is not yet published in either H.15(519)
or Composite Quotations, then the "Federal Funds Rate" for such Interest
Reset Period shall be the rate on such Federal Funds Rate Determination Date
made publicly available by the Federal Reserve Bank of New York which is
equivalent to the rate which appears in H.15(519) under the heading "Federal
Funds (Effective)"; provided, however, that if such rate is not made publicly
available by the Federal Reserve Bank of New York by 3:00 p.m., New York City
time, on such Calculation Date, the "Federal Funds Rate" for such Interest
Reset Period will be the same as the Federal Funds Rate in effect for the
immediately preceding Interest Reset Period.  In the case of a Federal Funds
Rate Security that resets daily, the interest rate on such Security for the
period from and including a Monday to but excluding the succeeding Monday
will be reset by the Calculation Agent for such Security on such second
Monday (or, if not a business day, on the next succeeding business day) to a
rate equal to the average of the Federal Funds Rates in effect with respect
to each such day in such week.
    
     The "Calculation Date" pertaining to any Federal Funds Rate
Determination Date shall be the next succeeding business 

     LIBOR SECURITIES.  Each LIBOR Security will bear interest for each
Interest Reset Period at the interest rate calculated with reference to LIBOR
and the Spread or Spread Multiplier, if any, specified in such Security and
in the applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus Supplement, with
respect to LIBOR indexed to the offered rates for U.S. dollar deposits,
"LIBOR" for each Interest Reset Period will be determined by the Calculation
Agent for any LIBOR Security as follows:

          (i)  On the second London Banking Day prior to the Interest Reset
     Date for such Interest Reset Period (a "LIBOR Determination Date"), the
     Calculation Agent for such LIBOR Security will determine the arithmetic
     mean of the offered rates for deposits in U.S. dollars for the period of
     the Index Maturity specified in the applicable Prospectus Supplement,
     commencing on such Interest Reset Date, which appear on either, as
     specified in the related Prospectus Supplement, (a) the Reuters Screen
     LIBO Page at approximately 11:00 a.m., London time, on such LIBOR
     Determination Date, if at least two such offered rates appear on the
     Reuters Screen LIBO Page ("LIBOR Reuters") or (b) the Telerate Page 3750
     ("LIBOR Telerate").  For purposes of calculating LIBOR, "London Banking
     Day" means any business day on which dealings in deposits in United
     States dollars are transacted in the London interbank market; "Reuters
     Screen LIBO Page" means the display designated as page "LIBO" on the
     Reuters Monitor Money Rates Service (or such other page as may replace
     the LIBO page on that service for the purpose of displaying London
     interbank offered rates of major banks); and "Telerate Page 3750" means
     the display designated as page "3750" on the Telerate Service (or such
     other page as may replace the 3750 page on that service or services as
     may be nominated by the British Bankers' Association for the purpose of
     displaying London interbank offered rates for U.S. dollar deposits).  If
     LIBOR is LIBOR Reuters and at least two such offered rates appear on the
     Reuters Screen LIBO Page, "LIBOR" for such Interest Reset Period will be
     the arithmetic mean of such offered rates as determined by the
     Calculation Agent for such LIBOR Security.  If neither LIBOR Reuters or
     LIBOR Telerate is specified in the related Prospectus Supplement, LIBOR
     will be determined as if LIBOR Telerate had been specified.
         (ii)  If fewer than two offered rates appear on the Reuters Screen
     LIBO Page, or if no rate appears on the Telerate Page 3750, as
     applicable, on such LIBOR Determination Date, the Calculation Agent for
     such LIBOR Security will request the principal London offices of each of
     four major banks in the London interbank market selected by such
     Calculation Agent to provide such Calculation Agent with its offered
     quotations for deposits in U.S. dollars for the period of the specified
     Index Maturity, commencing on such Interest Reset Date, to prime banks
     in the London interbank market at approximately 11:00 a.m., London time,
     on such LIBOR Determination Date and in a principal amount equal to an
     amount of not less than $1,000,000 that, in the Calculation Agent's
     judgment, is representative of a single transaction in such market at
     such time.  If at least two such quotations are provided, "LIBOR" for
     such Interest Reset Period will be the arithmetic mean of such
     quotations.  If fewer than two such quotations are provided, "LIBOR" for
     such Interest Reset Period will be the arithmetic mean of rates quoted
     by three major banks in The City of New York selected by the Calculation
     Agent for such LIBOR Security at approximately 11:00 a.m., New York City
     time, on such LIBOR Determination Date for loans in U.S. dollars to
     leading European banks, for the period of the specified Index Maturity,
     commencing on such Interest Reset Date, and in a principal amount equal
     to an amount of not less than $1,000,000 that, in the Calculation
     Agent's judgment, is representative of a single transaction in such
     market at such time; provided, however, that if the banks selected as
     aforesaid by such Calculation Agent are not quoting rates as mentioned
     in this sentence, "LIBOR" for such Interest Reset Period will be the
     same as LIBOR for the immediately preceding Interest Reset Period.

     TREASURY RATE SECURITIES.  Each Treasury Rate Security will bear
interest for each Interest Reset Period at the interest rate calculated with
reference to the Treasury Rate and the Spread or Spread Multiplier, if any,
specified in such Security and in the applicable Prospectus Supplement.
   
     Unless otherwise specified in the applicable Prospectus Supplement, the
"Treasury Rate" for each Interest Reset Period will be the rate for the
auction held on the Treasury Rate Determination Date for such Interest Reset
Period of direct obligations of the United States ("Treasury bills") having
the Index Maturity specified in the applicable Prospectus Supplement, as such
rate shall be published in H.15(519) under the heading "U.S. Government
Securities -- Treasury bills -- auction average (investment)" or, in the
event that such rate is not published prior to 3:00 p.m., New York City time,
on the Calculation Date pertaining to such Treasury Rate Determination Date,
the auction average rate (expressed as a bond equivalent on the basis of a
year of 365 or 366 days, as applicable, and applied on a daily basis) on such
Treasury Rate Determination Date as otherwise announced by the United States
Department of the Treasury.  In the event that the results of the auction of
Treasury bills having the specified Index Maturity are not published or
reported as provided above by 3:00 p.m., New York City time, on such
Calculation Date, or if no such auction is held on such Treasury Rate
Determination Date, then the "Treasury Rate" for such Interest Reset Period
shall be calculated by the Calculation Agent for such Treasury Rate Security
and shall be the yield to maturity (expressed as a bond equivalent on the
basis of a year of 365 or 366 days, as applicable, and applied on a daily
basis) of the arithmetic mean of the secondary market bid rates, as of
approximately 3:30 p.m., New York City time, on such Treasury Rate
Determination Date, of three leading primary United States government
securities dealers selected by such Calculation Agent for the issue of
Treasury bills with a remaining maturity closest to the specified Index
Maturity; provided, however, that if the dealers selected as aforesaid by
such Calculation Agent are not quoting bid rates as mentioned in this
sentence, then the "Treasury Rate" for such Interest Reset Period will be the
same as the Treasury Rate for the immediately preceding Interest Reset
Period.
    
     The "Treasury Rate Determination Date" for each Interest Reset Period
will be the day of the week in which the Interest Reset Date for such
Interest Reset Period falls on which Treasury bills would normally be
auctioned.  Treasury bills are normally sold at auction on Monday of each
week, unless that day is a legal holiday, in which case the auction is
normally held on the following Tuesday, except that such auction may be held
on the preceding Friday.  If, as the result of a legal holiday, an auction is
so held on the preceding Friday, such Friday will be the Treasury Rate
Determination Date pertaining to the Interest Reset Period commencing in the
next succeeding week.  If an auction date shall fall on any day that would
otherwise be an Interest Reset Date for a Treasury Rate Security, then such
Interest Reset Date shall instead be the business day immediately following
such auction date.

     The "Calculation Date" pertaining to any Treasury Rate Determination
Date shall be the first to occur of (a) the tenth calendar day after such
Treasury Rate Determination Date or, if such a day is not a business day, the
next succeeding business day or (b) the second business day preceding the
date any payment is required to be made for any period following the
applicable Interest Reset Date.
   

    

BOOK-ENTRY REGISTRATION

     Holders of the Certificates or the Notes may hold through DTC (in the
United States) or, solely in the case of the Notes, Cedel or Euroclear (in
Europe) if they are participants of such systems, or indirectly through
organizations that are participants in such systems.  The Certificates may
not be held, directly or indirectly, through Cedel or Euroclear.  Cede, as
nominee for DTC, will hold the Securities.  Cedel and Euroclear will hold
omnibus positions in the Notes on behalf of the Cedel Participants and the
Euroclear Participants, respectively, through customers' securities accounts
in Cedel's and Euroclear's names on the books of their respective
depositaries (collectively, the "Depositaries"), which in turn will hold such
positions in customers' securities accounts in the Depositaries' names on the
books of DTC.

     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 UCC and a "clearing agency"
registered pursuant to Section 17A of the Exchange Act.  DTC was created to
hold securities for its Participants and to facilitate the clearance and
settlement of securities transactions between Participants through electronic
book-entries, thereby eliminating the need for physical movement of
certificates.  Participants include securities brokers and dealers, banks,
trust companies and clearing corporations.  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 custodial relationship with a
Participant, either directly or indirectly ("Indirect Participants").

     Transfers between DTC's participating organizations (the "Participants")
will occur 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
Participants 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 in Cedel or
Euroclear as a result of a transaction with a Participant will be made during
the subsequent securities settlement processing, dated the business day
following the DTC settlement date, and such credits or any transactions in
such securities settled during such processing will be reported to the
relevant Cedel Participant or Euroclear 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 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.

     Unless otherwise specified in the related Prospectus Supplement,
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 and
interest from the related Indenture Trustee or the related Trustee, as
applicable (the "Applicable Trustee"), through Participants.  Under a
book-entry format, Securityholders may experience some delay in their receipt
of payments, since such payments will be forwarded by the Applicable Trustee
to DTC's nominee.  DTC will forward such payments to its Participants, which
thereafter will forward them to Indirect Participants or Securityholders. 
Except to the extent the Depositor holds Certificates with respect to any
series of Securities, it is anticipated that the only "Securityholder",
"Noteholder" and "Certificateholder" will be DTC's nominee.  Noteholders will
not be recognized by each Indenture Trustee as Noteholders, as such term is
used in each Indenture, and Noteholders will be permitted to exercise the
rights of Noteholders only indirectly through DTC and its Participants. 
Similarly, Certificateholders will not be recognized by each Trustee as
Certificateholders as such term is used in each Trust Agreement or Pooling
and Servicing Agreement, and Certificateholders will be permitted to exercise
the rights of Certificateholders only indirectly through DTC and its 
Participants.

     Under the rules, regulations and procedures creating and affecting DTC
and its operations (the "Rules"), DTC is required to make book-entry
transfers of Securities among Participants on whose behalf it acts with
respect to the Securities and 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 Securities, the Rules
provide a mechanism by which Participants 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 to otherwise act with respect to such
Securities, may be limited due to the lack of a physical certificate for such
Securities.

     DTC has advised the Depositor that it will take any action permitted to
be taken by a Noteholder under the related Indenture or a Certificateholder
under the related Trust Agreement or Pooling and Servicing Agreement only at
the direction of one or more Participants to whose accounts with DTC the
applicable Notes or Certificates are credited.  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, soci t  anonyme ("Cedel") is incorporated under the laws of
Luxembourg as a professional depository.  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 Cedel 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 depository, 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 Underwriter(s).  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
participants of the Euroclear System ("Euroclear Participants") and to clear
and settle transactions between Euroclear Participants through simultaneous
electronic book-entry delivery against payment, thereby eliminating the need
for physical movement of certificates and any risk from lack of simultaneous
transfers of securities and cash.  Transactions may now be settled in
Euroclear in any of 32 currencies, including United States dollars.  The
Euroclear System includes various other services, including securities
lending and borrowing, and interfaces with domestic markets in several
countries generally similar to the arrangements for cross-market transfers
with DTC.  The Euroclear System is operated by Morgan Guaranty Trust Company
of New York, Brussels, Belgium office (the "Euroclear Operator" or
"Euroclear"), under contract with Euroclear Clearance System, S.C., a Belgian
cooperative corporation (the "Cooperative").  All operations are conducted by
the Euroclear Operator, and all Euroclear securities clearance accounts and
Euroclear cash accounts are accounts with the Euroclear Operator, not the
Cooperative.  The Cooperative establishes policy for the Euroclear System on
behalf of Euroclear Participants.  Euroclear Participants include banks
(including central banks), securities brokers and dealers and other
professional financial intermediaries and may include the Underwriter(s). 
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 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.

     Securities clearance accounts and cash accounts with the Euroclear
Operator 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 transfers of securities and cash within the Euroclear
System, withdrawal of securities and cash from the Euroclear System, and
receipts of payments with respect to securities in the Euroclear System.  All
securities in the Euroclear System are held on a fungible basis without
attribution of specific certificates to specific securities clearance
accounts.  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 Notes 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 Consequences" in the Prospectus
and "Global Clearance, Settlement and Tax Documentation Procedures" in Annex
I to this Prospectus Supplement.  Cedel or the Euroclear Operator, as the
case may be, will take any other action permitted to be taken by a Noteholder
under 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 Notes 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.

     In the event that any of DTC, Cedel or Euroclear should discontinue its
services, the Administrator would seek an alternative depository (if
available) or cause the issuance of Definitive Securities to the owners
thereof or their nominees in the manner described in the Prospectus under
"Certain Information Regarding the Securities -- Definitive Securities".

     Except as required by law, neither the Administrator, if any, the
applicable Trustee nor the applicable Indenture Trustee, if any, will have
any liability for any aspect of the records relating to or payments made on
account of beneficial ownership interests of the Securities of any series
held by DTC's Nominee, or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interests.

DEFINITIVE SECURITIES

     If so specified in the related Prospectus Supplement, the Notes, if any,
and the Certificates of a series will be issued in fully registered,
certificated form ("Definitive Notes" and "Definitive Certificates",
respectively, and collectively referred to herein as "Definitive Securities")
to Noteholders or Certificateholders or their respective nominees, rather
than to DTC or its nominee, only if (i) the related Administrator or Trustee,
as applicable, determines that DTC is no longer willing or able to discharge
properly its responsibilities as depository with respect to such Securities
and such Administrator or Trustee is unable to locate a qualified successor
(and if it is an Administrator that has made such determination, such
Administrator so notifies the Applicable Trustee in writing), (ii) the
Administrator or Trustee, as applicable, at its option, elects to terminate
the book-entry system through DTC or (iii) after the occurrence of an Event
of Default or a Servicer Default with respect to such Securities, holders
representing at least a majority of the outstanding principal amount of the
Notes or the Certificates, as the case may be, of such series advise the
Applicable Trustee through DTC in writing that the continuation of a
book-entry system through DTC (or a successor thereto) with respect to such
Notes or Certificates is no longer in the best interest of the holders of
such Securities.

     Upon the occurrence of any event described in the immediately preceding
paragraph, the Applicable Trustee will be required to notify all applicable
Securityholders of a given series through Participants of the availability of
Definitive Securities.  Upon surrender by DTC of the definitive certificates
representing the corresponding Securities and receipt of instructions for
re-registration, the Applicable Trustee will reissue such Securities as
Definitive Securities to such Securityholders.

     Distributions of principal of, and interest on, such Definitive
Securities will thereafter be made by the Applicable Trustee in accordance
with the procedures set forth in the related Indenture or the related Trust
Agreement or Pooling and Servicing Agreement, as applicable, directly to
holders of Definitive Securities in whose names the Definitive Securities
were registered at the close of business on the applicable Record Date
specified for such Securities in the related Prospectus Supplement.  Such
distributions will be made by check mailed to the address of such holder as
it appears on the register maintained by the Applicable Trustee.  The final
payment on any such Definitive Security, however, will be made only upon
presentation and surrender of such Definitive Security at the office or
agency specified in the notice of final distribution to the applicable
Securityholders.

     Definitive Securities will be transferable and exchangeable at the
offices of the Applicable Trustee or of a registrar named in a notice
delivered to holders of Definitive Securities.  No service charge will be
imposed for any registration of transfer or exchange, but the Applicable
Trustee may require payment of a sum sufficient to cover any tax or other
governmental charge imposed in connection therewith.

LIST OF SECURITYHOLDERS

     Unless otherwise specified in the related Prospectus Supplement with
respect to the Notes of any series, three or more holders of the Notes of
such series or one or more holders of such Notes evidencing not less than 25%
of the aggregate outstanding principal balance of such Notes may, by written
request to the related Indenture Trustee, obtain access to the list of all
Noteholders maintained by such Indenture Trustee for the purpose of
communicating with other Noteholders with respect to their rights under the
related Indenture or under such Notes.  Such Indenture Trustee may elect not
to afford the requesting Noteholders access to the list of Noteholders if it
agrees to mail the desired communication or proxy, on behalf of and at the
expense of the requesting Noteholders, to all Noteholders of such series.

     Unless otherwise specified in the related Prospectus Supplement with
respect to the Certificates of any series, three or more holders of the
Certificates of such series or one or more holders of such Certificates
evidencing not less than 25% of the Certificate Balance of such Certificates
may, by written request to the related Trustee, obtain access to the list of
all Certificateholders maintained by such Trustee for the purpose of
communicating with other Certificateholders with respect to their rights
under the related Trust Agreement or Pooling and Servicing Agreement or under
such Certificates.

REPORTS TO SECURITYHOLDERS

     With respect to each series of Securities that includes Notes, on or
prior to each Payment Date, the Servicer will prepare and provide to the
related Indenture Trustee a statement to be delivered to the related
Noteholders on such Payment Date.  With respect to each series of Securities,
on or prior to each Distribution Date, the Servicer will prepare and provide
to the related Trustee a statement to be delivered to the related
Certificateholders.  With respect to each series of Securities, each such
statement to be delivered to Noteholders will include (to the extent
applicable) the following information (and any other information so specified
in the related Prospectus Supplement) as to the Notes of such series with
respect to such Payment Date or the period since the previous Payment Date,
as applicable, and each such statement to be delivered to Certificateholders
will include (to the extent applicable) the following information (and any
other information so specified in the related Prospectus Supplement) as to
the Certificates of such series with respect to such Distribution Date or the
period since the previous Distribution Date, as applicable:

          (i)  the amount of the distribution allocable to principal of each
     class of such Notes and to the Certificate Balance of each class of such
     Certificates;

         (ii)  the amount of the distribution allocable to interest on or
     with respect to each class of Securities of such series;

        (iii)  the Pool Balance as of the close of business on the last day
     of the preceding Collection Period;

         (iv)  the aggregate outstanding principal balance and the Note Pool
     Factor for each class of such Notes, and the Certificate Balance and the
     Certificate Pool Factor for each class of such Certificates, each after
     giving effect to all payments reported under clause (i) above on such
     date;

          (v)  the amount of the Servicing Fee paid to the Servicer with
     respect to the related Collection Period or Collection Periods, as the
     case may be;
         (vi)  the Interest Rate or Pass Through Rate for the next period for
     any class of Notes or Certificates of such series with variable or
     adjustable rates;

        (vii)  the amount of the aggregate realized losses, if any, for the
     second preceding Collection Period;

       (viii)  the Noteholders' Interest Carryover Shortfall, the
     Noteholders' Principal Carryover Shortfall, the Certificateholders'
     Interest Carryover Shortfall and the Certificateholders' Principal
     Carryover Shortfall (each as defined in the related Prospectus
     Supplement), if any, in each case as applicable to each class of
     Securities, and the change in such amounts from the preceding statement;

         (ix)  the aggregate Purchase Amounts for Receivables, if any, that
     were repurchased or substituted for in such Collection Period;

          (x)  the balance of the Reserve Account (if any) on such date,
     after giving effect to changes therein on such date;

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

        (xii)  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 Receivables and is being passed through as payments of
     principal on the Securities of such series.

     Each amount set forth pursuant to subclauses (i), (ii), (v) and (viii)
with respect to the Notes or the Certificates of any series will be expressed
as a dollar amount per $1,000 of the initial principal balance of such Notes
or the initial Certificate Balance of such Certificates, as applicable.

     Within the prescribed period of time for tax reporting purposes after
the end of each calendar year during the term of each Trust, the Applicable
Trustee will mail to each person who at any time during such calendar year
has been a Securityholder with respect to such Trust and received any payment
thereon a statement containing certain information for the purposes of such
Securityholder's preparation of federal income tax returns.  See "Certain
Federal Income Tax Consequences".
   
     In addition, the filing with the Commission of periodic reports with
respect to each Trust will cease following completion of the reporting period
required by Rule 15d-1 of Regulation 15D under the Exchange Act.
    

             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following summary describes certain terms of each Sale and Servicing
Agreement or Pooling and Servicing Agreement pursuant to which a Trust will
purchase Receivables from the Depositor and the Servicer will agree to
service such Receivables, each Trust Agreement (in the case of a grantor
trust, the Pooling and Servicing Agreement) pursuant to which a Trust will be
created and Certificates will be issued and each Administration Agreement
pursuant to which the Servicer (or such other person named in the related
Prospectus Supplement) will undertake certain administrative duties with
respect to a Trust that issues Notes (collectively, the "Transfer and
Servicing Agreements").  Forms of the Transfer and Servicing Agreements have
been filed as exhibits to the Registration Statement of which this Prospectus
forms a part.  This summary does not purport to be complete and is subject
to, and qualified in its entirety by reference to, all the provisions of the
Transfer and Servicing Agreements.
SALE AND ASSIGNMENT OF RECEIVABLES

     On or prior to the closing date (the "Closing Date") specified in the
Prospectus Supplement for a Trust, the Seller(s) specified in such Prospectus
Supplement will transfer and assign, without recourse, to the Depositor their
respective entire interests in the related Initial Receivables and their
security interests in the related Financed Assets pursuant to a receivables
purchase agreement (a "Receivables Purchase Agreement").  On or prior to such
Closing Date, the Depositor will transfer and assign to the applicable
Trustee, without recourse, pursuant to a Sale and Servicing Agreement or a
Pooling and Servicing Agreement, as applicable, its entire interest in such
Initial Receivables, including its security interests in the related Financed
Assets.  Each such Receivable will be identified in a schedule appearing as
an exhibit to such Pooling and Servicing Agreement or Sale and Servicing
Agreement (a "Schedule of Receivables").  The Applicable Trustee will,
concurrently with such transfer and assignment, execute and deliver the
related Notes and/or Certificates.  The Applicable Trustee will not verify
the existence of the Receivables or review the Receivables files.  Unless
otherwise provided in the related Prospectus Supplement, the net proceeds
received from the sale of the Certificates and the Notes of a given series
will be applied to the purchase of the related Receivables from the Seller(s)
and, to the extent specified in the related Prospectus Supplement, 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 Receivables will be sold by the
Seller(s) to the Depositor and by the Depositor to the applicable Trust from
time to time during any Funding Period on each date specified as a transfer
date in the related Prospectus Supplement (each, a "Subsequent Transfer
Date").

     In each Receivables Purchase Agreement the related Seller will represent
and warrant to the Depositor and, in each Sale and Servicing Agreement or
Pooling and Servicing Agreement, the Depositor will represent and warrant to
the applicable Trust, among other things, that: (i) the information provided
in the related Schedule of Receivables is correct in all material respects;
(ii) the Obligor on each related Receivable is required to maintain physical
damage insurance covering the Financed Asset in accordance with the
Seller(s)' normal requirements; (iii) as of the applicable Closing Date or
the applicable Subsequent Transfer Date, if any, to the best of its
knowledge, the related Receivables are free and clear of all security
interests, liens, charges and encumbrances and no offsets, defenses or
counterclaims have been asserted or threatened; (iv) as of the Closing Date
or the applicable Subsequent Transfer Date, if any, each of such Receivables
is or will be secured by a first perfected security interest in favor of the
Seller in the Financed Asset; (v) each related Receivable, at the time it was
originated, complied and, as of the Closing Date or the applicable Subsequent
Transfer Date, if any, complies in all material respects with applicable
federal and state laws, including, without limitation, consumer credit, truth
in lending, equal credit opportunity and disclosure laws; and (vi) any other
representations and warranties that may be set forth in the related
Prospectus Supplement.

     Unless otherwise provided in the related Prospectus Supplement, as of
the last day of the second (or, if the Seller(s) elects, the first) month
following the discovery by or notice to the Seller(s) of a breach of any
representation or warranty of the Seller(s) that materially and adversely
affects the interests of the related Trust in any Receivable, the Depositor,
unless the breach is cured, will repurchase such Receivable from such Trust
and the related Seller will be obligated to simultaneously repurchase such
Receivable from the Depositor at a price equal to the unpaid principal
balance owed by the Obligor thereon plus interest thereon at the respective
APR to the last day of the month of repurchase (the "Purchase Amount"). 
Alternatively, if so specified in the related Prospectus Supplement, the
related Seller or the Depositor will be permitted, in a circumstance where it
would otherwise be required to repurchase a Receivable as described in the
preceding sentence, to instead substitute a comparable Receivable for the
Receivable otherwise requiring repurchase, subject to certain conditions and
eligibility criteria for the substitute Receivable to be summarized in the
related Prospectus Supplement.  The repurchase obligation (or, if applicable,
the substitution alternative with respect thereto) constitutes the sole
remedy available to the Certificateholders or the Trustee and any Noteholders
or Indenture Trustee in respect of such Trust for any such uncured breach. 
The Depositor's obligation to make such purchase or substitution is
contingent upon the related Seller performing its corresponding obligation to
purchase (or, if applicable, substitute for) such Receivable from the
Depositor.

     Pursuant to each Sale and Servicing Agreement or Pooling and Servicing
Agreement, to assure uniform quality in servicing the Receivables and to
reduce administrative costs, each Trust will designate the Servicer as
custodian to maintain possession, as such Trust's agent, of the related motor
vehicle retail installment sale contracts, installment loan, or marine loans
and any other documents relating to the Receivables. The Depositor and the
Seller(s)' accounting records and computer systems will reflect the sale and
assignment of the related Receivables to the applicable Trust, and Uniform
Commercial Code ("UCC") financing statements reflecting such sales and
assignments will be filed.  The Receivables will not be segregated, stamped
or otherwise marked to indicate that they have been sold to the related
Trust.  If through inadvertence or otherwise, another party purchases (or
takes a security interest in) the Receivables for new value in the ordinary
course of business and takes possession of the Receivables without actual
knowledge of the related Trust's interest, the purchaser (or secured party)
will acquire an interest in the Receivables superior to the interest of the
related Trust.
ACCOUNTS

     With respect to each Trust that issues Notes, the Servicer will
establish and maintain with the related Indenture Trustee one or more
accounts, in the name of the Indenture Trustee on behalf of the related
Noteholders and Certificateholders, into which all payments made on or with
respect to the related Receivables will be deposited (the "Collection
Account").  The Servicer will establish and maintain with such Indenture
Trustee an account, in the name of such Indenture Trustee on behalf of such
Noteholders, into which amounts released from the Collection Account and any
Pre-Funding Account, Reserve Account or other credit enhancement for payment
to such Noteholders will be deposited and from which all distributions to
such Noteholders will be made (the "Note Distribution Account").  The
Servicer will establish and maintain with the related Trustee an account, in
the name of such Trustee on behalf of such Certificateholders, into which
amounts released from the Collection Account and any Pre-Funding Account,
Reserve Account or other credit or cash flow enhancement for distribution to
such Certificateholders will be deposited and from which all distributions to
such Certificateholders will be made (the "Certificate Distribution
Account").  With respect to each Trust that does not issue Notes, the
Servicer will also establish and maintain the Collection Account and any
other Trust Account in the name of the related Trustee on behalf of the
related Certificateholders.

     If so provided in the related Prospectus Supplement, the Servicer will
establish for each series an additional account (the "Payahead Account"), in
the name of the related Indenture Trustee, into which, to the extent required
by the Sale and Servicing Agreement, early payments by or on behalf of
Obligors on Precomputed Receivables will be deposited until such time as the
payment becomes due.  Until such time as payments are transferred from the
Payahead Account to the Collection Account, they will not constitute
collected interest or collected principal and will not be available for
distribution to the applicable Noteholders or Certificateholders.  The
Payahead Account will initially be maintained with the applicable Indenture
Trustee or, in the case of each Trust that does not issue Notes, the
applicable Trustee.

     Any other accounts to be established with respect to a Trust, including
any Pre-Funding Account or any Reserve Account, will be described in the
related Prospectus Supplement.
   
     For any series of Securities, funds in the Collection Account, the Note
Distribution Account and any Pre-Funding Account, Reserve Account and other
accounts identified as such in the related Prospectus Supplement
(collectively, the "Trust Accounts") will be invested as provided in the
related Sale and Servicing Agreement or Pooling and Servicing Agreement in
Eligible Investments. "Eligible Investments" are generally limited to
investments acceptable to the Rating Agencies rating such Securities as being
consistent with the rating of such Securities and may include motor vehicle,
recreational vehicle and/or boat retail sale contracts or installment loans. 
Except as described below or in the related Prospectus Supplement, Eligible
Investments are limited to obligations or securities that mature on or before
the date of the next distribution for such series.  However, to the extent
permitted by the Rating Agencies, funds in any Reserve Account may be
invested in securities that will not mature prior to the date of the next
distribution with respect to such Certificates or Notes and will not be sold
to meet any shortfalls.  Thus, the amount of cash in any Reserve Account at
any time may be less than the balance of the Reserve Account.  If the amount
required to be withdrawn from any Reserve Account to cover shortfalls in
collections on the related Receivables (as provided in the related Prospectus
Supplement) exceeds the amount of cash in the Reserve Account, a temporary
shortfall in the amounts distributed to the related Noteholders or
Certificateholders could result, which could, in turn, increase the average
life of the Notes or the Certificates of such series.  Investment earnings on
funds deposited in the Trust Accounts, net of losses and investment expenses
(collectively, "Investment Earnings"), shall be allocated in the manner
described in the related Prospectus Supplement.
    
     The Trust Accounts will be maintained as Eligible Deposit Accounts.
"Eligible Deposit Account" means either (a) a segregated account with an
Eligible Institution or (b) a segregated trust account with the corporate
trust department of a depository institution organized under the laws of the
United States of America or any one of the states thereof or the District of
Columbia (or any domestic branch of a foreign bank), having corporate trust
powers and acting as trustee for funds deposited in such account, so long as
any of the securities of such depository institution have a credit rating
from each Rating Agency in one of its generic rating categories which
signifies investment grade. "Eligible Institution" means, with respect to a
Trust, (a) the corporate trust department of the related Indenture Trustee or
the related Trustee, as applicable, or (b) a depository institution organized
under the laws of the United States of America or any one of the states
thereof or the District of Columbia (or any domestic branch of a foreign
bank), (i) which has either (A) a long-term unsecured debt rating acceptable
to the Rating Agencies or (B) a short-term unsecured debt rating or
certificate of deposit rating acceptable to the Rating Agencies and (ii)
whose deposits are insured by the FDIC.

SERVICING PROCEDURES

     The Servicer will make reasonable efforts to collect all payments due
with respect to the Receivables held by any Trust and will, consistent with
the related Sale and Servicing Agreement or Pooling and Servicing Agreement,
follow such collection procedures as it follows with respect to motor
vehicle, recreational vehicle or marine retail installment sale contracts,
installment loans, purchase money notes or other notes that it services for
itself or others and that are comparable to such Receivables.  Consistent
with its normal procedures, the Servicer may, in its discretion, arrange with
the Obligor on a Receivable to extend or modify the payment schedule, but no
such arrangement will, for purposes of any Sale and Servicing Agreement or
Pooling and Servicing Agreement, modify the original due dates or the amount
of the scheduled payments or extend the final payment date of any Receivable
beyond the Final Scheduled Maturity Date (as such term is defined with
respect to any Receivables Pool in the related Prospectus Supplement).  Some
of such arrangements may result in the Servicer purchasing the Receivable for
the Purchase Amount, while others may result in the Servicer making Advances.
The Servicer may sell the Financed Asset securing the respective Receivable
at public or private sale, or take any other action permitted by applicable
law. See "Certain Legal Aspects of the Receivables".

COLLECTIONS

     With respect to each Trust, the Servicer will deposit all payments on
the related Receivables (from whatever source) and all proceeds of such
Receivables collected during each collection period specified in the related
Prospectus Supplement (each, a "Collection Period") into the related
Collection Account within two business days after receipt thereof.  However,
at any time that and for so long as (i) the Servicer (or its successor) is
the Servicer, (ii) there exists no Servicer Default and (iii) each other
condition to making deposits less frequently than daily as may be specified
by the Rating Agencies or set forth in the related Prospectus Supplement is
satisfied, the Servicer will not be required to deposit such amounts into the
Collection Account until on or before the applicable Distribution Date or
Payment Date.  Pending deposit into the Collection Account, collections may
be invested by the Servicer at its own risk and for its own benefit and will
not be segregated from its own funds.  If the Servicer were unable to remit
such funds, Securityholders might incur a loss.  To the extent set forth in
the related Prospectus Supplement, the Servicer may, in order to satisfy the
requirements described above, obtain a letter of credit or other security for
the benefit of the related Trust to secure timely remittances of collections
on the related Receivables and payment of the aggregate Purchase Amount with
respect to Receivables purchased by the Servicer.

     Collections on a Precomputed Receivable made during a Collection Period
shall be applied first to repay any outstanding Precomputed Advances made by
the Servicer with respect to such Receivable (as described below), and to the
extent that collections on a Precomputed Receivable during a Collection
Period exceed the outstanding Precomputed Advances, the collections shall
then be applied to the scheduled payment on such Receivable.  If any
collections remaining after the scheduled payment is made are insufficient to
prepay the Precomputed Receivable in full, then, unless otherwise provided in
the related Prospectus Supplement, generally such remaining collections (the
"Payaheads") shall be transferred to and kept in the Payahead Account, until
such later Collection Period as the collections may be transferred to the
Collection Account and applied either to the scheduled payment or to prepay
such Receivable in full.

ADVANCES

     Unless otherwise provided in the related Prospectus Supplement, to the
extent the collections of interest and principal on a Precomputed Receivable
with respect to a Collection Period fall short of the respective scheduled
payment, the Servicer will make a Precomputed Advance of the shortfall.  The
Servicer will be obligated to make a Precomputed Advance on a Precomputed
Receivable only to the extent that the Servicer, in its sole discretion,
expects to recoup such advance from subsequent collections or recoveries on
such Receivable or other Precomputed Receivables in the related Receivables
Pool.  The Servicer will deposit the Precomputed Advance in the applicable
Collection Account on or before the business day preceding the applicable
Distribution Date or Payment Date.  The Servicer will recoup its Precomputed
Advance from subsequent payments by or on behalf of the respective Obligor or
from insurance or liquidation proceeds with respect to the Receivable and
will release its right to reimbursement in conjunction with its purchase of
the Receivable as Servicer, or, upon the determination that reimbursement
from the preceding sources is unlikely, will recoup its Precomputed Advance
from any collections made on other Precomputed Receivables in the related
Receivables Pool.

     Unless otherwise provided in the related Prospectus Supplement, on or
before the business day prior to each applicable Distribution Date or Payment
Date, the Servicer shall deposit into the related Collection Account as a
Simple Interest Advance an amount equal to the amount of interest that would
have been due on the related Simple Interest Receivables at their respective
APRs for the related Collection Period (assuming that such Simple Interest
Receivables are paid on their respective due dates) minus the amount of
interest actually received on such Simple Interest Receivables during the
related Collection Period.  If such calculation results in a negative number,
an amount equal to such amount shall be paid to the Servicer in reimbursement
of outstanding Simple Interest Advances.  In addition, in the event that a
Simple Interest Receivable becomes a Liquidated Receivable (as such term is
defined in the related Prospectus Supplement), the amount of accrued and
unpaid interest thereon (but not including interest for the then current
Collection Period) shall be withdrawn from the Collection Account and paid to
the Servicer in reimbursement of outstanding Simple Interest Advances. No
advances of principal will be made with respect to Simple Interest
Receivables.  As used herein, "Advances" means both Precomputed Advances and
Simple Interest Advances.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     Unless otherwise specified in the Prospectus Supplement with respect to
any Trust, the Servicer will be entitled to receive the Servicing Fee for
each Collection Period in an amount equal to a specified percentage per annum
(as set forth in the related Prospectus Supplement, the "Servicing Fee Rate")
of the Pool Balance as of the first day of the related Collection Period (the
"Servicing Fee").  The Servicing Fee (together with any portion of the
Servicing Fee that remains unpaid from prior Distribution Dates or Payment
Dates) will be paid solely to the extent of the Interest Distribution Amount. 
However, the Servicing Fee will be paid prior to the distribution of any
portion of the Interest Distribution Amount to the Noteholders or the
Certificateholders of the given series.

     Unless otherwise provided in the related Prospectus Supplement with
respect to a given Trust, the Servicer will also collect and retain any late
fees, prepayment charges and other administrative fees or similar charges
allowed by applicable law with respect to the related Receivables and will be
entitled to reimbursement from such Trust for certain liabilities.  Payments
by or on behalf of Obligors will be allocated to scheduled payments and late
fees and other charges in accordance with the Servicer's normal practices and
procedures.

     The Servicing Fee will compensate the Servicer for performing the
functions of a third party servicer of motor vehicle, recreational vehicle
and boat receivables as an agent for their beneficial owner, including
collecting and posting all payments, responding to inquiries of Obligors on
the Receivables, investigating delinquencies, sending payment coupons to
Obligors, reporting tax information to Obligors, paying costs of collections
and disposition of defaults and policing the collateral.  The Servicing Fee
also will compensate the Servicer for administering the particular
Receivables Pool, including making Advances, accounting for collections and
furnishing monthly and annual statements to the related Trustee and Indenture
Trustee with respect to distributions and generating federal income tax
information for such Trust and for the related Noteholders and
Certificateholders.  The Servicing Fee also will reimburse the Servicer for
certain taxes, the fees of the related Trustee and Indenture Trustee, if any,
accounting fees, outside auditor fees, data processing costs and other costs
incurred in connection with administering the applicable Receivables Pool.
DISTRIBUTIONS

     With respect to each series of Securities, beginning on the Payment Date
or Distribution Date, as applicable, specified in the related Prospectus
Supplement, distributions of principal and interest (or, where applicable, of
principal or interest only) on each class of such Securities entitled thereto
will be made by the Applicable Trustee to the Noteholders and the
Certificateholders of such series.  The timing, calculation, allocation,
order, source, priorities of and requirements for all payments to each class
of Noteholders and all distributions to each class of Certificateholders of
such series will be set forth in the related Prospectus Supplement.

     With respect to each Trust, on each Payment Date and Distribution Date,
as applicable, collections on the related Receivables will be transferred
from the Collection Account to the Note Distribution Account, if any, and the
Certificate Distribution Account for distribution to Noteholders, if any, and
Certificateholders to the extent provided in the related Prospectus
Supplement. Credit enhancement, such as a Reserve Account, will be available
to cover any shortfalls in the amount available for distribution on such date
to the extent specified in the related Prospectus Supplement.  As more fully
described in the related Prospectus Supplement, and unless otherwise
specified therein, distributions in respect of principal of a class of
Securities of a given series will be subordinate to distributions in respect
of interest on such class, and distributions in respect of one or more
classes of Certificates of such series may be subordinate to payments in
respect of Notes, if any, of such series or other classes of Certificates of
such series.

CREDIT AND CASH FLOW ENHANCEMENT

     The amounts and types of credit and cash flow enhancement arrangements
and the provider thereof, if applicable, with respect to each class of
Securities of a given series, if any, will be set forth in the related
Prospectus Supplement. If and to the extent provided in the related
Prospectus Supplement, credit and cash flow enhancement may be in the form of
subordination of one or more classes of Securities, Reserve Accounts,
over-collateralization, letters of credit, credit or liquidity facilities,
surety bonds, guaranteed investment contracts, swaps or other interest rate
protection agreements, repurchase obligations, yield supplement agreements,
other agreements with respect to third party payments or other support, cash
deposits or such other arrangements as may be described in the related
Prospectus Supplement or any combination of two or more of the foregoing.  If
specified in the applicable Prospectus Supplement, credit or cash flow
enhancement for a class of Securities may cover one or more other classes of
Securities of the same series, and credit or cash flow enhancement for a
series of Securities may cover one or more other series of Securities.
   
     The presence of a Reserve Account and other forms of credit enhancement
for the benefit of any class or series of Securities is intended to enhance
the likelihood of receipt by the Securityholders of such class or series of
the full amount of principal and interest due thereon and to decrease the
likelihood that such Securityholders will experience losses.  The credit
enhancement for a class or series of Securities may not provide protection
against all risks of loss and may not guarantee repayment of the entire
principal balance and interest thereon; any such limitations will be
described in the related Prospectus Supplement.  If losses occur which exceed
the amount covered by any credit enhancement or which are not covered by any
credit enhancement, Securityholders of any class or series will bear their
allocable share of deficiencies, as described in the related Prospectus
Supplement.  In addition, if a form of credit enhancement covers more than
one series of Securities, Securityholders of any such series will be subject
to the risk that such credit enhancement will be exhausted by the claims of
Securityholders of other series.
    
     RESERVE ACCOUNT.  If so provided in the related Prospectus Supplement,
pursuant to the related Sale and Servicing Agreement or Pooling and Servicing
Agreement, the Depositor will establish for a series or class of Securities
an account, as specified in the related Prospectus Supplement (the "Reserve
Account"), which will be maintained with the related Trustee or Indenture
Trustee, as applicable.  Unless otherwise provided in the related Prospectus
Supplement, the Reserve Account will be funded by an initial deposit by the
Depositor or such other person specified in the related Prospectus Supplement
on the Closing Date in the amount set forth in the related Prospectus
Supplement and, if the related series has a Funding Period, will also be
funded on each Subsequent Transfer Date to the extent described in the
related Prospectus Supplement.  As further described in the related
Prospectus Supplement, the amount on deposit in the Reserve Account will be
increased on each Distribution Date or Payment Date thereafter up to the
Specified Reserve Account Balance (as defined in the related Prospectus
Supplement) by the deposit therein of the amount of collections on the
related Receivables remaining on each such Distribution Date or Payment Date
after the payment of all other required payments and distributions on such
date.  The related Prospectus Supplement will describe the circumstances and
manner under which distributions may be made out of the Reserve Account,
either to holders of the Securities covered thereby, to the Depositor or such
other person specified in the related Prospectus Supplement.

NET DEPOSITS

     As an administrative convenience, unless the Servicer is required to
remit collections daily (see "-- Collections" above), the Servicer will be
permitted to make the deposit of collections, aggregate Advances and Purchase
Amounts for any Trust for or with respect to the related Collection Period
net of distributions to be made to the Servicer for such Trust with respect
to such Collection Period.  The Servicer may cause to be made a single, net
transfer from the Collection Account to the related Payahead Account, if any,
or vice versa.  The Servicer, however, will account to the Trustee, any
Indenture Trustee, the Noteholders, if any, and the Certificateholders with
respect to each Trust as if all deposits, distributions and transfers were
made individually.  With respect to any Trust that issues both Certificates
and Notes, if the related Payment Dates do not coincide with Distribution
Dates, all distributions, deposits or other remittances made on a Payment
Date will be treated as having been distributed, deposited or remitted on the
Distribution Date for the applicable Collection Period for purposes of
determining other amounts required to be distributed, deposited or otherwise
remitted on such Distribution Date.

STATEMENTS TO TRUSTEES AND TRUST

     Prior to each Distribution Date or Payment Date with respect to each
series of Securities, the Servicer will provide to the applicable Indenture
Trustee, if any, and the applicable Trustee as of the close of business on
the last day of the preceding Collection Period a statement setting forth
substantially the same information as is required to be provided in the
periodic reports provided to Securityholders of such series described under
"Certain Information Regarding the Securities -- Reports to Securityholders".

EVIDENCE AS TO COMPLIANCE

     Each Sale and Servicing Agreement and Pooling and Servicing Agreement
will provide that a firm of independent public accountants will furnish to
the related Trust and Indenture Trustee or Trustee, as applicable, annually a
statement as to compliance by the Servicer during the preceding twelve months
(or, in the case of the first such certificate, from the applicable Closing
Date) with certain standards relating to the servicing of the applicable
Receivables, the Servicer's accounting records and computer files with
respect thereto and certain other matters.

     Each Sale and Servicing Agreement and Pooling and Servicing Agreement
will also provide for delivery to the related Trust and Indenture Trustee or
Trustee, as applicable, substantially simultaneously with the delivery of
such accountants' statement referred to above, of a certificate signed by an
officer of the Servicer stating that the Servicer has fulfilled its
obligations under the Sale and Servicing Agreement or Pooling and Servicing
Agreement, as applicable, throughout the preceding twelve months (or, in the
case of the first such certificate, from the Closing Date) or, if there has
been a default in the fulfillment of any such obligation, describing each
such default.  The Servicer has agreed to give each Indenture Trustee and
each Trustee notice of certain Servicer Defaults under the related Sale and
Servicing Agreement or Pooling and Servicing Agreement, as applicable.

     Copies of such statements and certificates may be obtained by
Securityholders by a request in writing addressed to the Applicable Trustee.
CERTAIN MATTERS REGARDING THE SERVICER

     Each Sale and Servicing Agreement and Pooling and Servicing Agreement
will provide that the Servicer may not resign from its obligations and duties
as Servicer thereunder, except upon determination that the Servicer's
performance of such duties is no longer permissible under applicable law.  No
such resignation will become effective until the related Indenture Trustee or
Trustee, as applicable, or a successor servicer has assumed the Servicer's
servicing obligations and duties under such Sale and Servicing Agreement or
Pooling and Servicing Agreement.

     Each Sale and Servicing Agreement and Pooling and Servicing Agreement
will further provide that neither the Servicer nor any of its directors,
officers, employees and agents will be under any liability to the related
Trust or the related Noteholders or Certificateholders for taking any action
or for refraining from taking any action pursuant to such Sale and Servicing
Agreement or Pooling and Servicing Agreement or for errors in judgment;
except that neither the Servicer nor any such person will be protected
against any liability that would otherwise be imposed by reason of willful
misfeasance, bad faith or negligence in the performance of the Servicer's
duties thereunder or by reason of reckless disregard of its obligations and
duties thereunder.  In addition, each Sale and Servicing Agreement and
Pooling and Servicing Agreement will provide that the Servicer is under no
obligation to appear in, prosecute or defend any legal action that is not
incidental to the Servicer's servicing responsibilities under such Sale and
Servicing Agreement or Pooling and Servicing Agreement and that, in its
opinion, may cause it to incur any expense or liability.

     Under the circumstances specified in each Sale and Servicing Agreement
and Pooling and Servicing Agreement, any entity into which the Servicer may
be merged or consolidated, or any entity resulting from any merger or
consolidation to which the Servicer is a party, or any entity succeeding to
the business of the Servicer, which corporation or other entity in each of
the foregoing cases assumes the obligations of the Servicer, will be the
successor of the Servicer under such Sale and Servicing Agreement or Pooling
and Servicing Agreement.

SERVICER DEFAULT

     Except as otherwise provided in the related Prospectus Supplement,
"Servicer Default" under each Sale and Servicing Agreement and Pooling and
Servicing Agreement will consist of (i) any failure by the Servicer to
deliver to the Applicable Trustee for deposit in any of the Trust Accounts or
the Certificate Distribution Account any required payment or to direct the
Applicable Trustee to make any required distributions therefrom, which
failure continues unremedied for three business days after written notice
from the Applicable Trustee is received by the Servicer or after discovery of
such failure by the Servicer; (ii) any failure by the Servicer duly to
observe or perform in any material respect any other covenant or agreement in
such Sale and Servicing Agreement or Pooling and Servicing Agreement, which
failure materially and adversely affects the rights of the Noteholders or the
Certificateholders of the related series and which continues unremedied for
60 days after the giving of written notice of such failure (A) to the
Servicer or the Depositor, as the case may be, by the Applicable Trustee or
(B) to the Servicer and to the Applicable Trustee by holders of Notes or
Certificates of such series, as applicable, evidencing not less than 25% in
principal amount of such outstanding Notes or of such Certificate Balance;
and (iii) the occurrence of an Insolvency Event with respect to the Servicer. 
"Insolvency Event" means, with respect to any Person, any of the following
events or actions: certain events of insolvency, readjustment of debt,
marshalling of assets and liabilities or similar proceedings with respect to
such Person and certain actions by such Person indicating its insolvency,
reorganization pursuant to bankruptcy proceedings or inability to pay its
obligations.

RIGHTS UPON SERVICER DEFAULT

     In the case of any Trust that has issued Notes, unless otherwise
provided in the related Prospectus Supplement, as long as a Servicer Default
under a Sale and Servicing Agreement remains unremedied, the related
Indenture Trustee or holders of Notes of the related series evidencing not
less than 25% of the principal amount of such Notes then outstanding may
terminate all the rights and obligations of the Servicer under such Sale and
Servicing Agreement, whereupon such Indenture Trustee or a successor servicer
appointed by such Indenture Trustee will succeed to all the responsibilities,
duties and liabilities of the Servicer under such Sale and Servicing
Agreement and will be entitled to similar compensation arrangements.  In the
case of any Trust that has not issued Notes, unless otherwise provided in the
related Prospectus Supplement, as long as a Servicer Default under the
related Pooling and Servicing Agreement remains unremedied, the related
Trustee or holders of Certificates of the related series evidencing not less
than 25% of the principal amount of such Certificates then outstanding may
terminate all the rights and obligations of the Servicer under such Pooling
and Servicing Agreement, whereupon such Trustee or a successor servicer
appointed by such Trustee will succeed to all the responsibilities, duties
and liabilities of the Servicer under such Pooling and Servicing Agreement
and will be entitled to similar compensation arrangements.  If, however, a
bankruptcy trustee or similar official has been appointed for the Servicer,
and no Servicer Default other than such appointment has occurred, such
trustee or official may have the power to prevent such Indenture Trustee,
such Noteholders, such Trustee or such Certificateholders from effecting a
transfer of servicing.  In the event that such Indenture Trustee or Trustee
is unwilling or unable to so act, it may appoint, or petition a court of
competent jurisdiction for the appointment of, a successor with a net worth
of at least $100,000,000 and whose regular business includes the servicing of
motor vehicle receivables.  Such Indenture Trustee or Trustee may make such
arrangements for compensation to be paid, which in no event may be greater
than the servicing compensation to the Servicer under such Sale and Servicing
Agreement or Pooling and Servicing Agreement.

WAIVER OF PAST DEFAULTS

     With respect to each Trust that has issued Notes, unless otherwise
provided in the related Prospectus Supplement, the holders of Notes
evidencing at least a majority in principal amount of the then outstanding
Notes of the related series (or the holders of the Certificates of such
series evidencing not less than a majority of the outstanding Certificate
Balance, in the case of any Servicer Default which does not adversely affect
the related Indenture Trustee or such Noteholders) may, on behalf of all such
Noteholders and Certificateholders, waive any default by the Servicer in the
performance of its obligations under the related Sale and Servicing Agreement
and its consequences, except a Servicer Default in making any required
deposits to or payments from any of the Trust Accounts or to the Certificate
Distribution Account in accordance with such Sale and Servicing Agreement. 
With respect to each Trust that has not issued Notes, holders of Certificates
of such series evidencing not less than a majority of the principal amount of
such Certificates then outstanding may, on behalf of all such
Certificateholders, waive any default by the Servicer in the performance of
its obligations under the related Pooling and Servicing Agreement, except a
Servicer Default in making any required deposits to or payments from the
Certificate Distribution Account or the related Trust Accounts in accordance
with such Pooling and Servicing Agreement.  No such waiver will impair such
Noteholders' or Certificateholders' rights with respect to subsequent
defaults.

AMENDMENT

     Unless otherwise provided in the related Prospectus Supplement, each of
the Transfer and Servicing Agreements may be amended by the parties thereto,
without the consent of the related Noteholders or Certificateholders, for the
purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of such Transfer and Servicing Agreements or of
modifying in any manner the rights of such Noteholders or Certificateholders;
provided that such action will not, in the opinion of counsel satisfactory to
the related Trustee or Indenture Trustee, as applicable, materially and
adversely affect the interest of any such Noteholder or Certificateholder. 
Unless otherwise specified in the related Prospectus Supplement, the Transfer
and Servicing Agreements may also be amended by the Depositor, the Servicer,
the related Trustee and any related Indenture Trustee with the consent of the
holders of Notes evidencing at least a majority in principal amount of then
outstanding Notes, if any, of the related series and the holders of the
Certificates of such series evidencing at least a majority of the principal
amount of such Certificates then outstanding, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions
of such Transfer and Servicing Agreements or of modifying in any manner the
rights of such Noteholders or Certificateholders; provided, however, that no
such amendment may (i) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, collections of payments on the related
Receivables or distributions that are required to be made for the benefit of
such Noteholders or Certificateholders or (ii) reduce the aforesaid
percentage of the Notes or Certificates of such series which are required to
consent to any such amendment, without the consent of the holders of all the
outstanding Notes or Certificates, as the case may be, of such series.

     Each Trust Agreement will provide that the applicable Trustee does not
have the power to commence a voluntary proceeding in bankruptcy with respect
to the related Trust without the unanimous prior approval of all
Certificateholders (including the Depositor) of such Trust and the delivery
to such Trustee by each such Certificateholder (including the Depositor) of a
certificate certifying that such Certificateholder reasonably believes that
such Trust is insolvent.

PAYMENT OF NOTES

     Upon the payment in full of all outstanding Notes of a given series and
the satisfaction and discharge of the related Indenture, the related Trustee
will succeed to all the rights of the Indenture Trustee, and the
Certificateholders of such series will succeed to all the rights of the
Noteholders of such series, under the related Sale and Servicing Agreement,
except as otherwise provided therein.

TERMINATION

     With respect to each Trust, the obligations of the Servicer, the
Depositor, the related Trustee and the related Indenture Trustee, if any,
pursuant to the Transfer and Servicing Agreements will terminate upon the
earlier of (i) the maturity or other liquidation of the last related
Receivable and the disposition of any amounts received upon liquidation of
any such remaining Receivables, (ii) the payment to Noteholders, if any, and
Certificateholders of the related series of all amounts required to be paid
to them pursuant to the Transfer and Servicing Agreements and (iii) the
occurrence of either event described below.

     Unless otherwise provided in the related Prospectus Supplement, in order
to avoid excessive administrative expense, the Servicer will be permitted at
its option to purchase from each Trust, as of the end of any applicable
Collection Period, if the then outstanding Pool Balance with respect to the
Receivables held by such Trust is 5% (or such other percentage as is
specified in the related Prospectus Supplement) or less of the Initial Pool
Balance (as defined in the related Prospectus Supplement, the "Initial Pool
Balance"), all remaining related Receivables at a price equal to the
aggregate of the Purchase Amounts thereof as of the end of such Collection
Period.

     If and to the extent provided in the related Prospectus Supplement with
respect to a Trust, the Applicable Trustee will, within ten days following a
Distribution Date or Payment Date as of which the Pool Balance is equal to or
less than the percentage of the Initial Pool Balance specified in the related
Prospectus Supplement, solicit bids for the purchase of the Receivables
remaining in such Trust, in the manner and subject to the terms and
conditions set forth in such Prospectus Supplement.  If the Applicable
Trustee receives satisfactory bids as described in such Prospectus
Supplement, then the Receivables remaining in such Trust will be sold to the
highest bidder.

     As more fully described in the related Prospectus Supplement, any
outstanding Notes of the related series will be redeemed concurrently with
either of the events specified above, and the subsequent distribution to the
related Certificateholders of all amounts required to be distributed to them
pursuant to the applicable Trust Agreement or Pooling and Servicing Agreement
will effect early retirement of the Certificates of such series.
ADMINISTRATION AGREEMENT

     The person named as such in the related Prospectus Supplement (the
"Administrator"), will enter into an agreement (as amended and supplemented
from time to time, an "Administration Agreement") with each Trust that issues
Notes and the related Indenture Trustee pursuant to which the Administrator
will agree, to the extent provided in such Administration Agreement, to
provide the notices and to perform other administrative obligations required
by the related Indenture.  Unless otherwise specified in the related
Prospectus Supplement with respect to any such Trust, as compensation for the
performance of the Administrator's obligations under the applicable
Administration Agreement and as reimbursement for its expenses related
thereto, the Administrator will be entitled to a monthly administration fee
in an amount equal to $100 per year, or such other amount as may be set forth
in the related Prospectus Supplement (the "Administration Fee"), which fee
will be paid by the Servicer.


                   CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

GENERAL

     The Receivables will be treated by each Trust as "chattel paper" as
defined in the UCC.  Pursuant to the UCC, the sale of chattel paper is
treated in a manner similar to a security interest in chattel paper.  In
order to protect each Trust's ownership or security interest in its
Receivables, the Depositor will file UCC-1 financing statements with the
appropriate authorities in the States of New York, Delaware and any other
states deemed advisable by the Depositor to give notice of such Trust's and
any related Indenture Trustee's ownership of and security interest in the
Receivables and their proceeds.  Under each Sale and Servicing Agreement and
Pooling and Servicing Agreement, the Servicer will be obligated to maintain
the perfection of each Trust's and any related Indenture Trustee's interest
in the Receivables.  It should be noted, however, that a purchaser of chattel
paper who gives new value and takes possession of its in the ordinary course
of such purchaser's business has priority over a security interest, including
an ownership interest, in the chattel paper that is perfected by filing UCC-1
financing statements, and not by possession of such chattel paper by the
original secured party, if such purchaser acts in good faith without
knowledge that the related chattel paper is subject to a security interest,
including an ownership interest.  Any such purchaser would not be deemed to
have such knowledge because there are UCC filings and would not learn of the
sale of or security interest in the Receivables from a review of the
Receivables since they would not be marked to show such sale.

SECURITY INTEREST IN VEHICLES

     In states in which retail installment sale contracts and installment
loans such as the Motor Vehicle and Recreational Vehicle Receivables evidence
the credit sale of automobiles, light-duty trucks or recreational vehicles by
dealers to obligors, the contracts or loans also constitute personal property
security agreements and include grants of security interests in the vehicles
under the applicable UCC.  Perfection of security interests in the
automobiles and recreational vehicles is generally governed by the motor
vehicle registration laws of the state in which the vehicle is located.  In
all states in which the Receivables have been originated, except as noted
below, a security interest in Financed Vehicles is perfected by obtaining the
certificate of title to the Financed Vehicle or notation of the secured
party's lien on the Financed Vehicle's certificate of title.  Notwithstanding
the foregoing, in certain states, folding camping trailers and/or slide-in
campers, which may constitute the Financed Vehicle with respect to certain
Recreational Vehicle Receivables, are not subject to state titling and
vehicle registration laws and a security interest in such recreation vehicles
is perfected by filing pursuant to the provisions of the UCC.

     Unless otherwise specified in the related Prospectus Supplement, each
Seller will be obligated to have taken all actions necessary under the laws
of the state in which the Financed Vehicle is located to perfect its security
interest in the Financed Vehicle securing the related Receivable purchased by
it from a Dealer, including, where applicable, by having a notation of its
lien recorded on such vehicle's certificate of title or, if appropriate, by
perfecting its security interest in the related recreational vehicles under
the UCC.  Because the Servicer will continue to service the contracts and
loans, the Obligors on the contracts and loans will not be notified of the
sales from a Seller to the Depositor or from the Depositor to the Trust, and
no action will be taken to record the transfer of the security interest from
a Seller to the Depositor or from the Depositor to the Trust by amendment of
the certificates of title for the Financed Vehicles or Boats or otherwise.

     Pursuant to each Receivables Purchase Agreement, each Seller will assign
to the Depositor its interests in the Financed Vehicles securing the Motor
Vehicle and Recreational Vehicle Receivables assigned by that Seller to the
Depositor and, with respect to each Trust, pursuant to the related Sale and
Servicing Agreement or Pooling and Servicing Agreement, the Depositor will
assign its interests in the Financed Vehicles or Boats securing the related
Receivables to such Trust.  However, because of the administrative burden and
expense, none of the Seller, the Depositor, the Servicer or the related
Trustee will amend any certificate of title to identify either the Depositor
or such Trust as the new secured party on such certificate of title relating
to a Financed Vehicle nor will any such entity execute and file any transfer
instrument (including, among other instruments, UCC-3 assignments for those
Financed Recreational Vehicles for which perfection is governed by the UCC).

     In most states, an assignment such as that under each Receivables
Purchase Agreement, Sale and Servicing Agreement or Pooling and Servicing
Agreement is an effective conveyance of a security interest without amendment
of any lien noted on a vehicle's certificate of title or the execution or
filing of any transfer instrument, and the assignee succeeds thereby to the
assignor's rights as secured party.  In some states, however, in the absence
of such an amendment, execution or filing, the assignment to the Applicable
Trustee of a security interest in Financed Vehicles registered therein may
not be effective or such security interest may not be perfected.  If any
otherwise effectively assigned security interest in favor of the Applicable
Trustee is not perfected, such assignment of the security interest to such
Trustee may not be effective against creditors or a trustee in bankruptcy of
the applicable Seller, which continues to be specified as lienholder on any
certificates of title or as secured party on any UCC filing.  However, UCC
financing statements with respect to the transfer of each Seller's security
interest in related Financed Vehicles to the Depositor and the transfer to
the applicable Trust of the Seller's security interest in such Financed
Vehicles will be filed.  In addition, the Servicer will continue to hold any
certificates of title relating to the Financed Vehicles in its possession as
custodian for such Trust pursuant to the related Sale and Servicing Agreement
or Pooling and Servicing Agreement.  See "Description of the Transfer and
Servicing Agreements--Sale and Assignment of Receivables".

     In addition, even in those states where an assignment such as that under
each Receivables Purchase Agreement, Sale and Servicing Agreement or Pooling
and Servicing Agreement is an effective conveyance of a security interest
without amendment of any lien noted on a vehicle's certificate of title, by
not identifying a Trust as the secured party on the certificate of title, the
security interest of such Trust in the vehicle could be defeated through
fraud or negligence.  In such states, in the absence of fraud or forgery by
the vehicle owner or the Seller or administrative error by state or local
agencies, the notation of the Seller's lien on the certificates of title will
be sufficient to protect a Trust against the rights of subsequent purchasers
of a Financed Vehicle or subsequent lenders who take a security interest in a
Financed Vehicle.  If there are any Financed Vehicles as to which the Seller
failed to obtain a perfected security interest, the security interest of the
related Trust would be subordinate to, among others, the interests of
subsequent purchasers of the Financed Vehicles and holders of perfected
security interests therein.  Such a failure, however, would constitute a
breach of the warranties of the Depositor under the related Sale and
Servicing Agreement or Pooling and Servicing Agreement and of the related
Seller under the Receivables Purchase Agreement and would create an
obligation of the Depositor to repurchase the related Receivable from the
Trust and of the related Seller to simultaneously repurchase the related
Receivable from the Depositor unless the breach were cured.  See "Description
of the Transfer and Servicing Agreements -- Sale and Assignment of
Receivables" and "Special Considerations -- Certain Legal Aspects -- Security
Interests in Financed Vehicles or Boats".

     Under the laws of most states, the perfected security interest in a
vehicle would continue for four months after the vehicle is moved to a state
other than the state in which it is initially registered and thereafter until
the owner thereof re-registers the vehicle in the new state.  A majority of
states generally require surrender of a certificate of title to re-register a
vehicle. Accordingly, a secured party must surrender possession if it holds
the certificate of title to the vehicle or, in the case of a vehicle
registered in a state providing for the notation of a lien on the certificate
of title but not possession by the secured party, the secured party would
receive notice of surrender if the security interest is noted on the
certificate of title.  Thus, the secured party would have the opportunity to
re-perfect its security interest in the vehicle in the state of relocation. 
However, these procedural safeguards will not protect the secured party if
through fraud, forgery or administrative error, the debtor somehow procures a
new certificate of title that does not list the secured party's lien. 
Additionally, in states that do not require a certificate of title for
registration of a motor vehicle or recreational vehicle, re-registration
could defeat perfection.  In the ordinary course of servicing motor vehicle
or recreational vehicle receivables, the Servicer takes steps to effect
re-perfection upon receipt of notice of re-registration or information from
the obligor as to relocation. Similarly, when an obligor sells a vehicle, the
Servicer must surrender possession of the certificate of title or will
receive notice as a result of its lien noted thereon and accordingly will
have an opportunity to require satisfaction of the related loan before
release of the lien.  Under each Sale and Servicing Agreement and Pooling and
Servicing Agreement, the Servicer will be obligated to take appropriate
steps, at the Servicer's expense, to maintain perfection of security
interests in the Financed Vehicles and is obligated to purchase the related
Receivable if it fails to do so.

     Under the laws of most states, liens for repairs performed on a motor
vehicle or recreational vehicle and liens for unpaid taxes take priority over
even a perfected security interest in a financed vehicle.  The Code also
grants priority to certain federal tax liens over the lien of a secured
party.  The laws of certain states and federal law permit the confiscation of
vehicles by governmental authorities under certain circumstances if used in
unlawful activities, which may result in the loss of a secured party's
perfected security interest in the confiscated vehicle or boat.  Under each
Receivables Purchase Agreement, the Seller will represent to the related
Trust that, as of the date the related Receivable is sold to such Trust, each
security interest in a Financed Vehicle is or will be prior to all other
present liens (other than tax liens and other liens that arise by operation
of law) upon and security interests in such Financed Vehicle.  However, liens
for repairs or taxes could arise, or the confiscation of a Financed Vehicle
could occur, at any time during the term of a Receivable.  No notice will be
given to the Trustee, any Indenture Trustee, any Noteholders or the
Certificateholders in respect of a given Trust if such a lien arises or
confiscation occurs and any such lien or confiscation arising after the
applicable Closing Date would not give rise to the related Seller's
repurchase obligation under the applicable Receivables Purchase Agreement.

SECURITY INTERESTS IN BOATS

     Generally, security interests in boats may be perfected in one of three
ways:  in "title" states, a security interest is perfected by notation of the
secured party's lien on the certificate of title issued by an applicable
state motor vehicle department or other appropriate state agency; in other
states, a security interest may be perfected by filing a UCC-1 financing
statement, however, a purchase money lien in consumer goods is perfected
without any filing requirement; and if a boat qualifies for documentation
under Federal law, a Preferred Mortgage may be obtained under the Ship
Mortgage Act by filing the mortgage with the Secretary of Transportation and
endorsing the secured party's lien on the certificate of documentation. 
Vessels of at least five net tons qualify for documentation under Federal
law.  If documented, the boat becomes a "vessel of the United States" and the
exclusive method for perfecting a security interest in a "vessel of the
United States" is to comply with Federal law.  Accordingly, a Preferred
Mortgage under the Ship Mortgage Act supersedes a security interest perfected
under state law.

     The related Seller will represent that it has taken such measures
necessary to perfect its security interest in each related Financed Boat
under the laws of the state in which the Financed Boat is registered or the
Ship Mortgage Act, as applicable.  Typically, a Dealer will make proper and
prompt application to any applicable state motor vehicle department or other
appropriate state agency to have a notation of the lien made on the
certificate of title of each Financed Boat at the time of sale if the
Financed Boat is subject to a title statute.  When a UCC-1 financing
statement is filed, the Dealer is required to obtain the necessary signature
on the UCC-1 financing statement to allow filing by the related Seller.  If
under Federal or state law a filing or other action is required to perfect a
security interest and if the related Seller, because of clerical error or
otherwise, has failed to take such action with respect to a Financed Boat,
the related Seller will not have a perfected security interest in the
Financed Boat under such law and its security interest may be subordinate to
the interest of, among others, subsequent purchasers of the Financed Boat,
holders of perfected security interests and the bankruptcy trustee of the
Obligor.  The related Seller's state law security interest may also be
subordinate to such third parties in the event of fraud or forgery by the
Obligor or administrative error by state recording officials or if the
Financed Boat is documented under Federal law.  In addition, under certain
certificate of title statutes the related Seller must perfect is security
interest in boat motors otherwise subject to certificate of title statutes
under the UCC.

     Federal law requires documentation under the Ship Mortgage Act of all
boats over five net tons in weight and 30 feet in length.  Once documented, a
Preferred Mortgage under the Ship Mortgage Act is obtained.  If a qualifying
Financed Boat is not documented or if the documentation, because of clerical
error or otherwise, fails to comply with applicable procedures under Federal
regulations, the related Seller will not have a Preferred Mortgage on the
Financed Boat.  In such case, the related Seller's security interest under
state law will still be effective.  However, if the Financed Boat is later
documented by a third party, the related Seller's state law security interest
will cease to be perfected, and the related Seller will be subordinated to
the interests of, among others, subsequent purchasers of the Financed Boat,
holders of security interests perfected under Federal law and the trustee-in-
bankruptcy of the Obligor.

     A security interest perfected by a Preferred Mortgage has a nationwide
scope and no further action is necessary when an Obligor moves or relocates
the collateral.  Security interests perfected under state law may have to be
refiled if the Obligor moves to a state other than the state in which a
security interest is originally perfected and in addition if the security
interest is perfected under the UCC, a new filing must be made under the UCC
in order to continue the perfected security interest.
   
     If the security interest in the boat is perfected under a title statute
and the related Obligor moves to a state other than the state in which the
boat is registered, under the laws of most title states the perfection of the
security interest in the boat would continue for a brief period of time after
such relocation.  A majority of states issuing certificates of title on boats
require surrender of a certificate of title to reregister a boat.  In those
states that also provide for possession of the certificate of title by the
secured party, the related Seller must surrender possession of the
certificate of title in such circumstance for any related Financed Boat to be
reregistered.  Some states do not give the secured party possession of the
certificate of title, but indicate the secured party on the certificate of
title and provide notice to such secured party of surrender of the
certificate of title by another person.  If either the Servicer is in
possession of a certificate of title that must be surrendered to reregister
the Financed Boat or the Servicer receives notice of any surrender of the
certificate of title by another person, the Servicer would then have the
opportunity to continue the perfection of the security interest in the
Financed Boat in the state of registration.  If the Obligor moves to a state
which does not require surrender of a certificate of title for reregistration
of a boat, re-registration could defeat perfection.  In the ordinary course
of servicing its portfolio of marine contracts, the Servicer generally takes
steps to effect such perfection upon receipt of notice of surrender or
information from the Obligor as to relocation in those states that require
any action to be taken.  Similarly, when an Obligor sells a boat, under the
laws of many states, the purchaser cannot reregister the boat unless the
related lienholder of record (which in the case of the Financed Boats covered
by such laws would be the related Seller) surrenders possession of the
certificate of title and accordingly the Servicer, in such circumstance,
would have an opportunity to require satisfaction of the related Receivable
before release of the lien.
    
     If the related Seller has perfected the related Seller's security
interest by the filing of a UCC-1 financing statement, or the Obligor moves
from a title state to a non-title state, the Servicer will be required to
file a UCC-1 financing statement in the new state of the Obligor as soon as
possible after receiving notice of the Obligor's change of residence.  UCC-1
financing statements expire after five years.  When the term of a loan
exceeds five years, the filing must be continued in order to maintain the
related Seller's perfected security interest.  The Servicer will be required
to take steps to effect such continuation.  In the event that an Obligor
moves to a state other than the state in which the UCC-1 financing statement
is filed or in certain states to a different county in such state, under the
laws of most states the perfection of the security interest in the Financed
Boat would continue for four months after such relocation, unless the
perfection in the original jurisdiction would have expired earlier.  A new
financing statement must be filed in the state of relocation or, if such
state is a title state, a notation on the certificate of title must be made
in order to continue the related Seller's security interest.

     Under the laws of many states, liens for storage and repairs performed
on a boat and certain tax liens take priority even over a perfected state law
security interest.  As noted above, a Preferred Mortgage supersedes a
perfected state law security interest.  However, under the Ship Mortgage Act,
a Preferred Mortgage is subordinate to preferred maritime liens.

     Unless otherwise specified in the related Prospectus Supplement, due to
the administrative burden and expense of (i) endorsing the certificate of
title of each Financed Boat to reflect a Trust's interest therein and
delivering each such certificate of title to the Trustee for filing (and the
payment of related filing fees), in the case of Financed Boats licensed in
states where security interests in boats are subject to certificate of title
statutes; (ii) filing amendments to UCC-1 financing statement relating to
each Financed Boat (and the payment of related filing fees) to reflect the
Trust's interest therein, in the case of Financed Boats licensed in states
where security interests in boats are perfected by filing a UCC-1 financing
statement; and (iii) filing each assignment of the Preferred Mortgages (and
the payment of related filing fees) as required under Federal law to perfect
the Trust's interest therein, in the case of Financed Boats which are
documented under Federal law, none of such certificates of title will be
endorsed, delivered and filed, UCC-1 financing statements amended, or
assignments of Preferred Mortgages filed.  In the absence of such procedures,
neither the Depositor nor the Trust may have a perfected security interest in
the Financed Boats licensed in certificate of title or UCC states, and will
not have a perfected security interest in Financed Boats documented under
Federal law, but the failure to make such endorsements, filings or
recordations will not affect the validity of the original security interest
as against the Obligor under a Receivable in UCC states.

     In the case of "title" states, in the absence of the step described in
clause (i) above, the related Seller will continue to be named as the secured
party on the certificates of title relating to the Financed Boats registered
in such states.  In most such states, such an assignment would be an
effective conveyance of such a security interest and the new secured party
would succeed to the related Seller's rights as the secured party.  In the
absence of fraud or forgery by the Obligor or administrative error by
Federal, state or local recording officials, the notation of the lien of the
related Seller's on the certificate of title will be sufficient to protect
the Trust against the rights of subsequent purchasers of a Financed Boat
covered by the laws of such state or subsequent lenders who take a security
interest in the Financed Boat.  There exists a risk, however, in not
identifying the Trust as the new secured party on the certificate of title,
that the Trust may in some states by subordinate to claims of creditors or
the receiver of the related Seller in the event of the insolvency of the
related Seller and that, through fraud or negligence, the security interest
of such Trust could be released by the related Seller as security holder of
record.  
   
     Similarly, the related Seller will not cause the documentation for
Financed Boats which are subject to a Preferred Mortgage to be endorsed to
reflect the Trust's interest therein nor will the assignment be filed with
the Secretary of Transportation, and under Federal law no assignment of a
Preferred Mortgage is valid against a third party without notice until the
assignment is recorded.  While the interpretation of this provision by a
court might depend upon the factual circumstances, under the terms of the
Federal statute, a Trust's security interest in federally documented Financed
Boats is subordinate to creditors and the receiver of the related Seller in
the event of the related Seller's insolvency and to the rights of subsequent
purchasers of such a Financed Boat, subsequent lenders who take a security
interest in the Financed Boat and the bankruptcy trustee of the Obligor. 
This provision does not affect the validity of the original security interest
as against the Obligor.  Moreover, under Federal law, a Preferred Mortgage or
state law security interest can be subordinate to certain preferred maritime
liens, including maritime liens arising prior to the recording of the
Preferred Mortgage, liens for necessaries  (e.g., stevedoring charges)
incurred prior to the recording of the Preferred Mortgage, liens for crew
wages, salvage and general damages arising out of tort claims.  The holder of
a preferred maritime lien who arrests a boat under Federal law to enforce
that lien is required to give notice of the suit to all lienholders of
record.  However, if the holder of a Preferred Mortgage does not receive
notice of the suit (e.g., because an assignment of the Preferred Mortgage was
not recorded and the current holder did not receive notice of the arrest) and
consequently does not intervene in the arrest action, or otherwise fails to
so intervene, the boat can be sold free and clear of the Preferred Mortgage. 
If the holder of the Preferred Mortgage does not arrest the boat and
foreclose the mortgage under Federal law in Federal court, but rather
repossesses and resells the boat under state law, any preferred maritime
liens on the boat are not terminated by such sale and may impair the
Preferred Mortgage holder's ability to transfer clear title to the Boat.  The
Trustee will be qualified as an approved trustee under the Shipping Act and
the Ship Mortgage Act.  If the Trustee becomes disqualified at any time, an
appropriate successor trustee must be appointed.

     Each Seller will warrant in the related Receivables Purchase Agreement
that there shall exist a valid, subsisting and enforceable first priority
security interest in each Financed Boat in favor of such Seller as of the
Closing Date, and that such security interest will be assigned to the related
Trust albeit unaccompanied by any of the procedures described in clauses (i),
(ii) and (iii) of the third preceding paragraph above.  In the event of a
material adverse breach of such warranty, the only recourse of the Trust
would be to require the Seller to repurchase the related Receivables.  See
"Risk Factors - Certain Legal Aspects - Security Interests in Financed
Assets" herein.
    
REPOSSESSION

     In the event of default by vehicle or boat purchasers, the holder of the
motor vehicle, recreational vehicle or boat retail installment sale contract
or installment loan has all the remedies of a secured party under the UCC,
except where specifically limited by other state laws.  Among the UCC
remedies, the secured party has the right to perform self-help repossession
unless such act would constitute a breach of the peace.  Self-help is the
method employed by the Servicer in most cases and is accomplished simply by
retaking possession of the financed vehicle or boat.  In the event of default
by the obligor, some jurisdictions require that the obligor be notified of
the default and be given a time period within which he may cure the default
prior to repossession. Generally, the right of reinstatement may be exercised
on a limited number of occasions in any one-year period.  In cases where the
obligor objects or raises a defense to repossession, or if otherwise required
by applicable state law, a court order must be obtained from the appropriate
state court, and the vehicle or boat must then be repossessed in accordance
with that order.

NOTICE OF SALE; REDEMPTION RIGHTS

     The UCC and other state laws require the secured party to provide the
obligor with reasonable notice of the date, time and place of any public sale
and/or the date after which any private sale of the collateral may be held. 
The obligor has the right to redeem the collateral prior to actual sale by
paying the secured party the unpaid principal balance of the obligation plus
reasonable expenses for repossessing, holding and preparing the collateral
for disposition and arranging for its sale, plus, in some jurisdictions,
reasonable attorneys' fees, or, in some states, by payment of delinquent
installments or the unpaid balance.
DEFICIENCY JUDGMENTS AND EXCESS PROCEEDS

     The proceeds of resale of the vehicles or boats generally will be
applied first to the expenses of resale and repossession and then to the
satisfaction of the indebtedness.  While some states impose prohibitions or
limitations on deficiency judgments if the net proceeds from resale do not
cover the full amount of the indebtedness, a deficiency judgment can be
sought in those states that do not prohibit or limit such judgments. 
However, the deficiency judgment would be a personal judgment against the
obligor for the shortfall, and a defaulting obligor can be expected to have
very little capital or sources of income available following repossession. 
Therefore, in many cases, it may not be useful to seek a deficiency judgment
or, if one is obtained, it may be settled at a significant discount.

     Occasionally, after resale of a vehicle or boat and payment of all
expenses and all indebtedness, there is a surplus of funds.  In that case,
the UCC requires the creditor to remit the surplus to any holder of a lien
with respect to the vehicle or if no such lienholder exists or there are
remaining funds, the UCC requires the creditor to remit the surplus to the
former owner of the vehicle or boat.

CONSUMER PROTECTION LAWS

     Numerous federal and state consumer protection laws and related
regulations impose substantial requirements upon lenders and servicers
involved in consumer finance.  These laws include the Truth-in-Lending Act,
the Equal Credit Opportunity Act, the Federal Trade Commission Act, the Fair
Credit Billing Act, the Fair Credit Reporting Act, the Fair Debt Collection
Procedures Act, the Magnuson-Moss Warranty Act, the Federal Reserve Board's
Regulations B and Z, the Soldiers' and Sailors' Civil Relief Act of 1940, the
Texas Consumer Credit Code, state adoptions of the National Consumer Act and
of the Uniform Consumer Credit Code and state motor vehicle retail
installment sales acts, retail installment sales acts and other similar laws. 
Also, state laws impose finance charge ceilings and other restrictions on
consumer transactions and require contract disclosures in addition to those
required under federal law.  These requirements impose specific statutory
liabilities upon creditors who fail to comply with their provisions.  In some
cases, this liability could affect an assignee's ability to enforce consumer
finance contracts such as the Receivables.

     The so-called "Holder-in-Due-Course" Rule of the Federal Trade
Commission (the "FTC Rule"), the provisions of which are generally duplicated
by the Uniform Consumer Credit Code, other statutes or the common law, has
the effect of subjecting a seller in a consumer credit transaction (and
certain related creditors and their assignees) to all claims and defenses
which the obligor in the transaction could assert against the seller of the
goods.  Liability under the FTC Rule is limited to the amounts paid by the
obligor under the contract and the holder of the contract may also be unable
to collect any balance remaining due thereunder from the obligor.

     Most of the Receivables will be subject to the requirements of the FTC
Rule.  Accordingly, each Trust, as holder of the related Receivables, will be
subject to any claims or defenses that the purchaser of the applicable
Financed Vehicle or Boat may assert against the seller of the Financed
Vehicle or Boat.  Such claims are limited to a maximum liability equal to the
amounts paid by the Obligor on the Receivable.  If an Obligor were successful
in asserting any such claim or defense, such claim or defense would
constitute a breach of the Seller's warranties under the related Sale and
Servicing Agreement or Pooling and Servicing Agreement and would create an
obligation of the Seller to repurchase the Receivable unless the breach is
cured.  See "Description of the Transfer and Servicing Agreements -- Sale and
Assignment of Receivables".

     Courts have applied general equitable principles to secured parties
pursuing repossession and litigation involving deficiency balances.  These
equitable principles may have the effect of relieving an obligor from some or
all of the legal consequences of a default.

     In several cases, consumers have asserted that the self-help remedies of
secured parties under the UCC and related laws violate the due process
protections provided under the 14th Amendment to the Constitution of the
United States.  Courts have generally upheld the notice provisions of the UCC
and related laws as reasonable or have found that the repossession and resale
by the creditor do not involve sufficient state action to afford
constitutional protection to borrowers.

     Under each Receivables Purchase Agreement, the related Seller will
warrant to the related Depositor (who will in turn assign its rights under
such warranty to the applicable Trust under the related Sale and Servicing
Agreement or Pooling and Servicing Agreement) that each Receivable complies
with all requirements of law in all material respects.  Accordingly, if an
Obligor has a claim against such Trust for violation of any law and such
claim materially and adversely affects such Trust's interest in a Receivable,
such violation would constitute a breach of the warranties of the Seller
under such Receivables Purchase Agreement and would create an obligation of
the Seller to repurchase the Receivable unless the breach is cured.  See
"Description of the Transfer and Servicing Agreements -- Sale and Assignment
of Receivables".

OTHER LIMITATIONS

     In addition to the laws limiting or prohibiting deficiency judgments,
numerous other statutory provisions, including federal bankruptcy laws and
related state laws, may interfere with or affect the ability of a secured
party to realize upon collateral or to enforce a deficiency judgment.  For
example, in a Chapter 13 proceeding under the federal bankruptcy law, a court
may prevent a creditor from repossessing a vehicle or boat, and, as part of
the rehabilitation plan, reduce the amount of the secured indebtedness to the
market value of the vehicle at the time of bankruptcy (as determined by the
court), leaving the creditor as a general unsecured creditor for the
remainder of the indebtedness.  A bankruptcy court may also reduce the
monthly payments due under a contract or change the rate of interest and time
of repayment of the indebtedness.

   
                       FEDERAL INCOME TAX CONSEQUENCES

     The following is a general summary of material federal income tax
consequences of the purchase, ownership and disposition of the Notes and the
Certificates.  The summary does not purport to deal with federal income tax
consequences applicable to all categories of holders, some of which may be
subject to special rules.  For example, it does not discuss the tax treatment
of Noteholders or Certificateholders that are insurance companies, regulated
investment companies or dealers in securities.  Moreover, there are no cases
or Internal Revenue Service ("IRS") rulings on similar transactions involving
both debt and equity interests issued by a trust with terms similar to those
of the Notes and the Certificates.  As a result, the IRS may disagree with
all or a part of the discussion below.  Prospective investors are urged to
consult their own tax advisors in determining the federal, state, local,
foreign and any other tax consequences to them of the purchase, ownership and
disposition of the Notes and the Certificates.
    
     The following summary is based upon current provisions of the Internal
Revenue Code of 1986, as amended (the "Code"), the Treasury regulations
promulgated thereunder and judicial or ruling authority, all of which are
subject to change, which change may be retroactive.  Each Trust will be
provided with an opinion of special Federal tax counsel to each Trust
specified in the related Prospectus Supplement ("Tax Counsel"), regarding
certain federal income tax matters discussed below.  An opinion of Tax
Counsel, however, is not binding on the IRS or the courts.  No ruling on any
of the issues discussed below will be sought from the IRS.  For purposes of
the following summary, references to the Trust, the Notes, the Certificates
and related terms, parties and documents shall be deemed to refer, unless
otherwise specified herein, to each Trust and the Notes, Certificates and
related terms, parties and documents applicable to such Trust.

     The federal income tax consequences to Certificateholders will vary
depending on whether an election is made to treat the Trust as a partnership
under the Code or whether the Trust will be treated as a grantor trust.  The
Prospectus Supplement for each series of Certificates will specify whether a
partnership election will be made or the Trust will be treated as a grantor
trust.
   
     Prior to issuance of each series of Notes and Certificates, the
Depositor shall file with the Commission a Form 8-K on behalf of the related
Trust containing an opinion of Tax Counsel with respect to the validity of
the information set forth under "Federal Income Tax Considerations" herein
and in the related Prospectus Supplement.
    
               TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP
   
     Tax Counsel will deliver its opinion that a Trust for which a
partnership election is made will not be an association (or publicly traded
partnership) taxable as a corporation for federal income tax purposes.  This
opinion will be based on the assumption that the terms of the Trust Agreement
and related documents will be complied with, and on counsel's conclusions
that the nature of the income of the Trust will exempt it from the rule that
certain publicly traded partnerships are taxable as corporations.
    
     If the Trust were taxable as a corporation for federal income tax
purposes, the Trust would be subject to corporate income tax on its taxable
income.  The Trust's taxable income would include all its income on the
Receivables, possibly reduced by its interest expense on the Notes.  Any such
corporate income tax could materially reduce cash available to make payments
on the Notes and distributions on the Certificates, and Certificateholders
could be liable for any such tax that is unpaid by the Trust.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

     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 federal income tax purposes.  Tax Counsel will, except as otherwise
provided in the related Prospectus Supplement, advise the Trust that the
Notes will be classified as debt for federal income tax purposes.  The
discussion below assumes this characterization of the Notes is correct.
   
     OID, ETC.  The discussion below assumes that all payments on the Notes
are denominated in U.S. dollars, and that the Notes are not Indexed
Securities or Strip Notes.  Moreover, the discussion assumes that the
interest formula for the Notes meets the requirements for "qualified stated
interest" under Treasury regulations (the "OID regulations") relating to
original issue discount ("OID"), and that any OID on the Notes (i.e., any
excess of the principal amount of the Notes over their issue price) does not
exceed a de minimis amount (i.e., 1/4% of their principal amount multiplied
by the number of full years included in their term), all within the meaning
of the OID regulations.  If these conditions are not satisfied with respect
to any given series of Notes, additional tax considerations with respect to
such Notes will be disclosed in the applicable Prospectus Supplement.
    
     INTEREST INCOME ON THE NOTES.  Based on the above assumptions, except as
discussed in the following paragraph, the Notes will not be considered to be
issued with OID.  The stated interest thereon will be taxable to a Noteholder
as ordinary interest income when received or accrued in accordance with such
Noteholder's method of tax accounting.  Under the OID regulations, a holder
of a Note issued with a de minimis amount of OID must include such OID in
income, on a pro rata basis, as principal payments are made on the Note.  It
is believed that any prepayment premium paid as a result of a mandatory
redemption will be taxable as contingent interest when it becomes fixed and
unconditionally payable.  A purchaser who buys a Note for more or less than
its principal amount will generally be subject, respectively, to the premium
amortization or market discount rules of the Code.

     A holder of a Note that has a fixed maturity date of not more than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special rules.  An accrual basis holder of a Short-Term Note (and certain
cash method holders, including regulated investment companies, as set forth
in Section 1281 of the Code) generally would be required to report interest
income as interest accrues on a straight-line basis over the term of each
interest period.  Other cash basis holders of a Short-Term Note would, in
general, be required to report interest income as interest is paid (or, if
earlier, upon the taxable disposition of the Short-Term Note).  However, a
cash basis holder of a Short-Term Note reporting interest income as it is
paid may be required to defer a portion of any interest expense otherwise
deductible on indebtedness incurred to purchase or carry the Short-Term Note
until the taxable disposition of the Short-Term Note.  A cash basis taxpayer
may elect under Section 1281 of the Code to accrue interest income on all
nongovernment debt obligations with a term of one year or less, in which case
the taxpayer would include interest on the Short-Term Note in income as it
accrues, but would not be subject to the interest expense deferral rule
referred to in the preceding sentence.  Certain special rules apply if a
Short-Term Note is purchased for more or less than its principal amount.

     SALE OR OTHER DISPOSITION.  If a Noteholder sells a Note, the holder
will recognize gain or loss in an amount equal to the difference between the
amount realized on the sale and the holder's adjusted tax basis in the Note. 
The adjusted tax basis of a Note to a particular Noteholder will equal the
holder's cost for the Note, increased by any market discount, acquisition
discount, OID and gain previously included by such Noteholder in income with
respect to the Note and decreased by the amount of bond premium (if any)
previously amortized and by the amount of principal payments previously
received by such Noteholder with respect to such Note.  Any such gain or loss
will be capital gain or loss if the Note was held as a capital asset, except
for gain representing accrued interest and accrued market discount not
previously included in income.  Capital losses generally may be used only to
offset capital gains.

     FOREIGN HOLDERS.  Interest payments made (or accrued) to a Noteholder
who is a nonresident alien, foreign corporation or other non-United States
person (a "foreign person") generally will be considered "portfolio
interest", and generally will not be subject to United States federal income
tax and withholding tax, if the interest is not effectively connected with
the conduct of a trade or business within the United States by the foreign
person and the foreign person (i) is not actually or constructively a "10
percent shareholder" of the Trust or the Depositor (including a holder of 10%
of the outstanding Certificates) or a "controlled foreign corporation" with
respect to which the Trust or the Depositor is a "related person" within the
meaning of the Code and (ii) provides the Owner Trustee or other person who
is otherwise required to withhold U.S. tax with respect to the Notes with an
appropriate statement (on Form W-8 or a similar form), signed under penalties
of perjury, certifying that the beneficial owner of the Note is a foreign
person and providing the foreign person's name and address.  If a Note is
held through a securities clearing organization or certain other financial
institutions, the organization or institution may provide the relevant signed
statement to the withholding agent; in that case, however, the signed
statement must be accompanied by a Form W-8 or substitute form provided by
the foreign person that owns the Note.  If such interest is not portfolio
interest, then it will be subject to United States federal income tax at
graduated rates (if received by a non-U.S. person with effectively connected
income) and withholding tax at a rate of 30 percent, unless reduced or
eliminated pursuant to an applicable tax treaty.

     Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person and (ii) in the case of an individual foreign
person, the foreign person is not present in the United States for 183 days
or more in the taxable year.

     BACKUP WITHHOLDING.  Each holder of a Note (other than an exempt holder
such as a corporation, tax-exempt organization, qualified pension and
profit-sharing trust, individual retirement account or nonresident alien who
provides certification as to status as a nonresident) will be required to
provide, under penalties of perjury, a certificate containing the holder's
name, address, correct federal taxpayer identification number and a statement
that the holder is not subject to backup withholding.  Should a nonexempt
Noteholder fail to provide the required certification, the Trust will be
required to withhold 31 percent of the amount otherwise payable to the
holder, and remit the withheld amount to the IRS as a credit against the
holder's federal income tax liability.  

     POSSIBLE ALTERNATIVE TREATMENTS OF THE NOTES.  If, contrary to the
opinion of Tax Counsel, the IRS successfully asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might
be treated as equity interests in the Trust.  If so treated, the Trust would
likely be treated as a publicly traded partnership that would not be taxable
as a corporation because it would meet certain qualifying income tests. 
Nonetheless, treatment of the Notes as equity interests in such a publicly
traded partnership could have adverse tax consequences to certain holders. 
For example, income to certain tax-exempt entities (including pension funds)
would be "unrelated business taxable income", income to foreign holders
generally would be subject to U.S. tax and U.S. tax return filing and
withholding requirements, and individual holders might be subject to certain
limitations on their ability to deduct their share of Trust expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

     TREATMENT OF THE TRUST AS A PARTNERSHIP.  The Depositor and the Servicer
will agree, and the Certificateholders will agree by their purchase of
Certificates, to treat the Trust as a partnership for purposes of 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
(including the Depositor in its capacity as recipient of distributions from
the Reserve Account), and the Notes being debt of the partnership.  However,
the proper characterization of the arrangement involving the Trust, the
Certificates, the Notes, the Depositor and the Servicer is not clear because
there is no authority on transactions closely comparable to that contemplated
herein.

     A VARIETY OF ALTERNATIVE CHARACTERIZATIONS ARE POSSIBLE.  For example,
because the Certificates have certain features characteristic of debt, the
Certificates might be considered debt of the Depositor or the Trust.  Any
such characterization would not result in materially adverse tax consequences
to Certificateholders as compared to the consequences from treatment of the
Certificates as equity in a partnership, described below.  The following
discussion assumes that the Certificates represent equity interests in a
partnership.

   

    

     PARTNERSHIP TAXATION.  As a partnership, the Trust will not be subject
to 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 interest and finance charges earned on the Receivables
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of Receivables.  The Trust's
deductions will consist primarily of interest accruing with respect to the
Notes, servicing and other fees, and losses or deductions upon collection or
disposition of Receivables.

     The tax items of a partnership are allocable to the partners in
accordance with the Code, Treasury regulations and the partnership agreement
(here, the Trust Agreement and related documents).  The Trust Agreement will
provide, in general, that the Certificateholders will be allocated taxable
income of the Trust for each month equal to the sum of (i) the interest that
accrues on the Certificates in accordance with their terms for such month,
including interest accruing at the Pass Through Rate for such month and
interest on amounts previously due on the Certificates but not yet
distributed; (ii) any Trust income attributable to discount on the
Receivables that corresponds to any excess of the principal amount of the
Certificates over their initial issue price; (iii) prepayment premium payable
to the Certificateholders for such month; and (iv) any other amounts of
income payable to the Certificateholders for such month.  Such allocation
will be reduced by any amortization by the Trust of premium on Receivables
that corresponds to any excess of the issue price of Certificates over their
principal amount.  All remaining taxable income of the Trust will be
allocated to the Depositor.  Based on the economic arrangement of the
parties, this approach for allocating Trust income should be permissible
under applicable Treasury regulations, although no assurance can be given
that the IRS would not require a greater amount of income to be allocated to
Certificateholders.  Moreover, even under the foregoing method of allocation,
Certificateholders may be allocated income equal to the entire Pass Through
Rate plus the other items described above even though the Trust might not
have sufficient cash to make current cash distributions of such amount. 
Thus, cash basis holders will in effect be required to report income from the
Certificates on the accrual basis and Certificateholders may become liable
for taxes on Trust 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.

     All of the taxable income allocated to a Certificateholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) will constitute "unrelated
business taxable income" generally taxable to such a holder under the Code.

     An individual taxpayer's share of expenses of the Trust (including fees
to the Servicer but not interest expense) would be miscellaneous itemized
deductions.  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.

     The Trust intends to make all tax calculations relating to income and
allocations to Certificateholders on an aggregate basis.  If the IRS were to
require that such calculations be made separately for each Receivable, the
Trust might be required to incur additional expense but it is believed that
there would not be a material adverse effect on Certificateholders.

     DISCOUNT AND PREMIUM.  It is believed that the Receivables were not
issued with OID, and, therefore, the Trust should not have OID income. 
However, the purchase price paid by the Trust for the Receivables may be
greater or less than the remaining principal balance of the Receivables at
the time of purchase.  If so, the Receivables will have been acquired at a
premium or discount, as the case may be.  (As indicated above, the Trust will
make this calculation on an aggregate basis, but might be required to
recompute it on a Receivable-by-Receivable basis.)

     If the Trust acquires the Receivables 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 Receivables or to offset any such premium
against interest income on the Receivables.  As indicated above, a portion of
such market discount income or premium deduction may be allocated to
Certificateholders.
   
     SECTION 708 TERMINATION.  Pursuant to final Treasury regulations issued
May 9, 1997 under section 708 of the Code, a sale or exchange of 50 percent
or more of the capital and profits in the Trust would cause a deemed
contribution of assets of the Trust (the "old partnership") to a new
partnership (the "new partnership") in exchange for interest in 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.
    
     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. A Certificateholder's tax basis in a Certificate will generally equal
the holder's cost increased by the holder's share of Trust income (includible
in income) and decreased by any distributions received with respect to such
Certificate.  In addition, both the tax basis in the Certificates and the
amount realized on a sale of a Certificate would include the holder's share
of the Notes and other 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 other
disposition of some of the Certificates, allocate a 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 Receivables would generally be
treated as ordinary income to the holder and would give rise to special tax
reporting requirements.  The Trust does not expect to have any other assets
that would give rise to such special reporting requirements.  Thus, to avoid
those special reporting requirements, the Trust will elect to include market
discount in income as it accrues.

     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
its tax liability and tax basis) attributable to periods before the actual
transaction.

     The use of such a monthly convention may not be permitted by existing
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
Depositor is authorized to revise the Trust's method of allocation between
transferors and transferees to conform to a method permitted by future
regulations.

     SECTION 754 ELECTION.  In the event that a Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis in the Certificates 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
Section 754 of the Code.  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 Owner Trustee is required to keep or have
kept complete and accurate books of the Trust.  Such books will be maintained
for financial reporting and tax purposes on an accrual basis and the fiscal
year of the Trust will be the calendar year.  The Trustee will file a
partnership information return (IRS Form 1065) with the IRS for each taxable
year of the Trust and will report each Certificateholder's allocable share of
items of Trust income and expense to holders and the IRS on Schedule K-1. 
The Trust will provide the Schedule K-1 information to nominees that fail to
provide the Trust with the information statement described below and such
nominees will be required to forward such information to the beneficial
owners of the Certificates.  Generally, holders must file tax returns that
are consistent with the information return filed by the Trust or be subject
to penalties unless the holder notifies the IRS of all such inconsistencies.

     Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust
with a statement containing certain information on the nominee, the
beneficial owners and the Certificates so held.  Such information includes
(i) the name, address and taxpayer identification number of the nominee and
(ii) as to each beneficial owner (x) the name, address and identification
number of such person, (y) whether such person is a United States person, a
tax-exempt entity or a foreign government, an international organization, or
any wholly owned agency or instrumentality of either of the foregoing, and
(z) certain information on Certificates that were held, bought or sold on
behalf of such person throughout the year.  In addition, brokers and
financial institutions that hold Certificates through a nominee are required
to furnish directly to the Trust information as to themselves and their
ownership of Certificates.  A clearing agency registered under Section 17A of
the Exchange Act is not required to furnish any such information statement to
the Trust.  The information referred to above for any calendar year must be
furnished to the Trust on or before the following January 31.  Nominees,
brokers and financial institutions that fail to provide the Trust with the
information described above may be subject to penalties.

     The Depositor will be designated as the tax matters partner in the
related Trust Agreement and, as such, will be responsible for representing
the Certificateholders in any dispute with the IRS.  The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer.  Generally, the statute of limitations for
partnership items does not expire before three years after the date on which
the partnership information return is filed.  Any adverse determination
following an audit of the return of the Trust by the appropriate taxing
authorities could result in an adjustment of the returns of the
Certificateholders, and, under certain circumstances, a Certificateholder may
be precluded from separately litigating a proposed adjustment to the items of
the Trust.  An adjustment could also result in an audit of a
Certificateholder's returns and adjustments of items not related to the
income and losses of the Trust.

     TAX CONSEQUENCES TO FOREIGN CERTIFICATEHOLDERS.  It is not clear whether
the Trust would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to
non-U.S. persons because there is no clear authority dealing with that issue
under facts substantially similar to those described herein.  Although it is
not expected that the Trust would be engaged in a trade or business in the
United States for such purposes, the Trust will withhold as if it were so
engaged in order to protect the Trust from possible adverse consequences of a
failure to withhold. The Trust expects to withhold on the portion of its
taxable income that is allocable to foreign Certificateholders pursuant to
Section 1446 of the Code, as if such income were effectively connected to a
U.S. trade or business, at a rate of 35% for foreign holders that are taxable
as corporations and 39.6% for all other foreign holders.  Subsequent adoption
of Treasury regulations or the issuance of other administrative
pronouncements may require the Trust to change its withholding procedures. 
In determining a holder's withholding status, the Trust may rely on IRS Form
W-8, IRS Form W-9 or the holder's certification of nonforeign status signed
under penalties of perjury.

     Each foreign holder might be required to file a U.S. individual or
corporate income tax return (including, in the case of a corporation, the
branch profits tax) on its share of the Trust's income.  Each foreign holder
must obtain a taxpayer identification number from the IRS and submit that
number to the Trust on Form W-8 in order to assure appropriate crediting of
the taxes withheld.  A foreign holder generally would be entitled to file
with the IRS a claim for refund with respect to taxes withheld by the Trust,
taking the position that no taxes were due because the Trust was not engaged
in a U.S. trade or business.  However, interest payments made (or accrued) to
a Certificateholder who is a foreign person generally will be considered
guaranteed payments to the extent such payments are determined without regard
to the income of the Trust.  If these interest payments are properly
characterized as guaranteed payments, then the interest will not be
considered "portfolio interest." As a result, Certificateholders will be
subject to United States federal income tax and withholding tax at a rate of
30 percent, unless reduced or eliminated pursuant to an applicable treaty. 
In such case, a foreign holder would only be entitled to claim a refund for
that portion of the taxes in excess of the taxes that should be withheld with
respect to the guaranteed payments.

     BACKUP WITHHOLDING.  Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.
TRUSTS TREATED AS GRANTOR TRUSTS

TAX CHARACTERIZATION OF THE TRUST AS A GRANTOR TRUST

     If a partnership election is not made, Tax Counsel will deliver its
opinion that the Trust will not be classified as an association taxable as a
corporation and that such Trust will be classified as a grantor trust under
subpart E, Part I of subchapter J of the Code.  In this case, owners of
Certificates (referred to herein as "Grantor Trust Certificateholders") will
be treated for federal income tax purposes as owners of a portion of the
Trust's assets as described below.  The Certificates issued by a Trust that
is treated as a grantor trust are referred to herein as "Grantor Trust
Certificates".

     CHARACTERIZATION.  Each Grantor Trust Certificateholder will be treated
as the owner of a pro rata undivided interest in the interest and principal
portions of the Trust represented by the Grantor Trust Certificates and will
be considered the equitable owner of a pro rata undivided interest in each of
the Receivables in the Trust.  Any amounts received by a Grantor Trust
Certificateholder in lieu of amounts due with respect to any Receivable
because of a default or delinquency in payment will be treated for federal
income tax purposes as having the same character as the payments they
replace.

     Each Grantor Trust Certificateholder will be required to report on its
federal income tax return in accordance with such Grantor Trust
Certificateholder's method of accounting its pro rata share of the entire
income from the Receivables in the Trust represented by Grantor Trust
Certificates, including interest, OID, if any, prepayment fees, assumption
fees, any gain recognized upon an assumption and late payment charges
received by the Servicer. Under Sections 162 or 212 of the Code, each Grantor
Trust Certificateholder will be entitled to deduct its pro rata share of
servicing fees, prepayment fees, assumption fees, any loss recognized upon an
assumption and late payment charges retained by the Servicer, provided that
such amounts are reasonable compensation for services rendered to the Trust. 
Grantor Trust Certificateholders that are individuals, estates or trusts will
be entitled to deduct their share of expenses only to the extent such
expenses plus all other Section 212 expenses exceed two percent of its
adjusted gross income.  A Grantor Trust Certificateholder using the cash
method of accounting must take into account its pro rata share of income and
deductions as and when collected by or paid to the Servicer.  A Grantor Trust
Certificateholder using an accrual method of accounting must take into
account its pro rata share of income and deductions as they become due or are
paid to the Servicer, whichever is earlier.  If the servicing fees paid to
the Servicer are deemed to exceed reasonable servicing compensation, the
amount of such excess could be considered as an ownership interest retained
by the Servicer (or any person to whom the Servicer assigned for value all or
a portion of the servicing fees) in a portion of the interest payments on the
Receivables.  The Receivables would then be subject to the "coupon stripping"
rules of the Code discussed below.

     PREMIUM.  The price paid for a Grantor Trust Certificate by a holder
will be allocated to such holder's undivided interest in each Receivable
based on each Receivable's relative fair market value, so that such holder's
undivided interest in each Receivable will have its own tax basis.  A Grantor
Trust Certificateholder that acquires an interest in Receivables at a premium
may elect to amortize such premium under a constant interest method. 
Amortizable bond premium will be treated as an offset to interest income on
such Grantor Trust Certificate.  The basis for such Grantor Trust Certificate
will be reduced to the extent that amortizable premium is applied to offset
interest payments. It is not clear whether a reasonable prepayment assumption
should be used in computing amortization of premium allowable under Section
171.  A Grantor Trust Certificateholder that makes this election for a
Grantor Trust Certificate that is acquired at a premium will be deemed to
have made an election to amortize bond premium with respect to all debt
instruments having amortizable bond premium that such Grantor Trust
Certificateholder acquires during the year of the election or thereafter.

     If a premium is not subject to amortization using a reasonable
prepayment assumption, the holder of a Grantor Trust Certificate acquired at
a premium should recognize a loss if a Receivable prepays in full, equal to
the difference between the portion of the prepaid principal amount of such
Receivable that is allocable to the Grantor Trust Certificate and the portion
of the adjusted basis of the Grantor Trust Certificate that is allocable to
such Receivable.  If a reasonable prepayment assumption is used to amortize
such premium, it appears that such a loss would be available, if at all, only
if prepayments have occurred at a rate faster than the reasonable assumed
prepayment rate.  It is not clear whether any other adjustments would be
required to reflect differences between an assumed prepayment rate and the
actual rate of prepayments.

STRIPPED BONDS AND STRIPPED COUPONS

     Although the tax treatment of stripped bonds is not entirely clear,
based on guidance by the IRS, each purchaser of a Grantor Trust Certificate
will be treated as the purchaser of a stripped bond which generally should be
treated as a single debt instrument issued on the day it is purchased for
purposes of calculating any original issue discount.  Generally, under
recently issued Treasury regulations (the "Section 1286 Treasury
Regulations"), if the discount on a stripped bond is larger than a de minimis
amount (as calculated for purposes of the OID rules of the Code) such
stripped bond will be considered to have been issued with OID.  See "Original
Issue Discount." Based on the preamble to the Section 1286 Treasury
Regulations, Tax Counsel is of the opinion that, although the matter is not
entirely clear, the interest income on the Certificates at the sum of the
Pass Through Rate and the portion of the Servicing Fee Rate that does not
constitute excess servicing 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.
   
     ORIGINAL ISSUE DISCOUNT.  The IRS has stated in published rulings that,
in circumstances similar to those described herein, the special rules of the
Code relating to "original issue discount" (currently Sections 1271 through
1273 and 1275) will be applicable to a Grantor Trust Certificateholder's
interest in those Receivables meeting the conditions necessary for these
sections to apply. Generally, a Grantor Trust Certificateholder that acquires
an undivided interest in a Receivable issued or acquired with OID must
include in gross income the sum of the "daily portions,"  of the OID on such
Receivable for each day on which it owns a Certificate, including the date of
purchase but excluding the date of disposition.  In the case of an original
Grantor Trust Certificateholder, the daily portions of OID with respect to a
Receivable generally would be determined as follows.  A calculation will be
made of the portion of OID that accrues on the Receivable during each
successive monthly accrual period (or shorter period in respect of the date
of original issue or the final Distribution Date).  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 Receivable under the prepayment
assumption used in respect of the Receivables and (ii) any payments received
during such accrual period, and subtracting from that total the "adjusted
issue price" of the Receivable at the beginning of such accrual period.  No
representation is made that the Receivables will prepay at any prepayment
assumption.  The "adjusted issue price" of a Receivable at the beginning of
the first accrual period is its issue price (as determined for purposes of
the OID rules of the Code) and the "adjusted issue price" of a Receivable at
the beginning of a subsequent accrual period is the "adjusted issue 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
(other than "qualified stated interest") 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 the OID Regulations, or some other reasonable
method, provided that such method is consistent with the method used to
determine the yield to maturity of the Receivables.
    
     With respect to the Receivables, the method of calculating OID as
described above will cause the accrual of OID to either increase or decrease
(but never below zero) in any given accrual period to reflect the fact that
prepayments are occurring at a faster or slower rate than the prepayment
assumption used in respect of the Receivables.  Subsequent purchasers that
purchase Receivables at more than a de minimis discount should consult their
tax advisors with respect to the proper method to accrue such OID.

     MARKET DISCOUNT.  A Grantor Trust Certificateholder that acquires an
undivided interest in Receivables may be subject to the market discount rules
of Sections 1276 through 1278 to the extent an undivided interest in a
Receivable is considered to have been purchased at a "market discount."
Generally, the amount of market discount is equal to the excess of the
portion of the principal amount of such Receivable allocable to such holder's
undivided interest over such holder's tax basis in such interest. Market
discount with respect to a Grantor Trust Certificate will be considered to be
zero if the amount allocable to the Grantor Trust Certificate is less than
0.25% of the Grantor Trust Certificate's stated redemption price at maturity
multiplied by the weighted average maturity remaining after the date of
purchase.  Treasury regulations implementing the market discount rules have
not yet been issued; therefore, investors should consult their own tax
advisors regarding the application of these rules and the advisability of
making any of the elections allowed under Code Sections 1276 through 1278.

     The Code provides that any principal payment (whether a scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
shall be treated as ordinary income to the extent that it does not exceed the
accrued market discount at the time of such payment.  The amount of accrued
market discount for purposes of determining the tax treatment of subsequent
principal payments or dispositions of the market discount bond is to be
reduced by the amount so treated as ordinary income.

     The Code also grants the Treasury Department authority to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment. 
While the Treasury Department has not yet issued regulations, rules described
in the relevant legislative history will apply.  Under those rules, the
holder of a market discount bond may elect to accrue market discount either
on the basis of a constant interest rate or according to one of the following
methods.  If a Grantor Trust Certificate is issued with OID, the amount of
market discount that accrues during any accrual period would be equal to the
product of (i) the total remaining market discount and (ii) a fraction, the
numerator of which is the OID accruing during the period and the denominator
of which is the total remaining OID at the beginning of the accrual period. 
For Grantor Trust Certificates issued without OID, the amount of market
discount that accrues during a period is equal to the product of (i) the
total remaining market discount and (ii) a fraction, the numerator of which
is the amount of stated interest paid during the accrual period and the
denominator of which is the total amount of stated interest remaining to be
paid at the beginning of the accrual period.  For purposes of calculating
market discount under any of the above methods in the case of instruments
(such as the Grantor Trust Certificates) that provide for payments that may
be accelerated by reason of prepayments of other obligations securing such
instruments, the same prepayment assumption applicable to calculating the
accrual of OID will apply.  Because the regulations described above have not
been issued, it is impossible to predict what effect those regulations might
have on the tax treatment of a Grantor Trust Certificate purchased at a
discount or premium in the secondary market.

     A holder who acquired a Grantor Trust Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to
purchase or carry such Grantor Trust Certificate purchased with market
discount.  For these purposes, the de minimis rule referred to above applies. 
Any such deferred interest expense would not exceed the market discount that
accrues during such taxable year and is, in general, allowed as a deduction
not later than the year in which such market discount is includible in
income.  If such holder elects to include market discount in income currently
as it accrues on all market discount instruments acquired by such holder in
that taxable year or thereafter, the interest deferral rule described above
will not apply.

     PREMIUM.  To the extent a Grantor Trust Certificateholder is considered
to have purchased an undivided interest in a Receivable for an amount that is
greater than its stated redemption price at maturity of such Receivable, such
Grantor Trust Certificateholder will be considered to have purchased the
Receivable with "amortizable bond premium" equal in amount to such excess.  A
Grantor Trust Certificateholder (who does not hold the Certificate for sale
to customers or in inventory) may elect under Section 171 of the Code to
amortize such premium.  Under the Code, premium is allocated among the
interest payments on the Receivables to which it relates and is considered as
an offset against (and thus a reduction of) such interest payments.  With
certain exceptions, such an election would apply to all debt instruments held
or subsequently acquired by the electing holder.  Absent such an election,
the premium will be deductible as an ordinary loss only upon disposition of
the Certificate or pro rata as principal is paid on the Receivables.

     ELECTION TO TREAT ALL INTEREST AS OID.  The OID regulations permit a
Grantor Trust Certificateholder to elect to accrue all interest, discount
(including de minimis market or original issue discount) and premium in
income as interest, based on a constant yield method.  If such an election
were to be made with respect to a Grantor Trust Certificate with market
discount, the Certificateholder would be deemed to have made an election to
include in income currently market discount with respect to all other debt
instruments having market discount that such Grantor Trust Certificateholder
acquires during the year of the election or thereafter.  Similarly, a Grantor
Trust Certificateholder that makes this election for a Grantor Trust
Certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Grantor Trust Certificateholder owns or
acquires.  See "-- Premium" herein.  The election to accrue interest,
discount and premium on a constant yield method with respect to a Grantor
Trust Certificate is irrevocable.

     SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE.  Sale or exchange of a
Grantor Trust Certificate prior to its maturity will result in gain or loss
equal to the difference, if any, between the amount received and the owner's
adjusted basis in the Grantor Trust Certificate.  Such adjusted basis
generally will equal the seller's purchase price for the Grantor Trust
Certificate, increased by the OID included in the seller's gross income with
respect to the Grantor Trust Certificate, and reduced by principal payments
on the Grantor Trust Certificate previously received by the seller.  Such
gain or loss will be capital gain or loss to an owner for which a Grantor
Trust Certificate is a "capital asset" within the meaning of Section 1221,
and will be long-term or short-term depending on whether the Grantor Trust
Certificate has been owned for the long-term capital gain holding period
(currently more than one year).

     Grantor Trust Certificates will be "evidences of indebtedness" within
the meaning of Section 582(c)(1), so that gain or loss recognized from the
sale of a Grantor Trust Certificate by a bank or a thrift institution to
which such section applies will be treated as ordinary income or loss.
   
     NON-U.S. PERSONS.  Generally, to the extent that a Grantor Trust
Certificate evidences ownership in underlying Receivables that were issued on
or before July 18, 1984, interest or OID paid by the person required to
withhold tax under Section 1441 or 1442 to (i) an owner that is not a U.S.
Person or (ii) a Grantor Trust Certificateholder holding on behalf of an
owner that is not a U.S. Person will be subject to federal income tax,
collected by withholding, at a rate of 30% or such lower rate as may be
provided for interest by an applicable tax treaty.  Accrued OID recognized by
the owner on the sale or exchange of such a Grantor Trust Certificate also
will be subject to federal income tax at the same rate.  Generally, such
payments would not be subject to withholding to the extent that a Grantor
Trust Certificate evidences ownership in Receivables issued after July 18,
1984, by natural persons if such Grantor Trust Certificateholder complies
with certain identification requirements (including delivery of a statement,
signed by the Grantor Trust Certificateholder under penalties of perjury,
certifying that such Grantor Trust Certificateholder is not a U.S. Person and
providing the name and address of such Grantor Trust Certificateholder). 
Additional restrictions apply to Receivables where the obligor is not a
natural person in order to qualify for the exemption from withholding.
    
     As used herein, a "U.S. Person" means a citizen or resident of the
United States, a corporation or a partnership organized in or under the laws
of the United States or any political subdivision thereof or an estate, the
income of which from sources outside the United States is includible in gross
income for federal income tax purposes regardless of its connection with the
conduct of a trade or business within the United States or a trust if a court
within the United States is able to exercise primary supervision of the
administration of the trust and one or more United States fiduciaries have
the authority to control all substantial decisions of the trust.

     INFORMATION REPORTING AND BACKUP WITHHOLDING.  The Servicer will furnish
or make available, within a reasonable time after the end of each calendar
year, to each person who was a Grantor Trust Certificateholder at any time
during such year, such information as may be deemed necessary or desirable to
assist Grantor Trust Certificateholders in preparing their federal income tax
returns, or to enable holders to make such information available to
beneficial owners or financial intermediaries that hold Grantor Trust
Certificates as nominees on behalf of beneficial owners.  If a holder,
beneficial owner, financial intermediary or other recipient of a payment on
behalf of a beneficial owner fails to supply a certified taxpayer
identification number or if the Secretary of the Treasury determines that
such person has not reported all interest and dividend income required to be
shown on its federal income tax return, 31% backup withholding may be
required with respect to any payments.  Any amounts deducted and withheld
from a distribution to a recipient would be allowed as a credit against such
recipient's federal income tax liability.
   
     FASIT LEGISLATION  During 1996, President Clinton signed into law the
"Small Business Job Protection Act of 1996" (the "Act").  The Act creates a
new type of entity for federal income tax purposes called a "financed asset
securitization investment trust" or "FASIT."  Beginning in September of 1997,
the Act generally enables certain arrangements similar to a trust that is
treated as a partnership to elect to be treated as a FASIT.  Under the Act, a
FASIT generally would avoid federal income taxation and could issue
securities substantially similar to the Certificates and Notes, and those
securities would be treated as debt for federal income tax purposes.  If so
provided in the related Prospectus Supplement, the Trust Agreement and
Indenture will set forth certain conditions which, if satisfied, will permit
the Depositor to amend such trust agreement and indenture in order to enable
all or a portion of the Trust to qualify as a FASIT and to permit a FASIT
election to be made with respect thereto, and to make such modifications to
such Trust Agreement and Indenture as may be permitted by reason of the
making of such an election.  However, there can be no assurance that the
Seller will or will not cause any permissible FASIT election to be made with
respect to a Trust or amend the related Trust Agreement and Indenture in
connection with any election.  Furthermore, any such election will be made
only if an opinion of Tax Counsel is rendered that such election will not
have material adverse consequences to any holder of a Note or Certificate.
    
                                    * * *

     THE FEDERAL AND STATE TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR
GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A
NOTEHOLDER'S OR CERTIFICATEHOLDER'S PARTICULAR TAX SITUATION.  PROSPECTIVE
PURCHASERS SHOULD CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX
CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF NOTES AND
CERTIFICATES, INCLUDING THE TAX CONSEQUENCES UNDER STATE, LOCAL, FOREIGN AND
OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX
LAWS.


                             ERISA CONSIDERATIONS

     Section 406 of ERISA and Section 4975 of the Code 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.

SENIOR CERTIFICATES ISSUED BY TRUSTS THAT DO NOT ISSUE NOTES

     Unless otherwise specified in the related Prospectus Supplement, the
following discussion applies only to nonsubordinated Certificates (referred
to herein as "Senior Certificates") issued by a Trust that does not issue
Notes.

     The U.S. Department of Labor has granted to the lead Underwriter named
in the Prospectus Supplement an exemption (the "Exemption") from certain of
the prohibited transaction rules of ERISA with respect to the initial
purchase, the holding and the subsequent resale by Benefit Plans of
certificates representing interests in asset-backed pass-through trusts that
consist of certain receivables, loans and other obligations that meet the
conditions and requirements of the Exemption.  The receivables covered by the
Exemption include motor vehicle installment sales contracts such as the
Receivables.  The Exemption will apply to the acquisition, holding and resale
of the Senior Certificates by a Benefit Plan, provided that certain
conditions (certain of which are described below) are met.

     Among the conditions which must be satisfied for the Exemption to apply
to the Senior Certificates are the following:

          (1)  The acquisition of the Senior Certificates by a Benefit Plan
     is on terms (including the price for the Senior Certificates) that are
     at least as favorable to the Benefit Plan as they would be in an arm's
     length transaction with an unrelated party;

          (2)  The rights and interests evidenced by the Senior Certificates
     acquired by the Benefit Plan are not subordinated to the rights and
     interests evidenced by other certificates of the Trust;

          (3)  The Senior Certificates acquired by the Benefit Plan have
     received a rating at the time of such acquisition that is in one of the
     three highest generic rating categories from either Standard & Poor's
     Corporation, Moody's Investors Service, Inc., Duff & Phelps Inc. or
     Fitch Investors Service, Inc.;
   
          (4)  The Trustee is not an affiliate of any other member of the
     Restricted Group;
    
          (5)  The sum of all payments made to the Underwriters in connection
     with the distribution of the Senior Certificates represents not more
     than reasonable compensation for underwriting the Senior Certificates;
     the sum of all payments made to and retained by the Seller pursuant to
     the sale of the Contracts to the Trust represents not more than the fair
     market value of such Contracts; and the sum of all payments made to and
     retained by the Servicer represents not more than reasonable
     compensation for the Servicer's services under the Agreement and
     reimbursement of the Servicer's reasonable expenses in connection
     therewith; and

          (6)  The Benefit Plan investing in the Senior Certificates is an
     "accredited investor" as defined in Rule 501 (a)(1) of Regulation D of
     the Securities and Exchange Commission under the Securities Act of 1933.
   
     Moreover, the Exemption would provide relief from certain
self-dealing/conflict of interest or prohibited transactions only if, among
other requirements, (i) in the case of the acquisition of Senior Certificates
in connection with the initial issuance, at least fifty (50) percent of the
Senior Certificates are acquired by persons independent of the Restricted
Group, (ii) the Benefit Plan's investment in Senior Certificates does not
exceed twenty-five (25) percent of all of the Senior Certificates outstanding
at the time of the acquisition, and (iii) immediately after the acquisition,
no more than twenty-five (25) percent of the assets of the Benefit Plan are
invested in certificates representing an interest in one or more trusts
containing assets sold or serviced by the same entity.  The Exemption does
not apply to Plans sponsored by the Depositor, the related Seller, any
Underwriter, the Trustee, the Servicer, any obligor with respect to Contracts
included in the Trust constituting more than five percent of the aggregate
unamortized principal balance of the assets in the Trust, or any affiliate of
such parties (the "Restricted Group").
    
     The Seller believes that the Exemption will apply to the acquisition and
holding by Benefit Plans of Senior Certificates sold by the Underwriter or
Underwriters named in the Prospectus Supplement and that all conditions of
the Exemption other than those within the control of the investors have been
met.  In addition, as of the date hereof, no obligor with respect to
Contracts included in the Trust constitutes more than five percent of the
aggregate unamortized principal balance of the assets of the Trust.

                             PLAN OF DISTRIBUTION

     On the terms and conditions set forth in an underwriting agreement with
respect to the Notes, if any, of a given series and an underwriting agreement
with respect to the Certificates of such series (collectively, the
"Underwriting Agreements"), 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 agree to purchase,
the principal amount of each class of Notes and Certificates, as the case may
be, of the related series set forth therein and in the related Prospectus
Supplement.

     In each of the Underwriting Agreements with respect to any given 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 given 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.

     The place and time of delivery for the Securities in respect of which
this Prospectus is delivered will be set forth in the related Prospectus
Supplement.

                                LEGAL OPINIONS

     Certain legal matters relating to the Securities of any series will be
passed upon for the related Trust and the Depositor by Brown & Wood LLP, New
York, New York, and for the Underwriter for such series by Brown & Wood LLP. 
Certain federal income tax will be passed upon for each Trust by Brown & Wood
LLP.


                                INDEX OF TERMS

   
Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
Actuarial Receivables . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Administration Agreement  . . . . . . . . . . . . . . . . . . . . . . . .  42
Administration Fee  . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Administrator . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8, 37
Applicable Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
APR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
Bank Seller . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Base Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Benefit Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
Calculation Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Calculation Date  . . . . . . . . . . . . . . . . . . . . . . . . .  26,27,28
CD Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
CD Rate Determination Date  . . . . . . . . . . . . . . . . . . . . . . .  25
CD Rate Security  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Cedel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Cedel Participant . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Certificate Distribution Account  . . . . . . . . . . . . . . . . . . . .  35
Certificate Pool Factor . . . . . . . . . . . . . . . . . . . . . . . . .  19
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . 15,30
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
chattel paper . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Commercial Paper Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Commercial Paper Rate Determination Date  . . . . . . . . . . . . . . . .  26
Commercial Paper Rate Security  . . . . . . . . . . . . . . . . . . . . .  25
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
Commodity Indexed Securities  . . . . . . . . . . . . . . . . . . . . . .  29
Composite Quotations  . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Currency Indexed Securities . . . . . . . . . . . . . . . . . . . . . . .  29
Cutoff Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Dealer Agreements . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Dealers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7,15
Definitive Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  32
Definitive Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Definitive Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1,3,19
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Depositaries  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
DTC's Nominee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Eligible Deposit Account  . . . . . . . . . . . . . . . . . . . . . . . .  36
Eligible Institution  . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Eligible Investments  . . . . . . . . . . . . . . . . . . . . . . . . .    37
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . . .  31
Events of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Federal Funds Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Federal Funds Rate Determination Date . . . . . . . . . . . . . . . . . .  27
Federal Funds Rate Security . . . . . . . . . . . . . . . . . . . . . . .  25
Final Scheduled Maturity Date   . . . . . . . . . . . . . . . . . . . . .   9
Financed Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
Financed Boats  . . . . . . . . . . . . . . . . . . . . . . . . . . .  6,7,15
Financed Motor Vehicles . . . . . . . . . . . . . . . . . . . . . . . .  6,15
Financed Recreational Vehicles  . . . . . . . . . . . . . . . . . . . . .   6
Financed Vehicles . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,7
FIRREA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Fixed Rate Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Floating Rate Securities  . . . . . . . . . . . . . . . . . . . . . . . .  24
foreign person  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
FTC Rule  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Grantor Trust Certificateholders  . . . . . . . . . . . . . . . . . . . .  54
Grantor Trust Certificates  . . . . . . . . . . . . . . . . . . . . . . .  54
H.15(519) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    31
Index Maturity  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    27
Indexed Commodity . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Indexed Currency  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Indexed Principal Amount  . . . . . . . . . . . . . . . . . . . . . . . .  29
Indexed Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Initial Cutoff Date . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
Initial Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Initial Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
Insolvency Event  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
Interest Reset Date . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Interest Reset Period . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Investment Earnings . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
LIBO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
LIBOR Determination Date  . . . . . . . . . . . . . . . . . . . . . . . .  27
LIBOR Reuters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
LIBOR Security  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
LIBOR Telerate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
London Banking Day  . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Marine Receivables  . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Money Market Yield  . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Motor Vehicle Receivables . . . . . . . . . . . . . . . . . . . . . . . .  15
Nonbank Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
Note Distribution Account . . . . . . . . . . . . . . . . . . . . . . . .  35
Note Pool Factor  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Noteholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,30
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Obligors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20,29
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .   6
Payahead Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Payaheads . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Payment Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Plan Assets Regulation  . . . . . . . . . . . . . . . . . . . . . . . . .  59
Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .   4
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,5
Preferred Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
Precomputed Advance . . . . . . . . . . . . . . . . . . . . . . . . . .  8,17
prepayments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Purchase Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,6
Receivables Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Receivables Purchase Agreement  . . . . . . . . . . . . . . . . . . . . .  34
Recreational Vehicle Receivables  . . . . . . . . . . . . . . . . . . . .  15
Registration Statement  . . . . . . . . . . . . . . . . . . . . . . . . .   3
Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Reuters Screen LIBO Page  . . . . . . . . . . . . . . . . . . . . . . . .  27
Rule of 78's  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Rules of 78's Receivables . . . . . . . . . . . . . . . . . . . . . . . .  17
Rules . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Sale and Servicing Agreement  . . . . . . . . . . . . . . . . . . . . . .   7
Schedule of Receivables . . . . . . . . . . . . . . . . . . . . . . . . .  34
Section 1286 Treasury Regulations . . . . . . . . . . . . . . . . . . . .  55
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,30
Seller(s) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
Servicer Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Short-Term Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Simple Interest Advance . . . . . . . . . . . . . . . . . . . . . . . . .   8
Simple Interest Receivables . . . . . . . . . . . . . . . . . . . . . . .  17
Spread  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Spread Multiplier . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Stock Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Stock Indexed Securities  . . . . . . . . . . . . . . . . . . . . . . . .  29
Strip Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .   6
Strip Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
Subsequent Receivables  . . . . . . . . . . . . . . . . . . . . . . . . . 1,7
Subsequent Transfer Date  . . . . . . . . . . . . . . . . . . . . . . . .  34
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
Telerate Page 3750  . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Transfer and Servicing Agreement  . . . . . . . . . . . . . . . . . . . .  34
Treasury bills  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Treasury Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Treasury Rate Determination Date  . . . . . . . . . . . . . . . . . . . .  28
Treasury Rate Security  . . . . . . . . . . . . . . . . . . . . . . . . .  25
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4,23
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,4
Trust Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9,35
Underwriting Agreements . . . . . . . . . . . . . . . . . . . . . . . . .  60
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58

    
     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 SELLER OR BY THE UNDERWRITERS.  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 THE PROSPECTUS.



                                                                      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. 
Investors in the Global Securities may hold such Global Securities through
any of DTC, CEDEL or Euroclear.  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 Notes will be effected on a delivery-against-payment
basis through the respective Depositaries of CEDEL and Euroclear (in such
capacity) and DTC Participants.
     Non-U.S. holders (as described below) of Global Securities will be
subject to U.S. withholding taxes unless 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, which in turn will hold such positions in accounts
as DTC Participants.

     Investors electing to hold their Global Securities through DTC will
follow the settlement practices applicable to prior debt issues.  Investors'
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
payments 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 book-entry
securities in same-day funds.

     TRADING BETWEEN CEDEL AND/OR EUROCLEAR PARTICIPANTS.  Secondary market
trading between CEDEL Participants 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 CEDEL
Participant or Euroclear Participant at least one business day prior to
settlement.  CEDEL or Euroclear, as applicable, will instruct its Depositary
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. Payment will then be made
by such Depositary 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 applicable 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
pre-position 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, CEDEL Participants or Euroclear Participants can elect not to
pre-position 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 CEDEL Participant's or Euroclear 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 the respective Depositary 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 Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing systems,
through their respective Depositaries, to a DTC Participant.  The seller will
send instructions to CEDEL or Euroclear through a CEDEL Participant or
Euroclear Participant at least one business day prior to settlement.  In
these cases, CEDEL or Euroclear will instruct their respective Depositaries,
as appropriate, to deliver the bonds to the DTC 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.  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 Participant's 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 Participant or
Euroclear Participant have a line of credit with its clearing system and
elect to be in debit in anticipation of receipt of the sale proceeds in its
account, the 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
Participant's 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:

          (a)  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;

          (b)  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

          (c)  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 beneficial owner 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 (i) each clearing system, bank or other
financial institution that holds customers' securities in the ordinary course
of its trade or business in the chain of intermediaries between such
beneficial owner and the U.S. entity required to withhold tax complies with
applicable certification requirements and (ii) such beneficial owner takes
one of the following steps to obtain an exemption or reduced tax rate:

          EXEMPTION OF NON-U.S. PERSONS (FORM W-8).  Beneficial owners of
     Notes that are non-U.S. Persons generally can obtain a complete
     exemption from the withholding tax by filing a signed Form W-8
     (Certificate of Foreign Status).  If the information shown on Form W-8
     changes, a new Form W-8 must be filed within 30 days of such change.
          EXEMPTION FOR NON-U.S. PERSON 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 of
     Notes 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
     alternatively files Form W-8.  Form 1001 may be filed by the beneficial
     owner of Notes or such owner's 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 (Payer's
     Request for Taxpayer Identification Number and Certification).

          U.S. FEDERAL INCOME TAX REPORTING PROCEDURE.  The beneficial owner
     of a Global Security or, in the case of a Form 1001 or a Form 4224
     filer, such owner's agent, files by submitting the appropriate form to
     the person through whom it holds the security (the clearing agency, in
     the case of persons holding directly on the books of the clearing
     agency).  Form W-8 and Form 1001 are effective for three calendar years
     and Form 4224 is effective for one calendar year.

          The term "U.S. Person" means a citizen or resident of the
     United States, a corporation or a partnership organized in or under
     the laws of the United States or any political subdivision thereof
     or an estate, the income of which from sources outside the United
     States is includible in gross income for federal income tax
     purposes regardless of its connection with the conduct of a trade
     or business within the United States or a trust if a court within
     the United States is able to exercise primary supervision of the
     administration of the trust and one or more United States
     fiduciaries have the authority to control all substantial decisions
     of the trust.  

          This summary does not deal with all aspects of U.S. federal
     income tax withholding that may be relevant to foreign holders of
     the Global Securities.  Investors are advised to consult their own
     tax advisors for specific tax advice concerning their holding and
     disposing of the 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 . . . . . . . . . . . . . . . . . . . . . . .  $ **
     Legal fees and expenses  . . . . . . . . . . . . . . . . . . . . .    **
     Accounting fees and expenses . . . . . . . . . . . . . . . . . . .    **
     Blue sky fees and expenses . . . . . . . . . . . . . . . . . . . .    **
     Rating agency fees . . . . . . . . . . . . . . . . . . . . . . . .    **
     Trustee's fees and expenses  . . . . . . . . . . . . . . . . . . .    **
     Indenture Trustee's fees and expenses  . . . . . . . . . . . . . .    **
     Printing . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    **
     Miscellaneous  . . . . . . . . . . . . . . . . . . . . . . . .        **
                                                                  ---------
          Total . . . . . . . . . . . . . . . . . . . . . . . .    $         
___________________
*    All amounts except the SEC Registration Fee are estimates of expenses
     incurred or to be incurred in connection with the issuance and
     distribution of a Series of Securities in an aggregate principal amount
     assumed for these purposes to be equal to $100,000,000 of Securities
     registered hereby.
** To be filed by Amendment


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 for Owner Trusts
* 1.2     Form of Underwriting Agreement for Grantor Trusts
* 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 Pooling and Servicing Agreement (including form of
          Certificates)
* 4.3     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 tax matters
*10.1     Form of Sale and Servicing Agreement
*10.2     Form of Administration Agreement
*10.3     Form of Receivables Purchase 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
***25.1   Statement of Eligibility and Qualification of Indenture Trustee
___________________
*   Filed herewith.
**  Previously filed.
*** 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 May 6, 1997.

                              MORGAN STANLEY ABS CAPITAL II INC. 

                              By: /s/ David R. Warren                  
                                  ---------------------------------------
                                 Name:  David R. Warren
                                 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>
         *                      President and Director                         June 27, 1997
- ----------------------	        
Craig S. Phillips               (Principal Executive Officer)

         *                      Chief Financial Officer                        June 27, 1997
- ----------------------		
Eileen K. Murray                (Principal Financial Officer and Principal
                                Accounting Officer)

         *                      Vice President                                 June 27, 1997
- -----------------------		
Gail P. McDonnell               and Director


/s/  David R. Warren            Vice President                                 June 27, 1997
- ------------------------
David R. Warren                 and Director


*By: /s/ David R. Warren
     -------------------
     David R. Warren
     Attorney-in-Fact


</TABLE>


                                                          Exhibit 1.1
 


                      MORGAN STANLEY ABS CAPITAL II INC.



                            ASSET BACKED SECURITIES
                             (Issuable in Series)



                            FORM OF UNDERWRITING AGREEMENT


                                                           New York, New York
                                                           ____________, 199_



Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York 10036

Dear Sirs:

     [Morgan  Stanley  ABS  Capital  II  Inc.,  a  Delaware  corporation  (the
"Company"), proposes to sell  to you ("the  Underwriter") Asset  Backed Notes
(the  "Notes") (and
Asset Backed Certificates) (the "Certificates" and, together with the  Notes,
the] "Securities")  in the classes,  and in the respective original
principal amounts [as follows:  [          ].    The Notes  will  be issued
pursuant to an  Indenture, dated as of _____________, 199_  between the Trust
and _____________,  as Indenture Trustee.   (The Certificates will  be issued
pursuant  to a Trust Agreement dated  as of _______________, 199_ between the
Company, as Depositor and __________________, as Owner Trustee.]]  [Morgan 
tanley ABS Capital II Inc., a Delaware corporation, proposes to sell to you
("the Underwriter") Asset
Backed Certificates in the classes, and in the respective original
principal amounts [as follows: [          ] (the "Securities").   The
Securities will be issued  pursuant to a  pooling and  servicing agreement
dated as of _____________, 199_ (the "Pooling and Servicing Agreement") among
the   Company,    as   Depositor,    _______________,   as  Servicer,   and
__________________,  as  Trustee  (the  "Trustee").)    The  Securities  will
represent [obligations of] undivided beneficial  ownership  interests] in  a 
trust (the "Trust") the assets of which shall consist of (DESCRIBE TRUST
ASSETS). 

          The Company has filed  with the Securities and Exchange  Commission
(the "Commission") a registration statement, including a prospectus, relating
to the Securities and has filed with, or mailed for filing to, the Commission
a  prospectus supplement specifically relating to  the Securities pursuant to
Rule 424 under the Securities Act of  1933 (the "Securities Act").  The  term
Registration Statement means  such registration statement  as amended to  the
date of  the Underwriting  Agreement.   The term  Base  Prospectus means  the
prospectus included in the Registration Statement.  The term Prospectus means
the  Base Prospectus  together with  the  prospectus supplement  specifically
relating to  the Securities,  as filed  with, or  mailed for  filing to,  the
Commission  pursuant to Rule  424.  The  term preliminary prospectus  means a
preliminary  prospectus  supplement specifically  relating to  the Securities
together  with the  Base Prospectus.   Terms  not otherwise  defined  in this
Agreement are used herein as defined  in the Pooling and Servicing Agreement,
the  Sale and Servicing  Agreement, dated as  of __________,  199__ among the
Trust, the  Company, _____________,  as servicer  and ________,  as indenture
trustee,   the  Trust  Agreement   or  the  Indenture   (each  a  "Designated
Agreement").


                                      I.

          The  Company  represents  and  warrants  to  and  agrees  with  the
Underwriter that:

          (a)  The Registration Statement has become effective; no stop order
     suspending the effectiveness of the Registration Statement is in effect,
     and  no proceedings for such purpose are pending before or threatened by
     the Commission.

          (b)  (i)  Each  part of the Registration Statement,  when such part
     became effective,  did not contain,  and each such  part, as  amended or
     supplemented, if applicable, will  not contain any untrue statement of a
     material fact  or omit to  state a material  fact required to  be stated
     therein or necessary to make the statements therein not misleading, (ii)
     the Registration Statement and the Prospectus comply, and, as amended or
     supplemented, if applicable,  will comply in all  material respects with
     the  Securities Act  and the  applicable  rules and  regulations of  the
     Commission thereunder and (iii) the  Prospectus does not contain and, as
     amended or  supplemented, if  applicable, will  not  contain any  untrue
     statement of a material fact or omit to state a material  fact necessary
     to make the statements  therein, in the light of the circumstances under
     which they  were made, not  misleading, except that  the representations
     and warranties  set  forth in  this paragraph  I(b)(i) do  not apply  to
     statements or omissions  in the Registration Statement or the Prospectus
     based  upon  and   in  conformity  with  information   relating  to  the
     Underwriter furnished  to  the Company  in  writing by  the  Underwriter
     expressly for use or incorporation therein.

          (c)  The Company has been duly incorporated, is validly existing as
     a corporation in good standing under the laws of the jurisdiction of its
     incorporation, has the corporate power and authority to own its property
     and to conduct its business as described in the Prospectus and  to enter
     into and perform its obligations under this Agreement and the Designated
     Agreement(s).

          (d)  This  Agreement   has  been  duly  authorized,   executed  and
     delivered by the Company.

          (e)  The Designated Agreement(s) has been duly authorized, executed
     and delivered by the Company and is a valid and binding agreement of the
     Company,  enforceable  in  accordance  with  its  terms  except  as  the
     enforceability  thereof  may  be limited  by  bankruptcy,  insolvency or
     similar  laws affecting  creditors'  rights  generally  and  to  general
     principles of  equity regardless of  whether enforcement is sought  in a
     proceeding in equity or at law.

          (f)  The  direction  by the  Company  to  the Trustee  to  execute,
     authenticate and deliver the Securities  has been duly authorized by the
     Company,  and the  Securities,  when executed  and authenticated  in the
     manner contemplated in the Designated Agreement(s), and delivered to and
     paid  for by  the  Underwriter in  accordance  with  the terms  of  this
     Agreement, will  be validly issued  and outstanding and entitled  to the
     benefits of the Designated Agreement(s).

          (g)  Neither the execution and delivery  by the Company of, nor the
     performance by the  Company of its obligations under,  this Agreement or
     the Designated Agreement(s), will contravene any provision of applicable
     law or the certificate of incorporation or by-laws of the Company or any
     agreement or other instrument binding  upon the Company that is material
     to the  Company or  any judgment,  order or  decree of  any governmental
     body,  agency or  court  having  jurisdiction over  the  Company or  any
     subsidiary, and  no  consent, approval,  authorization or  order of,  or
     qualification with, any governmental body  or agency is required for the
     performance by  the Company of  its obligations under this  Agreement or
     Designated  Agreement(s),  except  such  as   may  be  required  by  the
     securities or Blue Sky laws of the various states in connection with the
     offer and sale of the Securities.

          (h)  There has  not occurred  any material  adverse change, or  any
     development  involving a  prospective material  adverse  change, in  the
     condition, financial  or  otherwise, or  in  the earnings,  business  or
     operations of the Company  and its subsidiaries, taken as a  whole, from
     that set forth in the Prospectus.

          (i)  There  are no  legal or  governmental  proceedings pending  or
     threatened to  which the  Company  is a  party or  to which  any of  the
     properties of the Company are subject  that are required to be described
     in  the Registration Statement  or the  Prospectus and  that are  not so
     described, nor are  there any statutes, regulations,  contracts or other
     documents required to be described  in the Registration Statement or the
     Prospectus or to be filed as exhibits to the Registration Statement that
     are not described or filed as required.

          (j)  Each  preliminary prospectus filed as part of the registration
     statement as originally  filed or as a part of any amendment thereto, or
     filed pursuant  to Rule  424 under  the Securities Act,  complied as  to
     form, when so filed,  in all material respects  with the Securities  Act
     and the rules and regulations of the Commission thereunder.

          (k)  The  Company is  not  an  "investment  company" or  an  entity
     "controlled" by  an "investment company,"  as such terms are  defined in
     the Investment Company Act of 1940, as amended.

                                     II.

     The Company hereby agrees to sell the Securities to the Underwriter, and
the Underwriter, upon the basis  of the representations and warranties herein
contained,  but  subject to  the  conditions  hereinafter  stated, agrees  to
purchase the Securities  from the Company, for a purchase price of $________,
which price includes  accrued interest, if any, from __________,  199_ to the
date of payment and delivery.

                                    III.

          The  Underwriter  proposes  to  make  a   public  offering  of  the
Securities as  soon as  this Agreement  is entered into.   The  terms of  the
public offering of the Securities are set forth in the Prospectus.

                                     IV.

          Payment for the  Securities shall be made by  certified or official
bank check  or checks  payable to  the order  of the  Company in  immediately
available  funds at the office of  the Underwriter, (address), at 10:00 A.M.,
local time, on ______________, 19___ (Insert date 5 business days after  date
of this  Agreement), or at such other time or place on the same or such other
date, not later than  ___________, 199___ (Insert date 10 business days after
date of  this Agreement).   Payment  for the  Securities shall  be made  upon
delivery to the Underwriter of the Securities registered in such names and in
such denominations as the Underwriter shall request in writing not  less than
two  full business days prior to the date  of delivery.  The time and date of
such payment and  delivery with respect to the Securities are herein referred
to as the "Closing Date."

                                      V.

          The obligations  of the  Underwriter hereunder  are subject to  the
following conditions:

               A.   subsequent  to   the  execution  and  delivery   of  this
     Agreement and prior to the Closing Date

               (1)  there  shall not have occurred any downgrading, nor shall
     any notice have been given of  any intended or potential downgrading, or
     any review for a  possible change, that does not indicate  the direction
     of the  possible change, in  the rating  accorded any  of the  Company's
     securities   by   any   "nationally   recognized   statistical    rating
     organization", as  such term is  defined for purposes of  Rule 436(g)(2)
     under the Securities Act;

             (2)    there   shall  not  have  occurred  any  change,  or  any
     development  involving a prospective change, in the condition, financial
     or otherwise, or in the earnings, business or operations, of the Company
     and its  subsidiaries, taken  as a  whole, from  that set  forth in  the
     Prospectus, that  in the  judgment of the  Underwriter, is  material and
     adverse  and  that  makes  it,  in  the  judgment  of  the  Underwriter,
     impracticable to  market the Securities  on the terms and  in the manner
     contemplated in the Prospectus; and

             (3)    the Underwriter shall have received on the Closing Date a
     certificate, dated the  Closing Date and signed by  an executive officer
     of  the Company, to the effect set forth  in clause (i) above and to the
     effect  that the representations and warranties of the Company contained
     in this Agreement are true  and correct as of the Closing Date  and that
     the Company has complied with all of the agreements and satisfied all of
     the conditions on its part to be performed or satisfied on or before the
     Closing Date.

          The officer signing  and delivering such certificate  may rely upon
     the best of his knowledge as to proceedings threatened.

               B.   The Underwriter shall  have received on the  Closing Date
     an opinion of  counsel for the Company,  dated the Closing Date,  to the
     effect set forth in Exhibit A.

               C.   The Underwriter shall  have received on the  Closing Date
     an  opinion  of  counsel  to  the  Underwriter  in  form  and  substance
     acceptable to it.

               D.   The Underwriter shall have received on the Closing Date a
     letter of (Name of accounting firm), dated the date of this Agreement in
     form  and substance satisfactory  to the Underwriter,  regarding certain
     specified procedures performed  thereby with respect to  information set
     forth in the Prospectus.

                                     VI.

          In  further  consideration  of the  agreements  of  the Underwriter
contained in this Agreement, the Company covenants as follows:

               A.   To furnish the Underwriter, without charge, a signed copy
     of  the Registration  Statement and  any  amendments thereto,  including
     exhibits, and,  during the period  mentioned in paragraph (c)  below, as
     many copies of the Prospectus and any supplements and amendments thereto
     as the Underwriter may reasonably request.

               B.   Before   amending  or   supplementing  the   Registration
     Statement or the  Prospectus with respect to the  Securities, to furnish
     the Underwriter a copy of each such proposed amendment or supplement and
     not  to file  any such  proposed amendment  or supplement  to  which the
     Underwriter reasonably objects.

               C.   If, during such period after the first date of the public
     offering of  the  Securities,  as in  the  opinion of  counsel  for  the
     Underwriter  the  Prospectus is  required  by  law  to be  delivered  in
     connection  with sales  by the  Underwriter,  any event  shall occur  or
     condition  exist as  a  result of  which  it is  necessary  to amend  or
     supplement the  Prospectus in order  to make the statements  therein, in
     the  light of the  circumstances when the  Prospectus is delivered  to a
     purchaser, not  misleading, or if it is necessary to amend or supplement
     the Prospectus to comply  with law, forthwith to prepare and furnish, at
     its own expense, to the Underwriter, either amendments or supplements to
     the Prospectus so that the statements in the Prospectus as so amended or
     supplemented  will not,  in  the  light of  the  circumstances when  the
     Prospectus is  delivered to a  purchaser, be misleading  or so that  the
     Prospectus will comply with law.

               D.   To endeavor to qualify the Securities  for offer and sale
     under  the securities  or  Blue Sky  laws of  such jurisdictions  as the
     Underwriter  shall reasonably request and to pay all expenses (including
     fees and disbursements of counsel) in connection with such qualification
     and  in connection  with the  determination  of the  eligibility of  the
     Securities for  investment under the  laws of such jurisdictions  as the
     Underwriter may designate.


                                     VII.

          The Company agrees  to indemnify and hold harmless  the Underwriter
and each person, if any, who controls  such Underwriter within the meaning of
either Section  15 of  the Securities  Act or  Section 20  of the  Securities
Exchange Act  of 1934  (the "Exchange  Act"), from  and against  any and  all
losses, claims,  damages and  liabilities caused by  any untrue  statement or
alleged untrue  statement of  a material fact  contained in  the Registration
Statement, any preliminary  prospectus or the Prospectus (if  used within the
period  set  forth  in  paragraph  (c)  of  Article  VI  and  as  amended  or
supplemented   if  the  Company  shall  have   furnished  any  amendments  or
supplements thereto), or  caused by any omission or alleged omission to state
therein a material  fact required to be  stated therein or necessary  to make
the statements therein not misleading, except insofar as such losses, claims,
damages or liabilities are caused by any such untrue statement or omission or
alleged  untrue statement  or  omission  based upon  and  in conformity  with
information furnished in writing to  the Company by the Underwriter expressly
for use or incorporation therein.

          The  Underwriter agrees to indemnify and  hold harmless the Company
and its directors  and officers who  sign the Registration Statement  and any
person controlling the Company within the meaning of either Section 15 of the
Securities Act or Section 20 of  the Exchange Act, to the same extent  as the
foregoing  indemnity from  the  Company  to the  Underwriter,  but only  with
reference to information relating to  the Underwriter furnished in writing by
the  Underwriter  expressly  for use  or  incorporation  in  the Registration
Statement, any preliminary prospectus or the Prospectus.

          In case any proceeding  (including any governmental  investigation)
shall be instituted involving any person in respect of which indemnity may be
sought pursuant to either of  the two preceding paragraphs, such person  (the
"indemnified  party") shall  promptly  notify the  person  against whom  such
indemnity  may  be sought  (the  "indemnifying  party")  in writing  and  the
indemnifying  party,  upon request  of  the indemnified  party,  shall retain
counsel  reasonably satisfactory  to the  indemnified party to  represent the
indemnified party and any others the indemnifying party may designate in such
proceeding  and shall pay the fees  and disbursements of such counsel related
to such proceeding.  In any such proceeding, any indemnified party shall have
the right  to  retain its  own counsel,  but the  fees and  expenses of  such
counsel shall be  at the  expense of  such indemnified party  unless (i)  the
indemnifying party  and the indemnified  party shall have mutually  agreed to
the  retention  of such  counsel  or  (ii)  the  named parties  to  any  such
proceeding  (including any impleaded  parties) include both  the indemnifying
party and  the indemnified party  and representation of  both parties by  the
same  counsel would  be inappropriate  due to  actual or  potential differing
interests between them.   It is understood that the  indemnifying party shall
not, in respect of the legal expenses of any indemnified party, in connection
with  any proceeding  or related  proceedings  in the  same jurisdiction,  be
liable for the fees and expenses of  more than one separate firm (in addition
to any local counsel) for all such indemnified parties and that all such fees
and expenses shall be  reimbursed as they are incurred.   Such firm shall  be
designated in writing by the Underwriter  in the case of parties  indemnified
pursuant to the first paragraph of this Article VII and by the Company in the
case of parties indemnified pursuant to the  second paragraph of this Article
VII.  The  indemnifying party shall not  be liable for any  settlement of any
proceeding effected  without its  written consent, but  if settled  with such
consent or  if there be a final judgment  for the plaintiff, the indemnifying
party agrees to indemnify the indemnified party  from and against any loss or
liability  by reason  of such  settlement or  judgment.   Notwithstanding the
foregoing sentence, if at any time an indemnified  party shall have requested
an  indemnifying  party to  reimburse  the  indemnified  party for  fees  and
expenses  of counsel as contemplated by the third sentence of this paragraph,
the indemnifying  party agrees that it shall be  liable for any settlement of
any proceeding effected without its written consent if (i) such settlement is
entered into more  than 30 days after  receipt by such indemnifying  party of
the  aforesaid  request and  (ii)  such  indemnifying  party shall  not  have
reimbursed the indemnified party in accordance with such request prior to the
date of  such settlement.   No  indemnifying party shall,  without the  prior
written  consent of  the  indemnified  party, effect  any  settlement of  any
pending or threatened proceeding in respect of which any indemnified party is
or could have been a party and indemnity could  have been sought hereunder by
such  indemnified party,  unless such  settlement  includes an  unconditional
release of such indemnified  party from all liability on claims  that are the
subject matter of such proceeding.

          To the extent the indemnification  provided for in this Article VII
is unavailable to an indemnified party under the first or second paragraph of
this Article VII or is insufficient in respect of any losses, claims, damages
or liabilities  referred to therein, then each indemnifying party, in lieu of
indemnifying such indemnified  party, shall contribute to the  amount paid or
payable by such indemnified party as a result of such losses, claims, damages
or liabilities  (i)  in such  proportion  as is  appropriate to  reflect  the
relative  benefits  received  by  the  Company  on  the  one  hand,  and  the
Underwriter on the other, from the offering of the  Securities or (ii) if the
allocation provided by clause (i) above  is not permitted by applicable  law,
in  such proportion  as  is  appropriate to  reflect  not  only the  relative
benefits  referred to in clause (i) above but  also the relative fault of the
Company on the one hand, and  of the Underwriter on the other, in  connection
with  the statements  or omissions  which  resulted in  such losses,  claims,
damages  or   liabilities,   as  well   as  any   other  relevant   equitable
considerations.  The  relative benefits  received by the  Company on the  one
hand, and the  Underwriter on the other,  in connection with the  offering of
the Securities shall be deemed  to be in the same proportions that  the total
net proceeds from the offering  of the Securities (before deducting expenses)
received by the Company and  the total underwriting discounts and commissions
received  by the  Underwriter in  respect thereof  respectively, bear  to the
aggregate public offering price of the Securities.  The relative fault of the
Company  on the  one hand,  and of  the  Underwriter on  the other,  shall be
determined by reference to, among other things, whether the untrue or alleged
untrue statement of  a material fact or  the omission or alleged  omission to
state a material  fact relates to information  supplied by the Company  or by
the  Underwriter  and the  parties'  relative  intent, knowledge,  access  to
information and opportunity to correct or prevent such statement or omission.

          The Company and the Underwriter agree that it would not be just and
equitable if contribution pursuant to this Article VII were determined by pro
rata  allocation or  by any other  method of  allocation which does  not take
account  of  the  considerations  referred to  in  the  immediately preceding
paragraph.  The amount paid or payable by an indemnified party as a result of
the losses,  claims, damages and  liabilities referred to in  the immediately
preceding paragraph  shall be deemed  to include, subject to  the limitations
set forth  above, any  legal or  other expenses reasonably  incurred by  such
indemnified  party in  connection  with investigating  or defending  any such
action or  claim.  Notwithstanding  the provisions  of this Article  VII, the
Underwriter shall not be  required to contribute any amount in  excess of the
amount by which the total  underwriting discounts and commissions received by
the   Underwriter  in  connection   with  the  Securities   underwritten  and
distributed  to the  public by  the  Underwriter exceeds  the  amount of  any
damages which the Underwriter has otherwise been required to pay by reason of
such untrue or alleged untrue statement or omission or alleged omission.   No
person guilty of fraudulent misrepresentation (within  the meaning of Section
11(f)  of the  Securities Act)  shall  be entitled  to contribution  from any
person who was not guilty of such fraudulent misrepresentation.

          The indemnity and contribution agreements contained in this Article
VII and the representations and  warranties of the Company in this  Agreement
shall remain operative  and in full  force and effect  regardless of (i)  any
termination of this Agreement, (ii) any investigation made by or on behalf of
the Underwriter or any person controlling the Underwriter or by or  on behalf
of  the Company,  its directors  or officers  or any  person controlling  the
Company and (iii) acceptance of any payment for any of the Securities.

                                    VIII.

          This   Agreement   shall   be  subject   to   termination   in  the
Underwriter's absolute  discretion, by  notice given to  the Company,  if (a)
after the execution and delivery of  this Agreement and prior to the  Closing
Date (i) trading generally shall have been suspended or materially limited on
or  by, as the case may be, any  of the New York Stock Exchange, the American
Stock  Exchange, the  National Association  of Securities Dealers,  Inc., the
Chicago Board  of Options  Exchange, the Chicago  Mercantile Exchange  or the
Chicago Board of Trade,  (ii) trading of any securities of  the Company shall
have been suspended on any exchange  or in any over-the-counter market, (iii)
a general moratorium on commercial banking activities in  New York shall have
been declared by either Federal or New  York State authorities, or (iv) there
shall have occurred any  outbreak or escalation of hostilities  or any change
in financial markets or any  calamity or crisis that, in the  judgment of the
Underwriter, is material and adverse and (b) in the case of any of the events
specified in clauses (a)(i) through (iv), such  event singly or together with
any  other  such  event,  makes  it,  in  the  judgment of  the  Underwriter,
impracticable  to  market  the Securities  on  the terms  and  in  the manner
contemplated in the Prospectus.


                                     IX.

          If this Agreement shall be terminated by the Underwriter because of
any failure or refusal on the part of the Company to comply with the terms or
to fulfill any of the conditions of this Agreement, or if for any reason  the
Company shall be unable to perform its  obligations under this Agreement, the
Company  will  reimburse  the  Underwriter  for  all  out-of-pocket  expenses
(including the fees and disbursements  of its counsel) reasonably incurred by
the Underwriter in connection with the Securities.

          This Agreement may be signed in any number of counterparts, each of
which shall be an original, with the same effect as if the signatures thereto
and hereto were upon the same instrument.

          This Agreement shall  be governed  by and  construed in  accordance
with the laws of the State of New York.


                                   Very truly yours,


                                   MORGAN STANLEY ABS CAPITAL II INC.




                                   By:_____________________________
                                        Name:
                                        Title:



Accepted and agreed to by:

(UNDERWRITER)



By: _____________________________
     Name:
     Title:

                                                                    EXHIBIT A



             OPINION OF BROWN & WOOD LLP, COUNSEL FOR THE COMPANY


          The  opinion of Brown  & Wood LLP,  counsel for the  Company, to be
delivered  pursuant to  Article V,  paragraph  (b) of  the document  entitled
Morgan  Stanley ABS Capital  II Inc. Underwriting  Agreement shall be  to the
effect that:

               (i)  the Company  has been  duly incorporated  and is  validly
     existing as  a corporation in good standing under  the laws of the State
     of Delaware and has the corporate power  and authority to own, lease and
     operate  its properties  and conduct  its business  as described  in the
     Prospectus;

               (ii) the Underwriting  Agreement  has  been  duly  authorized,
     executed and delivered by the Company;

               (iii)     the   Designated   Agreement(s)    has   been   duly
     authorized,  executed and  delivered by  the Company  and  constitutes a
     legal, valid and  binding agreement of the  Company, enforceable against
     the Company in accordance with its terms, subject, as to enforceability,
     to  bankruptcy, insolvency, reorganization, moratorium and other similar
     laws affecting  creditors' rights generally and to general principles of
     equity, regardless of  whether enforcement is sought in  a proceeding in
     equity or at law;

               (iv) the direction by  the Company to the Trustee  to execute,
     authenticate and deliver the Securities  has been duly authorized by the
     Company,  and the  Securities, when  executed and  authenticated in  the
     manner  contemplated in  the Designated  Agreement(s),  will be  validly
     issued and  outstanding and entitled  to the benefits of  the Designated
     Agreement(s);

               (v)  the  Registration  Statement   is  effective  under   the
     Securities  Act,  and, to  the  best  of  such counsel's  knowledge  and
     information,  no  stop   order  suspending  the  effectiveness   of  the
     Registration  Statement  has been  issued  and  not  withdrawn,  and  no
     proceedings for  that purpose have  been initiated or threatened  by the
     Commission and not terminated;

               (vi) the Securities and the Designated Agreement(s) conform in
     all  material respects  to  the descriptions  thereof  contained in  the
     Prospectus;

               (vii)     the Trust is not required to be registered under the
     Investment Company Act of 1940, as amended;

               (viii)    the Designated  Agreement(s) is not  required to  be
     qualified under the Trust Indenture Act of 1939, as amended;

                (ix) the  statements  in  the  Prospectus  under  the  caption
     "Federal Income Tax  Consequences", to the  extent that they  constitute
     matters  of law  or legal  conclusions with  respect thereto that are
     material to the Securities, have been
     prepared or reviewed  by such counsel and correctly  present the opinion
     of such counsel;

               (x)  the execution, delivery and performance by the Company of
     the  Underwriting Agreement  and the  Designated  Agreement(s) will  not
     conflict with or constitute a breach of or default under the certificate
     of incorporation or bylaws of the Company or any agreement, indenture or
     other instrument identified by the Company to such counsel to  which the
     Company is a party or by which it or any of its properties may be bound,
     or any law, administrative regulation  or court decree applicable to the
     Company and no consent, approval or  authorization or order of any court
     or governmental agency  or body is required  for the performance of  the
     Underwriting Agreement,  except  such as  are  specified and  have  been
     obtained;

     Nothing has  come to the attention of such  counsel that would lead them
to believe  that (except  for the financial  statements and  other numerical,
financial and statistical data or  information contained therein, as to which
such counsel need not express any opinion) the Registration Statement, at the
time it became effective, contained an untrue statement of a material fact or
omitted to state a material fact  required to be stated therein or  necessary
to make the statements therein not misleading, or that the Prospectus, on the
date of the  Underwriting Agreement  and on  the Closing  Date, contained  or
contains an untrue statement of a material fact or  omitted or omits to state
a material  fact necessary in order to make  the statements therein, in light
of the  circumstances under  which they were  made, not  misleading; provided
that such counsel may state that (i) their opinion and belief  are based upon
their participation in the preparation  of the Registration Statement and the
Prospectus  and  any  amendments  and  supplements  thereto  and  review  and
discussion  of the  contents thereof,  but  is without  independent check  or
verification except as specified,  (ii) they are not passing  on the adequacy
or accuracy of the derivation or compilation of the numerical, statistical or
financial data  or information  included in  the  Registration Statement  and
Prospectus and  (iii) they  are not passing  on the  adequacy or  accuracy of
information  supplied by  persons  other than  the  Company  for use  in  the
Registration Statement or the Prospectus.

          Terms capitalized herein and not  otherwise defined shall have  the
meanings assigned to them in the Underwriting Agreement.




                                                          Exhibit 1.2


                      MORGAN STANLEY ABS CAPITAL II INC.



                            ASSET BACKED SECURITIES
                             (Issuable in Series)



                            FORM OF UNDERWRITING AGREEMENT


                                                           New York, New York
                                                           ____________, 199_



Morgan Stanley & Co. Incorporated
1585 Broadway
New York, New York 10036

Dear Sirs:

     [Morgan  Stanley  ABS  Capital  II  Inc.,  a  Delaware  corporation  (the
"Company"), proposes to sell  to you ("the  Underwriter") Asset  Backed Notes
(the  "Notes") (and
Asset Backed Certificates) (the "Certificates" and, together with the  Notes,
the] "Securities")  in the classes,  and in the respective original
principal amounts [as follows:  [          ].    The Notes  will  be issued
pursuant to an  Indenture, dated as of _____________, 199_  between the Trust
and _____________,  as Indenture Trustee.   (The Certificates will  be issued
pursuant  to a Trust Agreement dated  as of _______________, 199_ between the
Company, as Depositor and __________________, as Owner Trustee.]]  [Morgan 
tanley ABS Capital II Inc., a Delaware corporation, proposes to sell to you
("the Underwriter") Asset
Backed Certificates in the classes, and in the respective original
principal amounts [as follows: [          ] (the "Securities").   The
Securities will be issued  pursuant to a  pooling and  servicing agreement
dated as of _____________, 199_ (the "Pooling and Servicing Agreement") among
the   Company,    as   Depositor,    _______________,   as  Servicer,   and
__________________,  as  Trustee  (the  "Trustee").)    The  Securities  will
represent [obligations of] undivided beneficial  ownership  interests] in  a 
trust (the "Trust") the assets of which shall consist of (DESCRIBE TRUST
ASSETS). 

          The Company has filed  with the Securities and Exchange  Commission
(the "Commission") a registration statement, including a prospectus, relating
to the Securities and has filed with, or mailed for filing to, the Commission
a  prospectus supplement specifically relating to  the Securities pursuant to
Rule 424 under the Securities Act of  1933 (the "Securities Act").  The  term
Registration Statement means  such registration statement  as amended to  the
date of  the Underwriting  Agreement.   The term  Base  Prospectus means  the
prospectus included in the Registration Statement.  The term Prospectus means
the  Base Prospectus  together with  the  prospectus supplement  specifically
relating to  the Securities,  as filed  with, or  mailed for  filing to,  the
Commission  pursuant to Rule  424.  The  term preliminary prospectus  means a
preliminary  prospectus  supplement specifically  relating to  the Securities
together  with the  Base Prospectus.   Terms  not otherwise  defined  in this
Agreement are used herein as defined  in the Pooling and Servicing Agreement,
the  Sale and Servicing  Agreement, dated as  of __________,  199__ among the
Trust, the  Company, _____________,  as servicer  and ________,  as indenture
trustee,   the  Trust  Agreement   or  the  Indenture   (each  a  "Designated
Agreement").


                                      I.

          The  Company  represents  and  warrants  to  and  agrees  with  the
Underwriter that:

          (a)  The Registration Statement has become effective; no stop order
     suspending the effectiveness of the Registration Statement is in effect,
     and  no proceedings for such purpose are pending before or threatened by
     the Commission.

          (b)  (i)  Each  part of the Registration Statement,  when such part
     became effective,  did not contain,  and each such  part, as  amended or
     supplemented, if applicable, will  not contain any untrue statement of a
     material fact  or omit to  state a material  fact required to  be stated
     therein or necessary to make the statements therein not misleading, (ii)
     the Registration Statement and the Prospectus comply, and, as amended or
     supplemented, if applicable,  will comply in all  material respects with
     the  Securities Act  and the  applicable  rules and  regulations of  the
     Commission thereunder and (iii) the  Prospectus does not contain and, as
     amended or  supplemented, if  applicable, will  not  contain any  untrue
     statement of a material fact or omit to state a material  fact necessary
     to make the statements  therein, in the light of the circumstances under
     which they  were made, not  misleading, except that  the representations
     and warranties  set  forth in  this paragraph  I(b)(i) do  not apply  to
     statements or omissions  in the Registration Statement or the Prospectus
     based  upon  and   in  conformity  with  information   relating  to  the
     Underwriter furnished  to  the Company  in  writing by  the  Underwriter
     expressly for use or incorporation therein.

          (c)  The Company has been duly incorporated, is validly existing as
     a corporation in good standing under the laws of the jurisdiction of its
     incorporation, has the corporate power and authority to own its property
     and to conduct its business as described in the Prospectus and  to enter
     into and perform its obligations under this Agreement and the Designated
     Agreement(s).

          (d)  This  Agreement   has  been  duly  authorized,   executed  and
     delivered by the Company.

          (e)  The Designated Agreement(s) has been duly authorized, executed
     and delivered by the Company and is a valid and binding agreement of the
     Company,  enforceable  in  accordance  with  its  terms  except  as  the
     enforceability  thereof  may  be limited  by  bankruptcy,  insolvency or
     similar  laws affecting  creditors'  rights  generally  and  to  general
     principles of  equity regardless of  whether enforcement is sought  in a
     proceeding in equity or at law.

          (f)  The  direction  by the  Company  to  the Trustee  to  execute,
     authenticate and deliver the Securities  has been duly authorized by the
     Company,  and the  Securities,  when executed  and authenticated  in the
     manner contemplated in the Designated Agreement(s), and delivered to and
     paid  for by  the  Underwriter in  accordance  with  the terms  of  this
     Agreement, will  be validly issued  and outstanding and entitled  to the
     benefits of the Designated Agreement(s).

          (g)  Neither the execution and delivery  by the Company of, nor the
     performance by the  Company of its obligations under,  this Agreement or
     the Designated Agreement(s), will contravene any provision of applicable
     law or the certificate of incorporation or by-laws of the Company or any
     agreement or other instrument binding  upon the Company that is material
     to the  Company or  any judgment,  order or  decree of  any governmental
     body,  agency or  court  having  jurisdiction over  the  Company or  any
     subsidiary, and  no  consent, approval,  authorization or  order of,  or
     qualification with, any governmental body  or agency is required for the
     performance by  the Company of  its obligations under this  Agreement or
     Designated  Agreement(s),  except  such  as   may  be  required  by  the
     securities or Blue Sky laws of the various states in connection with the
     offer and sale of the Securities.

          (h)  There has  not occurred  any material  adverse change, or  any
     development  involving a  prospective material  adverse  change, in  the
     condition, financial  or  otherwise, or  in  the earnings,  business  or
     operations of the Company  and its subsidiaries, taken as a  whole, from
     that set forth in the Prospectus.

          (i)  There  are no  legal or  governmental  proceedings pending  or
     threatened to  which the  Company  is a  party or  to which  any of  the
     properties of the Company are subject  that are required to be described
     in  the Registration Statement  or the  Prospectus and  that are  not so
     described, nor are  there any statutes, regulations,  contracts or other
     documents required to be described  in the Registration Statement or the
     Prospectus or to be filed as exhibits to the Registration Statement that
     are not described or filed as required.

          (j)  Each  preliminary prospectus filed as part of the registration
     statement as originally  filed or as a part of any amendment thereto, or
     filed pursuant  to Rule  424 under  the Securities Act,  complied as  to
     form, when so filed,  in all material respects  with the Securities  Act
     and the rules and regulations of the Commission thereunder.

          (k)  The  Company is  not  an  "investment  company" or  an  entity
     "controlled" by  an "investment company,"  as such terms are  defined in
     the Investment Company Act of 1940, as amended.

                                     II.

     The Company hereby agrees to sell the Securities to the Underwriter, and
the Underwriter, upon the basis  of the representations and warranties herein
contained,  but  subject to  the  conditions  hereinafter  stated, agrees  to
purchase the Securities  from the Company, for a purchase price of $________,
which price includes  accrued interest, if any, from __________,  199_ to the
date of payment and delivery.

                                    III.

          The  Underwriter  proposes  to  make  a   public  offering  of  the
Securities as  soon as  this Agreement  is entered into.   The  terms of  the
public offering of the Securities are set forth in the Prospectus.

                                     IV.

          Payment for the  Securities shall be made by  certified or official
bank check  or checks  payable to  the order  of the  Company in  immediately
available  funds at the office of  the Underwriter, (address), at 10:00 A.M.,
local time, on ______________, 19___ (Insert date 5 business days after  date
of this  Agreement), or at such other time or place on the same or such other
date, not later than  ___________, 199___ (Insert date 10 business days after
date of  this Agreement).   Payment  for the  Securities shall  be made  upon
delivery to the Underwriter of the Securities registered in such names and in
such denominations as the Underwriter shall request in writing not  less than
two  full business days prior to the date  of delivery.  The time and date of
such payment and  delivery with respect to the Securities are herein referred
to as the "Closing Date."

                                      V.

          The obligations  of the  Underwriter hereunder  are subject to  the
following conditions:

               A.   subsequent  to   the  execution  and  delivery   of  this
     Agreement and prior to the Closing Date

               (1)  there  shall not have occurred any downgrading, nor shall
     any notice have been given of  any intended or potential downgrading, or
     any review for a  possible change, that does not indicate  the direction
     of the  possible change, in  the rating  accorded any  of the  Company's
     securities   by   any   "nationally   recognized   statistical    rating
     organization", as  such term is  defined for purposes of  Rule 436(g)(2)
     under the Securities Act;

             (2)    there   shall  not  have  occurred  any  change,  or  any
     development  involving a prospective change, in the condition, financial
     or otherwise, or in the earnings, business or operations, of the Company
     and its  subsidiaries, taken  as a  whole, from  that set  forth in  the
     Prospectus, that  in the  judgment of the  Underwriter, is  material and
     adverse  and  that  makes  it,  in  the  judgment  of  the  Underwriter,
     impracticable to  market the Securities  on the terms and  in the manner
     contemplated in the Prospectus; and

             (3)    the Underwriter shall have received on the Closing Date a
     certificate, dated the  Closing Date and signed by  an executive officer
     of  the Company, to the effect set forth  in clause (i) above and to the
     effect  that the representations and warranties of the Company contained
     in this Agreement are true  and correct as of the Closing Date  and that
     the Company has complied with all of the agreements and satisfied all of
     the conditions on its part to be performed or satisfied on or before the
     Closing Date.

          The officer signing  and delivering such certificate  may rely upon
     the best of his knowledge as to proceedings threatened.

               B.   The Underwriter shall  have received on the  Closing Date
     an opinion of  counsel for the Company,  dated the Closing Date,  to the
     effect set forth in Exhibit A.

               C.   The Underwriter shall  have received on the  Closing Date
     an  opinion  of  counsel  to  the  Underwriter  in  form  and  substance
     acceptable to it.

               D.   The Underwriter shall have received on the Closing Date a
     letter of (Name of accounting firm), dated the date of this Agreement in
     form  and substance satisfactory  to the Underwriter,  regarding certain
     specified procedures performed  thereby with respect to  information set
     forth in the Prospectus.

                                     VI.

          In  further  consideration  of the  agreements  of  the Underwriter
contained in this Agreement, the Company covenants as follows:

               A.   To furnish the Underwriter, without charge, a signed copy
     of  the Registration  Statement and  any  amendments thereto,  including
     exhibits, and,  during the period  mentioned in paragraph (c)  below, as
     many copies of the Prospectus and any supplements and amendments thereto
     as the Underwriter may reasonably request.

               B.   Before   amending  or   supplementing  the   Registration
     Statement or the  Prospectus with respect to the  Securities, to furnish
     the Underwriter a copy of each such proposed amendment or supplement and
     not  to file  any such  proposed amendment  or supplement  to  which the
     Underwriter reasonably objects.

               C.   If, during such period after the first date of the public
     offering of  the  Securities,  as in  the  opinion of  counsel  for  the
     Underwriter  the  Prospectus is  required  by  law  to be  delivered  in
     connection  with sales  by the  Underwriter,  any event  shall occur  or
     condition  exist as  a  result of  which  it is  necessary  to amend  or
     supplement the  Prospectus in order  to make the statements  therein, in
     the  light of the  circumstances when the  Prospectus is delivered  to a
     purchaser, not  misleading, or if it is necessary to amend or supplement
     the Prospectus to comply  with law, forthwith to prepare and furnish, at
     its own expense, to the Underwriter, either amendments or supplements to
     the Prospectus so that the statements in the Prospectus as so amended or
     supplemented  will not,  in  the  light of  the  circumstances when  the
     Prospectus is  delivered to a  purchaser, be misleading  or so that  the
     Prospectus will comply with law.

               D.   To endeavor to qualify the Securities  for offer and sale
     under  the securities  or  Blue Sky  laws of  such jurisdictions  as the
     Underwriter  shall reasonably request and to pay all expenses (including
     fees and disbursements of counsel) in connection with such qualification
     and  in connection  with the  determination  of the  eligibility of  the
     Securities for  investment under the  laws of such jurisdictions  as the
     Underwriter may designate.


                                     VII.

          The Company agrees  to indemnify and hold harmless  the Underwriter
and each person, if any, who controls  such Underwriter within the meaning of
either Section  15 of  the Securities  Act or  Section 20  of the  Securities
Exchange Act  of 1934  (the "Exchange  Act"), from  and against  any and  all
losses, claims,  damages and  liabilities caused by  any untrue  statement or
alleged untrue  statement of  a material fact  contained in  the Registration
Statement, any preliminary  prospectus or the Prospectus (if  used within the
period  set  forth  in  paragraph  (c)  of  Article  VI  and  as  amended  or
supplemented   if  the  Company  shall  have   furnished  any  amendments  or
supplements thereto), or  caused by any omission or alleged omission to state
therein a material  fact required to be  stated therein or necessary  to make
the statements therein not misleading, except insofar as such losses, claims,
damages or liabilities are caused by any such untrue statement or omission or
alleged  untrue statement  or  omission  based upon  and  in conformity  with
information furnished in writing to  the Company by the Underwriter expressly
for use or incorporation therein.

          The  Underwriter agrees to indemnify and  hold harmless the Company
and its directors  and officers who  sign the Registration Statement  and any
person controlling the Company within the meaning of either Section 15 of the
Securities Act or Section 20 of  the Exchange Act, to the same extent  as the
foregoing  indemnity from  the  Company  to the  Underwriter,  but only  with
reference to information relating to  the Underwriter furnished in writing by
the  Underwriter  expressly  for use  or  incorporation  in  the Registration
Statement, any preliminary prospectus or the Prospectus.

          In case any proceeding  (including any governmental  investigation)
shall be instituted involving any person in respect of which indemnity may be
sought pursuant to either of  the two preceding paragraphs, such person  (the
"indemnified  party") shall  promptly  notify the  person  against whom  such
indemnity  may  be sought  (the  "indemnifying  party")  in writing  and  the
indemnifying  party,  upon request  of  the indemnified  party,  shall retain
counsel  reasonably satisfactory  to the  indemnified party to  represent the
indemnified party and any others the indemnifying party may designate in such
proceeding  and shall pay the fees  and disbursements of such counsel related
to such proceeding.  In any such proceeding, any indemnified party shall have
the right  to  retain its  own counsel,  but the  fees and  expenses of  such
counsel shall be  at the  expense of  such indemnified party  unless (i)  the
indemnifying party  and the indemnified  party shall have mutually  agreed to
the  retention  of such  counsel  or  (ii)  the  named parties  to  any  such
proceeding  (including any impleaded  parties) include both  the indemnifying
party and  the indemnified party  and representation of  both parties by  the
same  counsel would  be inappropriate  due to  actual or  potential differing
interests between them.   It is understood that the  indemnifying party shall
not, in respect of the legal expenses of any indemnified party, in connection
with  any proceeding  or related  proceedings  in the  same jurisdiction,  be
liable for the fees and expenses of  more than one separate firm (in addition
to any local counsel) for all such indemnified parties and that all such fees
and expenses shall be  reimbursed as they are incurred.   Such firm shall  be
designated in writing by the Underwriter  in the case of parties  indemnified
pursuant to the first paragraph of this Article VII and by the Company in the
case of parties indemnified pursuant to the  second paragraph of this Article
VII.  The  indemnifying party shall not  be liable for any  settlement of any
proceeding effected  without its  written consent, but  if settled  with such
consent or  if there be a final judgment  for the plaintiff, the indemnifying
party agrees to indemnify the indemnified party  from and against any loss or
liability  by reason  of such  settlement or  judgment.   Notwithstanding the
foregoing sentence, if at any time an indemnified  party shall have requested
an  indemnifying  party to  reimburse  the  indemnified  party for  fees  and
expenses  of counsel as contemplated by the third sentence of this paragraph,
the indemnifying  party agrees that it shall be  liable for any settlement of
any proceeding effected without its written consent if (i) such settlement is
entered into more  than 30 days after  receipt by such indemnifying  party of
the  aforesaid  request and  (ii)  such  indemnifying  party shall  not  have
reimbursed the indemnified party in accordance with such request prior to the
date of  such settlement.   No  indemnifying party shall,  without the  prior
written  consent of  the  indemnified  party, effect  any  settlement of  any
pending or threatened proceeding in respect of which any indemnified party is
or could have been a party and indemnity could  have been sought hereunder by
such  indemnified party,  unless such  settlement  includes an  unconditional
release of such indemnified  party from all liability on claims  that are the
subject matter of such proceeding.

          To the extent the indemnification  provided for in this Article VII
is unavailable to an indemnified party under the first or second paragraph of
this Article VII or is insufficient in respect of any losses, claims, damages
or liabilities  referred to therein, then each indemnifying party, in lieu of
indemnifying such indemnified  party, shall contribute to the  amount paid or
payable by such indemnified party as a result of such losses, claims, damages
or liabilities  (i)  in such  proportion  as is  appropriate to  reflect  the
relative  benefits  received  by  the  Company  on  the  one  hand,  and  the
Underwriter on the other, from the offering of the  Securities or (ii) if the
allocation provided by clause (i) above  is not permitted by applicable  law,
in  such proportion  as  is  appropriate to  reflect  not  only the  relative
benefits  referred to in clause (i) above but  also the relative fault of the
Company on the one hand, and  of the Underwriter on the other, in  connection
with  the statements  or omissions  which  resulted in  such losses,  claims,
damages  or   liabilities,   as  well   as  any   other  relevant   equitable
considerations.  The  relative benefits  received by the  Company on the  one
hand, and the  Underwriter on the other,  in connection with the  offering of
the Securities shall be deemed  to be in the same proportions that  the total
net proceeds from the offering  of the Securities (before deducting expenses)
received by the Company and  the total underwriting discounts and commissions
received  by the  Underwriter in  respect thereof  respectively, bear  to the
aggregate public offering price of the Securities.  The relative fault of the
Company  on the  one hand,  and of  the  Underwriter on  the other,  shall be
determined by reference to, among other things, whether the untrue or alleged
untrue statement of  a material fact or  the omission or alleged  omission to
state a material  fact relates to information  supplied by the Company  or by
the  Underwriter  and the  parties'  relative  intent, knowledge,  access  to
information and opportunity to correct or prevent such statement or omission.

          The Company and the Underwriter agree that it would not be just and
equitable if contribution pursuant to this Article VII were determined by pro
rata  allocation or  by any other  method of  allocation which does  not take
account  of  the  considerations  referred to  in  the  immediately preceding
paragraph.  The amount paid or payable by an indemnified party as a result of
the losses,  claims, damages and  liabilities referred to in  the immediately
preceding paragraph  shall be deemed  to include, subject to  the limitations
set forth  above, any  legal or  other expenses reasonably  incurred by  such
indemnified  party in  connection  with investigating  or defending  any such
action or  claim.  Notwithstanding  the provisions  of this Article  VII, the
Underwriter shall not be  required to contribute any amount in  excess of the
amount by which the total  underwriting discounts and commissions received by
the   Underwriter  in  connection   with  the  Securities   underwritten  and
distributed  to the  public by  the  Underwriter exceeds  the  amount of  any
damages which the Underwriter has otherwise been required to pay by reason of
such untrue or alleged untrue statement or omission or alleged omission.   No
person guilty of fraudulent misrepresentation (within  the meaning of Section
11(f)  of the  Securities Act)  shall  be entitled  to contribution  from any
person who was not guilty of such fraudulent misrepresentation.

          The indemnity and contribution agreements contained in this Article
VII and the representations and  warranties of the Company in this  Agreement
shall remain operative  and in full  force and effect  regardless of (i)  any
termination of this Agreement, (ii) any investigation made by or on behalf of
the Underwriter or any person controlling the Underwriter or by or  on behalf
of  the Company,  its directors  or officers  or any  person controlling  the
Company and (iii) acceptance of any payment for any of the Securities.

                                    VIII.

          This   Agreement   shall   be  subject   to   termination   in  the
Underwriter's absolute  discretion, by  notice given to  the Company,  if (a)
after the execution and delivery of  this Agreement and prior to the  Closing
Date (i) trading generally shall have been suspended or materially limited on
or  by, as the case may be, any  of the New York Stock Exchange, the American
Stock  Exchange, the  National Association  of Securities Dealers,  Inc., the
Chicago Board  of Options  Exchange, the Chicago  Mercantile Exchange  or the
Chicago Board of Trade,  (ii) trading of any securities of  the Company shall
have been suspended on any exchange  or in any over-the-counter market, (iii)
a general moratorium on commercial banking activities in  New York shall have
been declared by either Federal or New  York State authorities, or (iv) there
shall have occurred any  outbreak or escalation of hostilities  or any change
in financial markets or any  calamity or crisis that, in the  judgment of the
Underwriter, is material and adverse and (b) in the case of any of the events
specified in clauses (a)(i) through (iv), such  event singly or together with
any  other  such  event,  makes  it,  in  the  judgment of  the  Underwriter,
impracticable  to  market  the Securities  on  the terms  and  in  the manner
contemplated in the Prospectus.


                                     IX.

          If this Agreement shall be terminated by the Underwriter because of
any failure or refusal on the part of the Company to comply with the terms or
to fulfill any of the conditions of this Agreement, or if for any reason  the
Company shall be unable to perform its  obligations under this Agreement, the
Company  will  reimburse  the  Underwriter  for  all  out-of-pocket  expenses
(including the fees and disbursements  of its counsel) reasonably incurred by
the Underwriter in connection with the Securities.

          This Agreement may be signed in any number of counterparts, each of
which shall be an original, with the same effect as if the signatures thereto
and hereto were upon the same instrument.

          This Agreement shall  be governed  by and  construed in  accordance
with the laws of the State of New York.


                                   Very truly yours,


                                   MORGAN STANLEY ABS CAPITAL II INC.




                                   By:_____________________________
                                        Name:
                                        Title:



Accepted and agreed to by:

(UNDERWRITER)



By: _____________________________
     Name:
     Title:

                                                                    EXHIBIT A



             OPINION OF BROWN & WOOD LLP, COUNSEL FOR THE COMPANY


          The  opinion of Brown  & Wood LLP,  counsel for the  Company, to be
delivered  pursuant to  Article V,  paragraph  (b) of  the document  entitled
Morgan  Stanley ABS Capital  II Inc. Underwriting  Agreement shall be  to the
effect that:

               (i)  the Company  has been  duly incorporated  and is  validly
     existing as  a corporation in good standing under  the laws of the State
     of Delaware and has the corporate power  and authority to own, lease and
     operate  its properties  and conduct  its business  as described  in the
     Prospectus;

               (ii) the Underwriting  Agreement  has  been  duly  authorized,
     executed and delivered by the Company;

               (iii)     the   Designated   Agreement(s)    has   been   duly
     authorized,  executed and  delivered by  the Company  and  constitutes a
     legal, valid and  binding agreement of the  Company, enforceable against
     the Company in accordance with its terms, subject, as to enforceability,
     to  bankruptcy, insolvency, reorganization, moratorium and other similar
     laws affecting  creditors' rights generally and to general principles of
     equity, regardless of  whether enforcement is sought in  a proceeding in
     equity or at law;

               (iv) the direction by  the Company to the Trustee  to execute,
     authenticate and deliver the Securities  has been duly authorized by the
     Company,  and the  Securities, when  executed and  authenticated in  the
     manner  contemplated in  the Designated  Agreement(s),  will be  validly
     issued and  outstanding and entitled  to the benefits of  the Designated
     Agreement(s);

               (v)  the  Registration  Statement   is  effective  under   the
     Securities  Act,  and, to  the  best  of  such counsel's  knowledge  and
     information,  no  stop   order  suspending  the  effectiveness   of  the
     Registration  Statement  has been  issued  and  not  withdrawn,  and  no
     proceedings for  that purpose have  been initiated or threatened  by the
     Commission and not terminated;

               (vi) the Securities and the Designated Agreement(s) conform in
     all  material respects  to  the descriptions  thereof  contained in  the
     Prospectus;

               (vii)     the Trust is not required to be registered under the
     Investment Company Act of 1940, as amended;

               (viii)    the Designated  Agreement(s) is not  required to  be
     qualified under the Trust Indenture Act of 1939, as amended;

                (ix) the  statements  in  the  Prospectus  under  the  caption
     "Federal Income Tax  Consequences", to the  extent that they  constitute
     matters  of law  or legal  conclusions with  respect thereto that are
     material to the Securities, have been
     prepared or reviewed  by such counsel and correctly  present the opinion
     of such counsel;

               (x)  the execution, delivery and performance by the Company of
     the  Underwriting Agreement  and the  Designated  Agreement(s) will  not
     conflict with or constitute a breach of or default under the certificate
     of incorporation or bylaws of the Company or any agreement, indenture or
     other instrument identified by the Company to such counsel to  which the
     Company is a party or by which it or any of its properties may be bound,
     or any law, administrative regulation  or court decree applicable to the
     Company and no consent, approval or  authorization or order of any court
     or governmental agency  or body is required  for the performance of  the
     Underwriting Agreement,  except  such as  are  specified and  have  been
     obtained;

     Nothing has  come to the attention of such  counsel that would lead them
to believe  that (except  for the financial  statements and  other numerical,
financial and statistical data or  information contained therein, as to which
such counsel need not express any opinion) the Registration Statement, at the
time it became effective, contained an untrue statement of a material fact or
omitted to state a material fact  required to be stated therein or  necessary
to make the statements therein not misleading, or that the Prospectus, on the
date of the  Underwriting Agreement  and on  the Closing  Date, contained  or
contains an untrue statement of a material fact or  omitted or omits to state
a material  fact necessary in order to make  the statements therein, in light
of the  circumstances under  which they were  made, not  misleading; provided
that such counsel may state that (i) their opinion and belief  are based upon
their participation in the preparation  of the Registration Statement and the
Prospectus  and  any  amendments  and  supplements  thereto  and  review  and
discussion  of the  contents thereof,  but  is without  independent check  or
verification except as specified,  (ii) they are not passing  on the adequacy
or accuracy of the derivation or compilation of the numerical, statistical or
financial data  or information  included in  the  Registration Statement  and
Prospectus and  (iii) they  are not passing  on the  adequacy or  accuracy of
information  supplied by  persons  other than  the  Company  for use  in  the
Registration Statement or the Prospectus.

          Terms capitalized herein and not  otherwise defined shall have  the
meanings assigned to them in the Underwriting Agreement.





                                                            EXHIBIT 3.1


                         CERTIFICATE OF INCORPORATION
                                      OF
                      MORGAN STANLEY ABS CAPITAL II INC.


     The  undersigned,  in order  to  form  a  corporation for  the  purposes
hereinafter stated, under and pursuant to the General  Corporation Law of the
State of Delaware (the "GCL"), does hereby certify as follows:

     FIRST:   The name  of the corporation  is Morgan Stanley  ABS Capital II
Inc. (the "Corporation").

     SECOND:  The address of the Corporation's registered office in the State
of Delaware is Corporation Trust  Center, 1209 Orange Street, Wilmington, New
Castle County.   The  name  of the  Corporation's  registered agent  at  such
address is The Corporation Trust Company.

     THIRD:  The nature of business  or purposes to be conducted or  promoted
by the Corporation is to engage solely in the following activities:

          a.   To acquire,  own, hold,  sell, transfer,  pledge or  otherwise
dispose of:

               (1)  interests in  promissory notes, leases,  loan agreements,
     retail installment  sales contracts,  installment loans, purchase  money
     notes or other evidences of  indebtedness or payment obligations, any or
     all of which  may be secured or unsecured, that arise in connection with
     one or  more of  the following: (i)  the sale  or lease  of automobiles,
     trucks,  light-duty   trucks,  recreational  vehicles  or   other  motor
     vehicles, boats  or other  marine vehicles,  equipment, merchandise  and
     other personal property and financings or re-financings secured thereby,
     (ii) credit card  purchases or cash advances, (iii) loans to students or
     the parents  of students extended  for the  purpose of financing  or re-
     financing  education  costs and  (iv)  any  and  all other  student  and
     consumer loans and indebtedness (all of the foregoing set  forth in this
     paragraph   (1)   being   collectively  referred   to   herein   as  the
     "Receivables"); and

               (2)  participation  certificates,  pass-through  certificates,
     collateralized obligations  or other asset-backed  securities evidencing
     beneficial interests  in, or  that are secured  or otherwise  backed by,
     interests in Receivables;

          b.   To act as settlor or depositor  of trusts formed under a trust
agreement, pooling and servicing agreement or other agreement to issue one or
more series (any of  which series may  be issued in one  or more classes)  of
trust  certificates  ("Certificates")  representing interests  in  a  pool of
Receivables and/or to issue pursuant  to an indenture or other  agreement one
or more series (any of which series may  be issued in one or more classes) of
bonds,   notes  or  other  evidences  of  indebtedness  ("Debt  Obligations")
collateralized  by a pool  of Receivables and/or other  property and to enter
into  any other  agreement in  connection  with the  authorization, issuance,
financing,   sale  and  delivery  of  Certificates  and/or  Debt  Obligations
("Securities"),   including  arrangements  for  support  for  any  series  of
Securities by various forms of credit enhancement.

          c.   To hold, pledge,  transfer or otherwise deal  with Securities,
including Securities representing a senior  interest in a pool of Receivables
("Senior  Interests"),  representing a  subordinated  interest in  a  pool of
Receivables ("Subordinated  Interests") or a  residual interest in a  pool of
Receivables ("Residual Interests").

          d.   To loan or invest  or otherwise apply proceeds from  a pool of
Receivables,  funds  received  in respect  of  Securities,  Senior Interests,
Subordinated  Interests  or  Residual  Interests and  any  other  income,  as
determined by the Corporation's Board of Directors.

          e.   To engage in any lawful act or activity to exercise any powers
permitted to  corporations organized under the GCL that are incidental to and
necessary or convenient for the accomplishment of the foregoing purposes.

     FOURTH:  The total number of shares of all classes of capital stock that
the Corporation shall have  the authority to issue is 1,000  shares of common
stock, and the par value of such shares shall be $1.00 per share amounting in
the aggregate to $1,000.

     FIFTH:   The  name and mailing  address of  the sole incorporator  is as
follows:

          Name                Mailing Address
          ----                ---------------

          Susan M. Krause     c/o Morgan Stanley & Co. Incorporated
                              1585 Broadway - 38th Floor
                              New York, NY  10036

     SIXTH:  The Corporation is to have perpetual existence.

     SEVENTH:   The following provisions  are inserted for the  management of
the business  and the  conduct of  the affairs  of the  Corporation, and  for
further   definition,  limitation  and  regulation   of  the  powers  of  the
Corporation and of its directors and stockholders:

               1.   The  business and  affairs of  the  Corporation shall  be
     managed by or under the direction of the Board of Directors.

               2.   In  furtherance and  not  in  limitation  of  the  powers
     conferred by statute, the Board of Directors shall have concurrent power
     with the stockholders, subject to Article TWELFTH to make, alter, amend,
     change, add to or repeal the bylaws of the Corporation.

               3.   The  number  of   directors  of  the   Corporation  shall
     initially be three  and thereafter shall be  as from time to  time fixed
     by,  or in  the  manner  provided in,  the  bylaws  of the  Corporation.
     Election of directors need not be by written ballot unless the bylaws so
     provide.

               4.   At least  two directors  of the Corporation  will not  be
     directors, officers or employees of any direct or indirect parent of the
     Corporation or of any affiliate of such parent or any successor thereto.

               5.   In addition to the powers and authority hereinabove or by
     statute   expressly  conferred  upon  them,  the  directors  are  hereby
     empowered to exercise all such powers and do all such acts and things as
     may be exercised or done by  the Corporation subject nevertheless to the
     provisions of the GCL, this  Certificate of Incorporation and the bylaws
     of the Corporation;  provided, however, that no bylaw  hereafter adopted
     by the stockholders shall invalidate any prior act of the directors that
     would have  been  valid  if  such  bylaw had  not  been  adopted.    The
     Corporation's Board of Directors will hold appropriate  meetings (or act
     by unanimous written consent) to duly authorize all of the Corporation's
     actions.

               6.   The  Corporation  shall  maintain itself  and  act  as an
     entity separate from  any other entity and the  Corporation shall, among
     other actions or inactions:  (a) not commingle its assets with  those of
     any other entity,  (b) maintain separate corporate records  and books of
     account  from  those  of  any  other  entity  and  cause  its  financial
     statements to reflect the separate  existence of the Corporation and its
     assets and  liabilities, (c) pay  its own liabilities and  expenses from
     its own  funds, including fairly  allocating shared office  and employee
     expenses,  (d) act only  in its own  corporate name and  through its own
     authorized officers and  agents, (e) observe all  corporate formalities,
     (f) maintain  an arm's length relationship with affiliated entities, (g)
     not guarantee  or become obligated for the debts  of any other entity or
     hold out its credit  as available to others,  and (h) maintain  adequate
     capital in light of its contemplated business operations.

     EIGHTH:   The Corporation shall not issue,  assume or guarantee any debt
securities unless such debt securities  are acceptable to the rating agencies
that have rated  any outstanding Securities and such  issuance, assumption or
guarantee will not result  in the downgrade or withdrawal of  the rating then
assigned to any outstanding Securities then rated by such rating agency.

     NINTH:   A director of the Corporation shall not in the absence of fraud
be  disqualified  by  his  office   from  dealing  or  contracting  with  the
Corporation either as a vendor, purchaser or otherwise, nor in the absence of
fraud  shall  a director  of  the Corporation  be  liable to  account  to the
Corporation for any profit realized by him from or through any transaction or
contract  of the Corporation  by reason of the  fact that he,  or any firm of
which he is a member, or any  corporation of which he is an officer, director
or  stockholder, was  interested  in  such transaction  or  contract if  such
transaction  or contract  has been  authorized, approved  or ratified  in the
manner provided  in the  GCL for authorization,  approval or  ratification of
transactions or  contracts between the  Corporation and  one or  more of  its
directors or officers, or between  the Corporation and any other corporation,
partnership, association  or other organization in  which one or  more of its
directors or officers are directors or officers or have a financial interest.

     TENTH:   Whenever a  compromise or arrangement  is proposed  between the
Corporation  and  its creditors  or  any class  of  them  and/or between  the
Corporation and its stockholders or any class of them, any court of equitable
jurisdiction  within the  State of  Delaware  may, on  the  application in  a
summary way of the Corporation or  of any creditor or stockholder thereof  or
on the application of any receiver or receivers appointed for the Corporation
under the  provisions of  Section 291  of the  GCL or on  the application  of
trustees  in dissolution or  of any receiver  or receivers appointed  for the
Corporation under  the provisions of Section 279 of  the GCL, order a meeting
of the creditors or class of creditors and/or of the stockholders or class of
stockholders of the Corporation, as the case  may be, to be summoned in  such
manner as  the said  court directs.   If  a majority  in number  representing
three-fourths in value of  the creditors or class of creditors  and/or of the
stockholders or class of stockholders of the Corporation, as the case may be,
agree  to any  compromise or  arrangement, and  to any reorganization  of the
Corporation  as a  consequence of  such compromise  or arrangement,  the said
compromise or arrangement and the said reorganization shall, if sanctioned by
the court to which the said application has been made, be binding  on all the
creditors or class  of creditors and/or on  all the stockholders or  class of
stockholders  of  the  Corporation, as  the  case  may be,  and  also  on the
Corporation.

     ELEVENTH:  (a) No director shall be personally liable to the Corporation
or any of its stockholders for monetary damages for breach of  fiduciary duty
as a director, except for liability (i) for any breach of the director's duty
of loyalty to the Corporation or its stockholders, (ii) for acts or omissions
not  in good  faith  or which  involve intentional  misconduct  or a  knowing
violation  of law, (iii) pursuant to  Section 174 of the  GCL or (iv) for any
transaction  from which  the director  derived an improper  personal benefit.
Any repeal or modification  of this Article  ELEVENTH by the stockholders  of
the  Corporation shall  not adversely  affect any  right  of protection  of a
director  of  the  Corporation  existing  at  the  time  of  such  repeal  or
modification with respect to acts or omissions occurring prior to such repeal
or modification.

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

     TWELFTH:   Notwithstanding any other  provision of  this Certificate  of
Incorporation  and  any provision  of  law  that  otherwise so  empowers  the
Corporation,  the Corporation,  for so  long as  any rated  Securities remain
outstanding, shall not:

          (i)  engage in any business or  activity other than those set forth
     in Article THIRD;

          (ii) dissolve or liquidate,  in whole  or in  part; consolidate  or
     merge with or into any other entity or convey or transfer its properties
     and assets substantially as an entirety to any entity, unless:

               (A)  the   entity (if  other than  the Corporation)  formed or
          surviving  the  consolidation  or  merger  or  which  acquires  the
          properties and assets of the Corporation, is organized and existing
          under the laws  of the State of Delaware, expressly assumes the due
          and punctual  payment of, and  all obligations of  the Corporation,
          and  has  a  Certificate  of  Incorporation  containing  provisions
          identical to the provisions of the Articles THIRD, SEVENTH, EIGHTH,
          TWELFTH and SIXTEENTH of this Certificate of Incorporation;

               (B)  immediately after  giving effect  to the  transaction, no
          default or  event of default  has occurred and is  continuing under
          any indebtedness  of the Corporation or any  agreements relating to
          such indebtedness; and

               (C)  the Corporation receives  written confirmation from  each
          rating  agency then  rating any  outstanding  Securities that  such
          merger or  consolidation  will  not  result  in  the  downgrade  or
          withdrawal of the rating then assigned to any Securities then rated
          by such rating agency; and

          (iii)     without the affirmative  vote of 100%  of the members  of
     the Board of  Directors of the Corporation, institute  proceedings to be
     adjudicated  bankrupt or  insolvent, or  consent to  the institution  of
     bankruptcy  or  insolvency proceedings  against it,  or file  a petition
     seeking  or consent  to  reorganization or  relief under  any applicable
     federal  or  state  law  relating  to  bankruptcy,  or  consent  to  the
     appointment of a  receiver, liquidator, assignee,  trustee, sequestrator
     (or other similar official) of the Corporation  or a substantial part of
     its property,  or make any  assignment for the benefit  of creditors, or
     admit in writing its inability to pay its debts generally as they become
     due,  or   dissolve,  liquidate,  consolidate,  merge  or  sell  all  or
     substantially all of the assets of the Corporation.

     THIRTEENTH:   The  Board of  Directors,  by the  affirmative vote  of  a
majority of  100%  of the  members  of the  Board,  and irrespective  of  any
personal interest of its members,  shall have authority to provide reasonable
compensation to all directors for services, ordinary or extraordinary, to the
Corporation as directors, officers or otherwise.

     FOURTEENTH:  Meetings  of stockholders and directors may  be held within
or  without the  State of  Delaware,  as the  bylaws of  the  Corporation may
provide.  The  books and records of  the Corporation may be  kept (subject to
any provision contained in the GCL) outside the State of Delaware.

     FIFTEENTH:  Each  person who  is or  was a  director or  officer of  the
Corporation, and  each person  who serves  or served  at the  request of  the
Corporation  as  a  director  or  officer  (or  its  equivalent)  of  another
enterprise, shall  be indemnified  by the Corporation  to the  fullest extent
authorized by the GCL as it may be in effect from time to  time, except as to
any  action, suit  or proceeding  brought by  or on behalf  of a  director or
officer without prior approval of the Board of Directors.

     SIXTEENTH:  The  Corporation reserves the right to  amend, alter, change
or repeal any  provisions contained in this Certificate  of Incorporation, in
the manner now  or hereafter prescribed by statute, and  all rights conferred
upon  stockholders herein are  granted subject to  this reservation; provided
that  no  such amendment  of  Articles  THIRD,  SEVENTH, EIGHTH,  TWELFTH  or
SIXTEENTH shall be effective without  the Corporation having received written
confirmation from each rating agency  then rating any outstanding  Securities
that such amendment  will not result  in the downgrade  or withdrawal of  the
rating then assigned to any Securities then rated by such rating agency.

     IN  WITNESS  WHEREOF, I  the  undersigned, being  the  sole incorporator
hereinbefore named, do hereby execute this Certificate of  Incorporation this
___ day of May, 1997.


                                                                 
                              -----------------------------------
                              Susan M. Krause
                              Sole Incorporator  



                                                      Exhibit 3.2


                                   BY-LAWS

                                      of

                      MORGAN STANLEY ABS CAPITAL II INC.

                           (a Delaware Corporation)
                         (As Adopted on May 5, 1997)
                              __________________


                                  ARTICLE I

                                   Offices

          SECTION 1.1.   Registered Office in Delaware.  The registered
                         -----------------------------
office of Morgan Stanley ABS Capital II Inc. (the "Corporation") in the State
of Delaware shall be in the City of Wilmington, County of New Castle, and the
registered agent in charge thereof shall be The Corporation Trust Company.

                                  ARTICLE II

                           MEETINGS OF STOCKHOLDERS

          SECTION 2.1.   Place of Meetings.  All meetings of stockholders
                         -----------------
shall  be held  at  such place  or  places, within  or without  the  State of
Delaware, as may from time to time be fixed by the Board  of Directors, or as
shall be specified in the respective notices, or waivers of notice, thereof.

          SECTION 2.2.   Annual Meetings.  The annual meeting of stockholders
                         ---------------
shall be held on such date and at  such time as shall be designated from time
to time by the Board of Directors and stated in the notice of the meeting, at
which meetings the stockholders shall elect a Board of Directors and transact
such other business as may properly be brought before the meeting.

          SECTION 2.3.   Special Meetings.  A special meeting of the
                         ----------------
stockholders may be called at any time and for any purpose or purposes by the
President or the Chairman of the Board or by order of the Board of Directors,
and shall  be called by the Secretary upon the written request of the holders
of record of at least 80% of  the voting power of the then outstanding shares
of capital  stock  of  the Corporation  entitled  to vote  generally  in  the
election  of  directors.   Every  such  request shall  state  the purpose  or
purposes of each meeting.

          SECTION 2.4.   Notice of Meetings.  Except as otherwise expressly
                         ------------------
required  by law,  written notice  of each  meeting of  stockholders, whether
annual or special, stating the  place, date and hour of the  meeting shall be
given not less  than ten days  nor more than  fifty days before  the date  on
which  the meeting is to  be held, to each  stockholder of record entitled to
vote thereat  by delivering a notice thereof to  him personally or by mailing
such notice in a postage  prepaid envelope directed to him at his  address as
it appears on the stock ledger of the Corporation, unless he shall have filed
with the Secretary of the Corporation a written request that notices intended
for him be directed  to another address, in  which case such notice shall  be
directed  to  him  at the  address  designated  in  such  request.    If  any
stockholder shall, in person or  by attorney thereunto authorized, in writing
or by telegraph, cable, telecopy or telex, waive notice of any meeting of the
stockholders, whether prior to or after such meeting, notice thereof need not
be given to  him.  Every  notice of  a special meeting  of the  stockholders,
besides stating the  time and place of  the meeting, shall state  briefly the
purpose or purposes thereof.

          SECTION 2.5.   List of Stockholders.  It shall be the duty of the
                         --------------------
Secretary or other  officer of the Corporation  who shall have charge  of the
stock ledger to prepare and  make, at least ten days before every  meeting of
the  stockholders, a  complete  list  of the  stockholders  entitled to  vote
thereat,  arranged in  alphabetical order,  and showing  the address  of each
stockholder and the number of shares registered in his name.  Such list shall
be open to the examination of any stockholder, for any purpose germane to the
meeting, during ordinary  business hours, for a  period of at least  ten days
prior to the meeting, either at a place within the  city where the meeting is
to be held, which place shall be specified in the notice of the meeting,  or,
if not so specified, at  the place where the meeting is to be held.  The list
shall be kept and  produced at the time  and place of the meeting  during the
whole time thereof and  subject to the inspection of any  stockholder who may
be  present.   The  original or  duplicate  stock ledger  shall  be the  only
evidence as to who are the stockholders entitled to examine the stock ledger,
such list or the books of the Corporation or to vote in person or by proxy at
such meeting.

          SECTION 2.6.   Quorum.  At each meeting of the stockholders, the
                         ------
holders  of record of a  majority of the issued and  outstanding stock of the
Corporation entitled to vote at such meeting,  present in person or by proxy,
shall  constitute a  quorum for  the  transaction of  business, except  where
otherwise provided by law, the Certificate of Incorporation or these By-Laws.
In the absence  of a quorum,  any officer entitled to  preside at, or  act as
Secretary of, such meeting shall have  the power to adjourn the meeting  from
time to time until a quorum shall be constituted.

          SECTION 2.7.   Voting.  At all meetings of the stockholders, a
                         ------
quorum being present,  all matters shall be  decided by majority vote  of the
shares of stock entitled to vote  held by the stockholders present in  person
or by proxy, except as otherwise required by the Certificate of Incorporation
or the  laws of  the State  of Delaware.   Unless otherwise  provided in  the
Certificate of Incorporation, each stockholder  shall at every meeting of the
stockholders be entitled to one vote in  person or by proxy for each share of
the capital stock having voting power held  by such stockholder, but no proxy
shall be voted after three years from its date, unless the proxy provides for
a longer period.

          SECTION 2.8.   Action Without Meeting.  Unless otherwise provided
                         ----------------------
in the Certificate of  Incorporation, any action required to be  taken at any
annual or special meeting  of stockholders of the Corporation,  or any action
which may be taken at any annual or special meeting of such stockholders, may
be  taken without a  meeting, without prior  notice and without a  vote, if a
consent in writing, setting forth the action so taken, shall be signed by the
holders of outstanding stock having not less than the minimum number of votes
that  would be  necessary to authorize  or take  such action at  a meeting at
which all  shares entitled to  vote thereon were  present and voted.   Prompt
notice of the taking of  the corporate action without a meeting  by less than
unanimous written consent  shall be given to those stockholders  who have not
consented in writing.

                                 ARTICLE III

                              BOARD OF DIRECTORS

          SECTION 3.1.   Number, Term of Office and Eligibility.  The number
                         --------------------------------------
of  directors  shall  be  fixed  from  time  to time  by  resolution  of  the
stockholders  or Board of Directors of the  Corporation.  Each director shall
hold  office until  his  successor is  elected and  qualified,  or until  his
earlier resignation or removal.

          SECTION 3.2.   Quorum and Manner of Acting.  At all meetings of the
                         ---------------------------
Board  of  Directors a  majority  of  the  total  number of  directors  shall
constitute a  quorum  for the  transaction  of business,  and  the act  of  a
majority of the directors  present at any meeting at which  there is a quorum
shall  be the  act of  the  Board of  Directors, except  as may  be otherwise
specifically provided by the laws  of the State of Delaware,  the Certificate
of  Incorporation or the  By-Laws.  If a  quorum shall not  be present at any
meeting of the Board of Directors,  the directors present thereat may adjourn
the meeting from time to time, without notice other than announcement  at the
meeting, until a quorum shall be present.

          SECTION 3.3.   Annual Meeting.  Immediately after each annual
                         --------------
meeting of stockholders for the election of  directors the Board of Directors
shall meet at the place of the annual meeting of stockholders for the purpose
of  organization, the  election  of  officers and  the  transaction of  other
business.  Notice of such meeting need not be given.  If such meeting is held
at  any other  time or  place,  notice thereof  must be  given  or waived  as
hereinafter provided for special meetings of the Board of Directors.

          SECTION 3.4.   Regular Meetings.  Regular meetings of the Board of
                         ----------------
Directors may be held at such time and place, within  or without the State of
Delaware, as shall from time to time be determined by the Board of Directors.
After there has  been such determination,  and notice  thereof has been  once
given to each member of the Board of Directors, regular meetings may be  held
without further notice being given.

          SECTION 3.5.   Special Meetings; Notice.  Special meetings of the
                         ------------------------
Board of Directors shall be held whenever called by the Chairman of the Board
or the  President.   Notice of  each such  meeting shall  be  mailed to  each
director, addressed to  him at his residence  or usual place of  business, at
least  two days before the date on which  the meeting is to be held, or shall
be sent  to him at such place  by telegraph, cable, telecopy or  telex, or be
delivered personally or by telephone, not later than the day before  the d ay
on  which such meeting is to be held.   Each such notice shall state the time
and place of the meeting and the purposes thereof.  If any director shall, in
person  or by  attorney thereunto  authorized,  in writing  or by  telegraph,
cable,  telecopy  or telex,  waive  notice of  any  meeting of  the  Board of
Directors, whether prior to or after such meeting, notice thereof need not be
given to  him.  No notice  to or waiver by  any director with respect  to any
special meeting shall be  required if such director shall be  present at said
meeting.

          SECTION 3.6.   Resignation.  Any director of the Corporation may
                         -----------
resign at any time by giving written notice to the Chairman of  the Board, if
any, the President or  the Secretary of the Corporation.   The resignation of
any  director shall  take effect upon  receipt of  notice thereof or  at such
later  time  as shall  be specified  in  such notice;  and,  unless otherwise
specified therein, the acceptance of  such resignation shall not be necessary
to make it effective.

          SECTION 3.7.   Newly-Created Directorships and Vacancies on the
                         ------------------------------------------------
Board of Directors.  Subject to the rights of the holders of any class or
- ------------------
series of stock  having preference over the  Common Stock as to  dividends or
upon  liquidation, dissolution  or winding  up  of the  Corporation to  elect
directors  under  specified  circumstances,  if  any,   and  subject  to  any
limitations regarding eligibility  to serve as a director as set forth in the
Corporation's  Certificate  of   Incorporation,  newly-created  directorships
resulting  from any increase  in the  authorized number  of directors  or any
vacancies  on  the Board  of  Directors  resulting from  death,  resignation,
retirement, disqualification,  removal  from office  or  other cause  may  be
filled by a majority vote of the directors then in office, although less than
a quorum, or by  a majority of the  votes cast by  the holders of the  Voting
Stock; and any director so chosen shall hold office for the remaining term of
his predecessor or, if  there shall have been no predecessor,  until the next
annual election  of directors  or until his  successor shall  have been  duly
elected and qualified.  No  decrease in the number of  directors constituting
the Board of Directors shall shorten the term of any incumbent director.

          SECTION 3.8.   Removal of Directors.  Subject to the rights of the
                         --------------------
holders of  any class or  series of stock  having preference over  the Common
Stock as  to dividends or upon liquidation, dissolution  or winding up of the
Corporation  to elect  directors under specified  circumstances, if  any, and
subject to any  limitations regarding eligibility to  serve as a director  as
set forth in the Corporation's Certificate of Incorporation, any director, or
the entire Board of Directors,  may be removed from office at any  time, with
or without cause, only by the affirmative vote of the holders of at least 80%
of the voting power of the Voting Stock, voting together as a single class.

          SECTION 3.9.   Compensation of Directors.  The Board of Directors
                         -------------------------
shall have the authority to fix the  compensation of directors and of members
of committees of directors.

          SECTION 3.10.  Action Without Meeting.  Any action required or
                         ----------------------
permitted  to be taken  at any meeting  of the Board  of Directors  or of any
committee thereof may be taken without a meeting if a written consent thereto
is signed by all members of  the Board or of such committee, as  the case may
be, and such written consent is filed  with the records of the proceedings of
the Board or committee.

          SECTION 3.11.  Meeting by Conference Telephone.  Directors and
                         -------------------------------
members of any committee designated by the Board of Directors may participate
in a meeting of the Board of Directors  or of such committee, as the case may
be, by means  of conference telephone or similar  communications equipment by
means of which  all persons participating in the meeting can hear each other,
and  participation in  a meeting  pursuant to  this Section  shall constitute
presence in person at such meeting.

                                  ARTICLE IV

                           COMMITTEES OF DIRECTORS

          SECTION 4.1.   Designation of Committees.  The Board of Directors
                         -------------------------
may, by resolution passed by a majority  of the whole Board, designate one or
more committees, each committee to consist of one or more of the directors of
the Corporation.   The Board of Directors may designate one or more directors
as alternate  members  of  any  committee,  who may  replace  any  absent  or
disqualified member at any meeting of the committee.

          SECTION 4.2.    Vacancies.  In the absence or disqualification of
                          ---------
a member of a committee, the member or members thereof present at any meeting
and not  disqualified from  voting, whether or  not he  or they  constitute a
quorum, may unanimously appoint  another member of the Board of  Directors to
act at the meeting in the place of any such absent or disqualified member.

          SECTION 4.3.   Powers.  Any such committee, to the extent provided
                         ------
in the resolution  of the Board of Directors, shall have and may exercise all
the powers and authority of the Board of  Directors to the extent provided by
Section 141(c) of the General Corporation Law of the State of Delaware as  it
exists now or may hereafter be amended.

          SECTION 4.4.   Minutes of Committee Meetings.  Each committee shall
                         -----------------------------
keep regular  minutes of  its meetings and  report the  same to the  Board of
Directors when required.

                                  ARTICLE V

                                   OFFICERS

          SECTION 5.1.   Principal Officers.  The Board of Directors shall
                         ------------------
elect a  President, a Secretary and a Treasurer,  and may in addition elect a
Chairman  of the Board,  one or more  Vice Presidents, one  or more Assistant
Secretaries and one or  more Assistant Treasurers.  One person  may hold, and
perform the duties of, any two or more of said offices.

          SECTION 5.2.   Election, Term of Office and Eligibility.  The
                         ----------------------------------------
officers of  the Corporation  referred  to in  Section 5.1  shall be  elected
annually by the Board of Directors at  the annual meeting thereof.  Each such
officer shall hold  office until his successor  shall have been  duly elected
and shall qualify, or until his death or until he shall resign or shall  have
been removed.

          SECTION 5.3.   Other Officers.  The Board of Directors may appoint
                         --------------
such other officers as it may from time to time determine, each of whom shall
hold office for such period, and perform  such duties as the President or the
Board of  Directors may from time to time determine.   The Board of Directors
may  delegate to any officer referred to  in Section 5.1 the power to appoint
and to remove any such officers.

          SECTION 5.4.   Removal.  Any officer may be removed, either with
                         -------
or  without  cause,  at any  time,  by  resolution adopted  by  the  Board of
Directors at any regular  meeting of the Board  or at any special  meeting of
the Board called for that purpose at which a quorum is present.

          SECTION 5.5.   Resignations.  Any officer may resign at any time
                         ------------
by giving written  notice to the Board  of Directors, to the  Chairman of the
Board, if  any,  the President  or the  Secretary of  the  Corporation.   The
resignation  of any officer  shall take effect  upon receipt of  notice or at
such later time as  shall be specified in such notice;  and, unless otherwise
specified therein, the acceptance of  such resignation shall not be necessary
to make it effective.

          SECTION 5.6.   Chairman of the Board.  The Chairman of the Board,
                         ---------------------
if any, shall preside at all meetings of stockholders and at all meetings  of
the Board  of Directors.   Subject to the  control and  the direction of  the
Board of Directors, the Chairman of the Board may enter into any contract and
execute  and  deliver  any  instrument in  the  name  and  on  behalf of  the
Corporation.  The Chairman of the  Board shall perform such other duties  and
have such other powers as the Board of Directors shall prescribe.

          SECTION 5.7.   President.  In the absence of the Chairman of the
                         ---------
Board, the President shall preside at all meetings of the stockholders and at
all  meetings of  the Board of  Directors.   Subject to  the control  and the
direction  of the  Board  of  Directors, the  President  may  enter into  any
contract and execute and deliver any instrument in  the name and on behalf of
the Corporation.  The President shall perform such other duties and have such
other powers as the Board of Directors shall prescribe.

          SECTION 5.8.   Vice Presidents.  The Vice Presidents shall perform
                         ---------------
such duties  and have such powers as the President  or the Board of Directors
may from time to time prescribe.  Subject to the control and the direction of
the Board of Directors,  each Vice President may enter into  any contract and
execute and  deliver  any  instrument  in  the name  and  on  behalf  of  the
Corporation.

          SECTION 5.9.   Secretary.  The Secretary, if present, shall act as
                         ---------
Secretary at all meetings  of the Board of Directors and  of the stockholders
and  keep the minutes  thereof in  a book  or books to  be provided  for that
purpose;  he  shall  see  that  all  notices  required  to  be  given  by the
Corporation are duly  given and  served; he  shall have charge  of the  stock
records  of the  Corporation; he shall  see that all  reports, statements and
other documents required by law are properly kept and filed; and, in general,
he shall perform all the duties incident to the office of Secretary.  

          SECTION 5.10.  Assistant Secretary.  The Assistant Secretary, if
                         -------------------
any,  or, if there be more than one,  the Assistant Secretaries, in the order
determined by the Board of Directors, shall, in the absence or  disability of
the Secretary, perform  the duties and exercise  the powers of the  Secretary
and shall perform  such other duties and have such other  powers as the Board
of Directors, the   Chairman of the Board  or the President may  from time to
time prescribe.

          SECTION 5.11.  Treasurer.  The Treasurer shall have charge and
                         ---------
custody  of,  and  be  responsible  for,  all  funds  and  securities of  the
Corporation and  shall deposit all such funds in  the name of the Corporation
in  such banks or  other depositories  as shall be  selected by  the Board of
Directors  or  by  such officers  as  shall  be designated  by  the  Board of
Directors.  He shall exhibit at all reasonable times his books of account and
records to  any of the  directors of the Corporation  upon application during
business hours at  the office of the Corporation where such books and records
shall be kept; when  requested by the Board of  Directors, he shall render  a
statement of the condition of the finances  of the Corporation at any meeting
of the Board or at the annual meeting of stockholders;  he shall receive, and
give receipt  for, moneys due and payable to  the Corporation from any source
whatsoever; and, in general, he shall perform  all the duties incident to the
office  of Treasurer.   The Treasurer shall  give such bond,  if any, for the
faithful discharge of his duties as the Board of Directors may require.

          SECTION 5.12.  Assistant Treasurer.  The Assistant Treasurer, if
                         -------------------
any, or,  if there shall be more  than one, the Assistant  Treasurers, in the
order  determined  by  the  Board of  Directors,  shall,  in  the absence  or
disability of the Treasurer,  perform the duties and  exercise the powers  of
the Treasurer and shall perform such other  duties and have such other powers
as the Board  of Directors, the Chairman  of the Board  or the President  may
from time to time prescribe.

                                  ARTICLE VI

                          SHARES AND THEIR TRANSFER 

          SECTION 6.1.   Certificates for Stock.  The interest of each
                         ----------------------
stockholder  in  the Corporation  shall  be  evidenced  by a  certificate  or
certificates for shares of stock of  the Corporation certifying the number of
shares owned by him, in such form as the Board of Directors  may from time to
time  prescribe.   The certificates for  shares of  stock of  the Corporation
shall  be  signed by  the Chairman  of  the Board,  the President  or  a Vice
President and by the Secretary or the  Treasurer or an Assistant Secretary or
an Assistant  Treasurer, and  shall be countersigned  and registered  in such
manner,  if  any, as  the  Board of  Directors may  by  resolution prescribe;
provided, however,  that in case  such certificates are signed  by a transfer
agent other than the Corporation or its employee or by a registrar other than
the Corporation or its employee the signatures of the Chairman of  the Board,
President,  Vice  President,  Treasurer,  Assistant  Treasurer, Secretary  or
Assistant Secretary may  be facsimile; and further provided that  in case any
officer  or officers who  shall have signed, or  whose facsimile signature or
signatures shall have been used on any such certificate or certificates shall
cease to be such officer or  officers of the Corporation, whether because  of
death,  resignation or  otherwise, before  such  certificate or  certificates
shall  have  been   delivered  by  the   Corporation,  such  certificate   or
certificates may nevertheless be adopted by the Corporation and be issued and
delivered as  though the person  or persons  who signed  such certificate  or
certificates or whose facsimile signature  or signatures shall have been used
thereon had not ceased to be such officer or officers of the Corporation.

          SECTION 6.2.   Stock Ledger.  A record shall be kept by the
                         ------------
Secretary,  transfer  agent  or  by  any other  officer,  employee  or  agent
designated by  the Board  of Directors of  the name of  each person,  firm or
corporation holding  capital stock of  the Corporation, the number  of shares
represented  by, and  the  respective  dates of,  each  certificate for  such
capital  stock,  and in  case of  cancellation of  any such  certificate, the
respective dates of cancellation.

          SECTION 6.3.   Cancellation.  Every certificate surrendered to the
                         ------------
Corporation for exchange  or registration of transfer shall  be canceled, and
no new  certificate  or certificates  shall  be issued  in exchange  for  any
existing  certificate until  such  existing certificate  shall  have been  so
canceled, except  as provided  in Section 6.5  and in  cases provided  by the
applicable law.

          SECTION 6.4.   Transfers.  Shares of stock shall be transferable
                         ---------
on the books of the Corporation by the holder of record thereof in person  or
by  his  attorney upon  surrender  of  such  certificate with  an  assignment
endorsed thereon or  attached thereto  duly executed and  with such proof  of
authenticity of  signatures as the  Corporation may reasonably require.   The
Board of  Directors  may make  such  rules and  regulations  as it  may  deem
expedient, not inconsistent  with the Certificate  of Incorporation or  these
By-Laws, concerning the issue, transfer and registration of  certificates for
shares of the stock  of the Corporation.  The Board of Directors may appoint,
or  authorize any  principal  officer or  officers to  appoint,  one or  more
transfer clerks or  one or more transfer  agents and one or  more registrars,
and may require all certificates of stock to bear the signature or signatures
of any of them.

          SECTION 6.5.   Lost, Stolen, Destroyed or Mutilated Certificates. 
                         -------------------------------------------------
Before any  certificates  for stock  of the  Corporation shall  be issued  in
exchange  for certificates  which shall  become mutilated  or shall  be lost,
stolen  or destroyed,  proper evidence  of  such loss,  theft, mutilation  or
destruction shall be  procured for the Board of Directors, if it so requires.
When authorizing such  issue of a new certificate or  certificates, the Board
of Directors  may, in  its discretion  and as  a condition  precedent to  the
issuance  thereof,  require the  owner  of  such  lost, stolen  or  destroyed
certificate  or  certificates,  or  his legal  representative,  to  give  the
Corporation a  bond in  such sum as  it may direct  as indemnity  against any
claim  that  may  be  made  against  the  Corporation  with  respect  to  the
certificate alleged to have been lost, stolen or destroyed.

          SECTION 6.6.   Record Dates.  For the purpose of determining the
                         ------------
stockholders entitled to notice of or to  vote at any meeting of stockholders
or  any adjournment  thereof, or  entitled  to express  consent to  corporate
action in writing  without a meeting, or  entitled to receive payment  of any
dividend or  other distribution or  allotment of any  rights, or  entitled to
exercise any rights in respect of any change, conversion or exchange of stock
or for  the purpose of any  other lawful action,  the Board of  Directors may
fix, in  advance,  a date  as a  record date  for any  such determination  of
stockholders.   Such record date  shall not be more than  sixty nor less than
ten days before the date of such  meeting, nor more than sixty days prior  to
any other action.

                                 ARTICLE VII

                               INDEMNIFICATION

          The Corporation shall indemnify, to the fullest extent permitted by
applicable law,  any person who was or is a party or is threatened to be made
a party  to, or  is involved in  any manner  in, any  threatened, pending  or
completed action, suit or proceeding (whether civil, criminal, administrative
or investigative) by reason  of the fact that  such person (1)  is or  was  a
director or  officer of  the Corporation  or a Subsidiary  or (2)  is or  was
serving at the  request of  the Corporation  or a Subsidiary  as a  director,
officer,  partner,  member,   employee  or  agent  of   another  corporation,
partnership, joint venture, trust, committee or other enterprise.

          To  the extent  deemed advisable  by  the Board  of Directors,  the
Corporation may indemnify, to the fullest extent permitted by applicable law,
any person who was or is a party  or is threatened to be made a party  to, or
is involved in any  manner in, any threatened,  pending or completed  action,
suit or proceeding (whether civil, criminal, administrative or investigative)
by  reason of the fact that the person  is or was an employee or agent (other
than a director or officer) of the Corporation or a Subsidiary.

          The  Corporation  shall have  the  power to  purchase  and maintain
insurance on behalf of any person who is or was a director, officer, employee
or agent  of the Corporation  or a  Subsidiary, or is  or was serving  at the
request  of the Corporation or a  Subsidiary as a director, officer, partner,
member, employee or agent of another corporation, partnership, joint venture,
trust, committee or other enterprise,  against any expense, liability or loss
asserted against him and incurred by him in any such capacity, or arising out
of his status as such, whether or  not the Corporation or a Subsidiary  would
have the power to indemnify him against such expense, liability or loss under
the provisions of applicable law.

          No repeal,  modification  or  amendment  of,  or  adoption  of  any
provision  inconsistent with,  this Article  VII, nor  to the  fullest extent
permitted by applicable  law, any modification of law  shall adversely affect
any right or protection of any person granted pursuant hereto existing at, or
with respect  to events  that occurred  prior to,  the time  of such  repeal,
amendment, adoption or modification.

          For  purposes  of  this  Article  VII   the  term  "Subsidiary"  or
"Subsidiaries" shall mean a corporation(s), all of the capital stock of which
is owned  directly or  indirectly by the  Corporation, other  than directors'
qualifying shares.

          The  right to indemnification  conferred in  this Article  VII also
includes, to the fullest extent permitted by  applicable law, the right to be
paid the expenses (including attorney's fees) incurred in connection with any
such proceeding  in advance  of its final  disposition.   The payment  of any
amounts to any director, officer, partner, member, employee or agent pursuant
to  this  Article  VII shall  subrogate  the  Corporation to  any  right such
director, officer,  partner, member, employee  or agent may have  against any
other person or entity.   The rights conferred  in this Article VII  shall be
contract rights.

                                 ARTICLE VIII

                            LIABILITY OF DIRECTORS

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

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

          If  the General Corporation Law  of the State  of Delaware shall be
amended, after  these By-Laws  are amended to  include this Article  VIII, to
authorize corporate action  further eliminating or limiting  the liability of
directors,  then  a   director  of  the  Corporation,  in   addition  to  the
circumstances in which he is not liable immediately prior  to such amendment,
shall  be free of  liability to the  fullest extent permitted  by the General
Corporation Law of the State of Delaware, as so amended.

                                  ARTICLE IX

                           MISCELLANEOUS PROVISIONS

          SECTION 9.1.   Corporate Seal.  The Board of Directors shall
                         --------------
provide a corporate  seal, which shall be  in the form of a  circle and shall
bear the name  of the Corporation and  words and figures showing that  it was
incorporated in the State of Delaware in the  year 1997.  The Secretary shall
be the custodian of the seal.

          SECTION 9.2.   Fiscal Year.  The fiscal year of the Corporation
                         -----------
shall be as specified by the Board of Directors.

          SECTION 9.3.   Voting of Stocks Owned by the Corporation.  The
                         -----------------------------------------
Board of Directors may authorize any  person on behalf of the Corporation  to
vote and  grant proxies  to be  used at  any meeting  of stockholders  of any
corporation  (except  this Corporation)  in  which the  Corporation  may hold
stock.

                                  ARTICLE X

                             AMENDMENT OF BY-LAWS

          In furtherance of  and not in limitation of the powers conferred by
statute, the  Board of  Directors of the  Corporation from  time to  time may
make, amend or repeal  the By-Laws of the Corporation; provided  that any By-
Laws may be amended or repealed, and may be made, by the stockholders of  the
Corporation.   Notwithstanding  any other  provisions of  the Certificate  of
Incorporation of the  Corporation or these By-Laws (and  not withstanding the
fact that  a lesser percentage  may be specified  by law, the  Certificate of
Incorporation or  these By-Laws), the affirmative  vote of the holders  of at
least 80% of  the voting  power of  the Voting  Stock, voting  together as  a
single  class, shall be required  for the stockholders  of the Corporation to
amend, repeal or adopt any By-Laws of the Corporation.



                                                                       
                                                 


                                                 EXHIBIT 4.1





                           FORM OF TRUST AGREEMENT


                                    among


                     MORGAN STANLEY ABS CAPITAL II INC.,
                                as Depositor,


                                     and


                         (_________________________),
                               as Owner Trustee



                       Dated as of __________ __, 199__













                              TABLE OF CONTENTS
                                                                        Page 

                                  ARTICLE I

                                 Definitions

     SECTION  1.01.    Capitalized Terms  . . . . . . . . . . . . . . . .   1
     SECTION  1.02.    Other Definitional Provisions  . . . . . . . . . .   3

                                  ARTICLE II

                                 Organization

     SECTION  2.01.    Name . . . . . . . . . . . . . . . . . . . . . . .   4
     SECTION  2.02.    Office . . . . . . . . . . . . . . . . . . . . . .   4
     SECTION  2.03.    Purposes and Powers  . . . . . . . . . . . . . . .   4
     SECTION  2.04.    Appointment of Owner Trustee . . . . . . . . . . .   5
     SECTION  2.05.    Initial Capital Contribution of Owner Trust
                       Estate . . . . . . . . . . . . . . . . . . . . . .   5
     SECTION  2.06.    Declaration of Trust . . . . . . . . . . . . . . .   5
     SECTION  2.07.    Liability of Owners  . . . . . . . . . . . . . . .   6
     SECTION  2.08.    Title to Trust Property  . . . . . . . . . . . . .   6
     SECTION  2.09.    Situs of Trust . . . . . . . . . . . . . . . . . .   6
     SECTION  2.10.    Representations and Warranties of Depositor  . . .   7
     SECTION  2.11.    Maintenance of the Demand Note . . . . . . . . . .   7
     SECTION  2.12.    Federal Income Tax Allocations . . . . . . . . . .   7

                                 ARTICLE III

                 Trust Certificates and Transfer of Interests

     SECTION  3.01.    Initial Ownership  . . . . . . . . . . . . . . . .   8
     SECTION  3.02.    The Trust Certificates . . . . . . . . . . . . . .   8
     SECTION  3.03.    Authentication of Trust Certificates . . . . . . .   9
     SECTION  3.04.    Registration of Transfer and Exchange of Trust
                       Certificates . . . . . . . . . . . . . . . . . . .   9
     SECTION  3.05.    Mutilated, Destroyed, Lost or Stolen Trust
                       Certificates . . . . . . . . . . . . . . . . . . .  10
     SECTION  3.06.    Persons Deemed Owners  . . . . . . . . . . . . . .  10
     SECTION  3.07.    Access to List of Certificateholders' Names and
                       Addresses  . . . . . . . . . . . . . . . . . . . .  10
     SECTION  3.08.    Maintenance of Office or Agency  . . . . . . . . .  11
     SECTION  3.09.    Appointment of Paying Agent  . . . . . . . . . . .  11
     SECTION  3.10.    Ownership by Depositor of Trust Certificates . . .  11
     SECTION  3.11.    Book-Entry Trust Certificates  . . . . . . . . . .  12
     SECTION  3.12.    Notices to Clearing Agency . . . . . . . . . . . .  12
     SECTION  3.13.    Definitive Trust Certificates  . . . . . . . . . .  12


                                  ARTICLE IV

                           Actions by Owner Trustee

     SECTION  4.01.    Prior Notice to Owners with Respect to Certain
                       Matters  . . . . . . . . . . . . . . . . . . . . .  13
     SECTION  4.02.    Action by Owners with Respect to Certain
                       Matters  . . . . . . . . . . . . . . . . . . . . .  14
     SECTION  4.03.    Action by Owners with Respect to Bankruptcy  . . .  14
     SECTION  4.04.    Restrictions on Owners' Power  . . . . . . . . . .  14
     SECTION  4.05.    Majority Control . . . . . . . . . . . . . . . . .  14

                                  ARTICLE V

                  Application of Trust Funds; Certain Duties

     SECTION  5.01.    Establishment of Trust Account . . . . . . . . . .  14
     SECTION  5.02.    Application of Trust Funds . . . . . . . . . . . .  15
     SECTION  5.03.    Method of Payment  . . . . . . . . . . . . . . . .  15
     SECTION  5.04.    No Segregation of Moneys; No Interest  . . . . . .  15
     SECTION  5.05.    Accounting and Reports to the Noteholders,
                       Owners, the Internal Revenue Service and Others  .  16
     SECTION  5.06.    Signature on Returns; Tax Matters Partner  . . . .  16

                                  ARTICLE VI

                    Authority and Duties of Owner Trustee

     SECTION  6.01.    General Authority  . . . . . . . . . . . . . . . .  16
     SECTION  6.02.    General Duties . . . . . . . . . . . . . . . . . .  16
     SECTION  6.03.    Action upon Instruction  . . . . . . . . . . . . .  17
     SECTION  6.04.    No Duties Except as Specified in this Agreement
                       or in Instructions . . . . . . . . . . . . . . . .  17
     SECTION  6.05.    No Action Except Under Specified Documents or
                       Instructions . . . . . . . . . . . . . . . . . . .  18
     SECTION  6.06.    Restrictions . . . . . . . . . . . . . . . . . . .  18

                                 ARTICLE VII

                           Concerning Owner Trustee

     SECTION  7.01.    Acceptance of Trusts and Duties  . . . . . . . . .  18
     SECTION  7.02.    Furnishing of Documents  . . . . . . . . . . . . .  19
     SECTION  7.03.    Representations and Warranties . . . . . . . . . .  19
     SECTION  7.04.    Reliance; Advice of Counsel  . . . . . . . . . . .  20
     SECTION  7.05.    Not Acting in Individual Capacity  . . . . . . . .  20
     SECTION  7.06.    Owner Trustee Not Liable for Trust Certificates
                       or Receivables . . . . . . . . . . . . . . . . . .  21
     SECTION  7.07.    Owner Trustee May Own Trust Certificates and
                       Notes  . . . . . . . . . . . . . . . . . . . . . .  21
     (SECTION 7.08.    Pennsylvania Motor Vehicle Sales Finance Act
                       Licenses . . . . . . . . . . . . . . . . . . . .   21)

                                 ARTICLE VIII

                        Compensation of Owner Trustee

     SECTION  8.01.    Owner Trustee's Fees and Expenses  . . . . . . . .  21
     SECTION  8.02.    Indemnification  . . . . . . . . . . . . . . . . .  22
     SECTION  8.03.    Payments to Owner Trustee  . . . . . . . . . . . .  22

                                  ARTICLE IX

                        Termination of Trust Agreement

     SECTION  9.01.    Termination of Trust Agreement . . . . . . . . . .  22
     SECTION  9.02.    Dissolution upon Bankruptcy of Depositor . . . . .  23

                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees

     SECTION  10.01.   Eligibility Requirements for Owner Trustee . . . .  24
     SECTION  10.02.   Resignation or Removal of Owner Trustee  . . . . .  24
     SECTION  10.03.   Successor Owner Trustee  . . . . . . . . . . . . .  25
     SECTION  10.04.   Merger or Consolidation of OwnerTrustee  . . . . .  25
     SECTION  10.05.   Appointment of Co-Trustee or Separate Trustee  . .  25

                                  ARTICLE XI

                                Miscellaneous

     SECTION  11.01.   Supplements and Amendments . . . . . . . . . . . .  27
     SECTION  11.02.   No Legal Title to Owner Trust Estate in Owners . .  28
     SECTION  11.03.   Limitations on Rights of Others  . . . . . . . . .  28
     SECTION  11.04.   Notices  . . . . . . . . . . . . . . . . . . . . .  28
     SECTION  11.05.   Severability . . . . . . . . . . . . . . . . . . .  28
     SECTION  11.06.   Separate Counterparts  . . . . . . . . . . . . . .  28
     SECTION  11.07.   Successors and Assigns . . . . . . . . . . . . . .  29
     SECTION  11.08.   Covenants of Depositor . . . . . . . . . . . . . .  29
     SECTION  11.09.   No Petition  . . . . . . . . . . . . . . . . . . .  29
     SECTION  11.10.   No Recourse  . . . . . . . . . . . . . . . . . . .  29
     SECTION  11.11.   Headings . . . . . . . . . . . . . . . . . . . . .  29
     SECTION  11.12.   GOVERNING LAW  . . . . . . . . . . . . . . . . . .  29
     SECTION  11.13.   Trust Certificate Transfer Restrictions  . . . . .  29
     SECTION  11.14.   Depositor Payment Obligation . . . . . . . . . . .  30

     EXHIBIT A    Form of Trust Certificate   . . . . . . . . . . . . . . A-1
     EXHIBIT B    Form of Certificate of Trust of ______________ Trust
                  199_-_  . . . . . . . . . . . . . . . . . . . . . . . . B-1
     EXHIBIT C    Form of Certificate Depository Agreement  . . . . . . . C-1


     TRUST AGREEMENT dated as of ____________,  199__, between MORGAN STANLEY
     ABS  CAPITAL  II  INC.,  a  Delaware  corporation,  as   depositor  (the
     "Depositor"),   and    _______________________,   a   Delaware   banking
     corporation, as owner trustee (the "Owner Trustee").



                                  ARTICLE I

                                 Definitions

     SECTION  1.01.    Capitalized   Terms.    For   all  purposes   of  this
Agreement, the following terms shall have the meanings set forth below:

     "Administration Agreement" shall mean the Administration Agreement dated
as  of  ____________, 199__,  among  the  Trust,  the Indenture  Trustee  and
______________, as Administrator.

     "Agreement"  shall mean  this  Trust Agreement,  as may  be  amended and
supplemented from time to time.

     "Basic Documents"  shall mean  the Receivables  Purchase Agreement,  the
Sale  and Servicing Agreement,  the Indenture, the  Administration Agreement,
the  Note Depository Agreement, the Certificate  Depository Agreement and the
other documents and certificates delivered in connection therewith.

     "Benefit  Plan"  shall  have  the  meaning  assigned  to  such  term  in
Section 11.13.

     "Book-Entry Trust Certificate"  shall mean a beneficial interest  in the
Trust Certificates,  ownership and transfers  of which shall be  made through
book entries by a Clearing Agency as described in Section 3.11.

     "Business  Trust  Statute"  shall  mean Chapter 38  of  Title 12 of  the
Delaware Code, 12 Del. Code Section 3801 et seq.,  as the same may be amended
from time to time.

     "Certificate  Depository  Agreement"  shall  mean  the  agreement  dated
___________, 199__, among the Trust, the Owner Trustee, the Administrator and
The Depository Trust  Company, as the initial  Clearing Agency, substantially
in the form attached hereto as Exhibit C, relating to the Trust Certificates,
as the same may be amended and supplemented from time to time.

     "Certificate  Distribution Account"  shall have the meaning  assigned to
such term in Section 5.01.

     "Certificate  of Trust" shall mean the Certificate of  Trust in the form
of Exhibit B  filed for the Trust pursuant to Section 3810(a) of the Business
Trust Statute.

     "Certificate  Owner"  shall mean,  with respect  to  a  Book-Entry Trust
Certificate, a Person  who is the  beneficial owner of such  Book-Entry Trust
Certificate, as reflected on the books of the Clearing Agency or on the books
of a Person maintaining an account  with such Clearing Agency (directly as  a
Clearing Agency  Participant or as an  indirect participant, in each  case in
accordance with the rules of such Clearing Agency).

     "Certificate  Register"  and  "Certificate  Registrar"  shall  mean  the
register mentioned in and the registrar appointed pursuant to Section 3.04.

     "Certificateholder"  or "Holder"  shall mean  a Person  in whose  name a
Trust Certificate is registered.

     "Clearing Agency"  shall mean an organization registered  as a "clearing
agency" pursuant to Section 17A of the Exchange Act.

     "Clearing Agency Participant" shall  mean a broker, dealer,  bank, other
financial institution or other  Person for whom from time to  time a Clearing
Agency effects  book-entry transfers and pledges of securities deposited with
the Clearing Agency.

     "Code" shall  mean the  Internal Revenue Code  of 1986,  as amended, and
Treasury Regulations promulgated thereunder.

     "Corporate Trust Office" shall  mean, with respect to the Owner Trustee,
the  principal  corporate  trust  office  of the  Owner  Trustee  located  at
_______________________________,  or at  such  other  address  as  the  Owner
Trustee may  designate by  notice to  the Owners  and the  Depositor, or  the
principal  corporate trust  office  of  any successor  Owner  Trustee at  the
address designated by such  successor Owner Trustee  by notice to the  Owners
and the Depositor.

     "Definitive  Trust Certificates"  shall  have the  meaning set  forth in
Section 3.11.

     "Demand Note" shall mean, in the  case of the Depositor, the Demand Note
dated ____________, 199__, from _____ to the Depositor.

     "Depositor"  shall mean  Morgan  Stanley  ABS Capital  II  Inc.  and its
successor in interest.

     "ERISA" shall mean the  Employee Retirement Income Security Act of 1974,
as amended.

     "Exchange  Act" shall  mean  the  Securities Exchange  Act  of  1934, as
amended.

     "Expenses" shall have the meaning assigned to such term in Section 8.02.

     "Indemnified Parties"  shall have the  meaning assigned to  such term in
Section 8.02.

     "Indenture" shall mean the Indenture dated as of ________________, 199__
between the Trust and _______________________, as Indenture Trustee.

     "Initial Certificate Balance" shall mean $_________________.

     "Note   Depository   Agreement"   shall   mean   the   agreement   dated
______________,   199__,  among  the   Trust,  the  Indenture   Trustee,  the
Administrator  and  The Depository  Trust  Company, as  the  initial Clearing
Agency, relating to the Class A-1 Notes and  the Class A-2 Notes, as the same
may be amended and supplemented from time to time.

     "Owner" shall mean each Holder of a Trust Certificate.

     "Owner Trust  Estate" shall  mean all right,  title and  interest of the
Trust in and  to the property and  rights assigned to  the Trust pursuant  to
Article II of the  Sale and Servicing  Agreement, all funds  on deposit  from
time to time in  the Trust Accounts and the  Certificate Distribution Account
and all other property  of the Trust from time to  time, including any rights
of the  Owner  Trustee and  the  Trust pursuant  to  the Sale  and  Servicing
Agreement and the Administration Agreement.

     "Owner Trustee" shall  mean ________________________________, a Delaware
banking  corporation, not  in its  individual  capacity but  solely as  owner
trustee under this Agreement, and any successor Owner Trustee hereunder.

     "Paying Agent" shall mean  any paying agent or co-paying agent appointed
pursuant      to      Section 3.09      and      shall      initially      be
________________________________.

     "Record Date"  shall mean,  with respect  to any  Distribution Date, the
close of business on the day immediately preceding such Distribution Date or,
if Definitive  Trust Certificates  are issued pursuant  to Section  3.13, the
_____ day of the month preceding such Distribution Date.

     "Sale  and  Servicing  Agreement" shall  mean  the  Sale  and  Servicing
Agreement dated  as of ___________, 199__, between  the Trust, as issuer, the
Depositor, and _____________________, as servicer  as the same may be amended
or supplemented from time to time.

     "Secretary of State" shall mean  the Secretary of State of the State  of
Delaware.

     "Treasury  Regulations" shall  mean  regulations, including  proposed or
temporary  Regulations, promulgated  under the  Code.   References  herein to
specific  provisions of  proposed  or  temporary  regulations  shall  include
analogous  provisions  of  final  Treasury  Regulations  or  other  successor
Treasury Regulations.

     "Trust" shall mean the trust established by this Agreement.

     "Trust Certificate"  shall mean a certificate evidencing  the beneficial
interest of an  Owner in the Trust, substantially in the form attached hereto
as Exhibit A.

     SECTION  1.02.    Other Definitional Provisions.  (a)  Capitalized terms
used and  not otherwise defined herein have the  meanings assigned to them in
the  Sale  and  Servicing  Agreement  or,  if  not defined  therein,  in  the
Indenture.

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

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

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

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

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



                                  ARTICLE II

                                 Organization

     SECTION  2.01.    Name.   The  Trust  created hereby  shall be  known as
"______________ Trust  199_-_," in which  name the Owner Trustee  may conduct
the business of the  Trust, make and execute contracts  and other instruments
on behalf of the Trust and sue and be sued.

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

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

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

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

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

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

         (vi)     subject to compliance with the  Basic Documents, to  engage
     in  such  other  activities  as  may  be  required  in  connection  with
     conservation of the  Owner Trust Estate and  the making of distributions
     to the  Owners and the Noteholders.   The Trust is hereby  authorized to
     engage in the foregoing  activities.  The Trust shall  not engage in any
     activity  other than in connection  with the foregoing or  other than as
     required  or authorized  by  the terms  of this  Agreement or  the Basic
     Documents.

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

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

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

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

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

     (c) The Depositor  agrees to  be liable directly  to and will  indemnify
any injured party  for all losses, claims, damages,  liabilities and expenses
(other  than those  incurred by  a Certificateholder  in the  capacity of  an
investor in  the Trust Certificates  and a Noteholder  in the capacity  of an
investor in  the Notes, as  though such arrangements were  partnerships under
the Delaware Revised  Uniform Limited Partnership Act in  which the Depositor
were a general partner.

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

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

     SECTION  2.10.    Representations and Warranties of Depositor.  (a)  The
Depositor hereby represents and warrants to the Owner Trustee that:

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

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

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

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

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

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

     SECTION  2.12.    Federal Income  Tax Allocations.   Net  income of  the
Trust for any month as determined  for federal income tax purposes (and  each
item  of income,  gain,  loss  and deduction  entering  into the  computation
thereof) shall be allocated:

     (a) among the Certificate Owners  as of the first day following  the end
of such month, in proportion to their  ownership of principal amount of Trust
Certificates on such date, net  income in an amount up to the  sum of (i) the
Certificateholders'  Monthly Interest  Distributable Amount  for  such month,
(ii) interest  on  the excess,  if any,  of the  Certificateholders' Interest
Distributable Amount for  the preceding Distribution Date over  the amount in
respect   of  interest  that   is  actually  deposited   in  the  Certificate
Distribution  Account  on such  preceding  Distribution Date,  to  the extent
permitted by law,  at the Pass-Through Rate from  such preceding Distribution
Date through the  current Distribution Date, (iii) the portion  of the market
discount on  the Receivables accrued during  such month that is  allocable to
the excess, if  any, of the initial  aggregate principal amount of  the Trust
Certificates  over their  initial  aggregate  issue  price,  (iv) any  amount
expected   to  be   distributed  to   the   Certificateholders  pursuant   to
Section 5.07(g)  of the  Sale  and  Servicing Agreement  (to  the extent  not
previously allocated pursuant  to this clause), and (v) any  other amounts of
income  payable to  the Certificateholders  for such  month; such  sum to  be
reduced by  any  amortization by  the Trust  of premium  on Receivables  that
corresponds to  any excess  of  the issue  price of  Certificates over  their
principal amount; and

     (b) to the Depositor, to the extent of any remaining net income.

If  the net  income  of the  Trust  for any  month  is insufficient  for  the
allocations  described in clause (a) above, subsequent net income shall first
be allocated to make up such shortfall  before being allocated as provided in
the preceding sentence.   Net losses of  the Trust, if any, for  any month as
determined for  federal income tax purposes  (and each item of  income, gain,
loss and deduction entering into  the computation thereof) shall be allocated
to the Depositor to the extent  the Depositor is reasonably expected to  bear
the economic burden of such net losses, and any remaining net losses shall be
allocated among the  Certificate Owners as of the first Record Date following
the end of such month in proportion to their ownership of principal amount of
Trust  Certificates  on such  Record Date.   The  Depositor is  authorized to
modify the allocations in this paragraph if necessary or  appropriate, in its
sole discretion, for  the allocations to fairly reflect  the economic income,
gain or loss  to the Depositor or to the Certificate  Owners, or as otherwise
required by the Code.

                                 ARTICLE III

                 Trust Certificates and Transfer of Interests

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

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

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

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

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

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

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

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

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

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

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

     SECTION  3.07.    Access  to  List   of  Certificateholders'  Names  and
Addresses.   The Owner Trustee shall furnish or cause  to be furnished to the
Servicer and the Depositor, within 15 days after receipt by the Owner Trustee
of a written request therefor from the Servicer or  the Depositor, a list, in
such form as  the Servicer or  the Depositor may  reasonably require, of  the
names and  addresses of the Certificateholders  as of the most  recent Record
Date.   If three or more Certificateholders  or one or more  Holders of Trust
Certificates evidencing not less than 25% of the Certificate Balance apply in
writing to the Owner Trustee, and such application states that the applicants
desire  to communicate with  other Certificateholders  with respect  to their
rights  under  this  Agreement  or  under the  Trust  Certificates  and  such
application  is  accompanied  by  a  copy  of  the  communication  that  such
applicants propose  to transmit,  then the Owner  Trustee shall,  within five
Business Days after  the receipt of such application,  afford such applicants
access   during   normal   business   hours   to   the   current    list   of
Certificateholders.    Each   Holder,  by  receiving  and  holding   a  Trust
Certificate, shall be deemed to have agreed not to hold any of the Depositor,
the Certificate Registrar or  the Owner Trustee accountable by reason  of the
disclosure of its name and address, regardless of the source from  which such
information was derived.

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

     SECTION  3.09.    Appointment of Paying  Agent.  The Paying  Agent shall
make  distributions to Certificateholders  from the  Certificate Distribution
Account  pursuant  to Section 5.02  and  shall  report  the amounts  of  such
distributions  to the  Owner  Trustee.    Any Paying  Agent  shall  have  the
revocable power to  withdraw funds from the Certificate  Distribution Account
for the purpose  of making the  distributions referred to  above.  The  Owner
Trustee may  revoke  such power  and remove  the Paying  Agent  if the  Owner
Trustee determines in  its sole discretion that  the Paying Agent shall  have
failed  to perform  its  obligations  under this  Agreement  in any  material
respect.  The  Paying Agent initially shall be  ________________, and any co-
paying  agent  chosen by  ___________________  and  acceptable to  the  Owner
Trustee.   ___________________ shall be  permitted to resign as  Paying Agent
upon  30 days' written  notice  to the  Owner  Trustee.   In  the event  that
__________________ shall  no longer  be the Paying  Agent, the  Owner Trustee
shall appoint a successor to  act as Paying Agent (which  shall be a bank  or
trust company).  The Owner Trustee shall cause such successor Paying Agent or
any additional  Paying Agent  appointed by the  Owner Trustee to  execute and
deliver to  the Owner Trustee  an instrument  in which such  successor Paying
Agent or additional  Paying Agent shall agree with the Owner Trustee that, as
Paying Agent,  such successor  Paying Agent or  additional Paying  Agent will
hold all  sums, if any, held  by it for payment to  the Certificateholders in
trust for the  benefit of the Certificateholders entitled  thereto until such
sums shall be paid to such Certificateholders.  The Paying Agent shall return
all  unclaimed funds to the Owner Trustee  and upon removal of a Paying Agent
such Paying Agent shall also return all funds in  its possession to the Owner
Trustee.  The provisions of Sections 7.01, 7.03, 7.04 and 8.01 shall apply to
the Owner Trustee also in its role as Paying Agent, for so  long as the Owner
Trustee shall act as Paying Agent and, to the extent applicable, to any other
paying agent  appointed hereunder.   Any reference  in this Agreement  to the
Paying Agent  shall include any  co-paying agent unless the  context requires
otherwise.

     SECTION  3.10.    Ownership  by Depositor  of Trust  Certificates.   The
Depositor shall on the Closing Date retain Trust Certificates representing at
least  1% of  the Initial  Certificate  Balance and  shall thereafter  retain
beneficial and  record ownership of Trust Certificates  representing at least
1% of the  Certificate Balance.   Any attempted transfer  of the  Depositor's
Trust Certificate that would  reduce such interest of the  Depositor below 1%
of  the Certificate Balance shall be void.  The Owner Trustee shall cause any
Trust Certificate issued  to the Depositor to contain a  legend stating "THIS
CERTIFICATE  IS  NON-TRANSFERABLE  EXCEPT  UNDER  THE  LIMITED  CIRCUMSTANCES
DESCRIBED IN SECTION 3.10 OF THE TRUST AGREEMENT".

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

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

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

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

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

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

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

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


                                  ARTICLE IV

                           Actions by Owner Trustee

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

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

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

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

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

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

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

     SECTION  4.02.    Action by Owners with Respect to Certain Matters.  The
Owner  Trustee shall  not have the  power, except  upon the direction  of the
Owners,  to (a) remove the  Administrator under the  Administration Agreement
pursuant to Section 8 thereof, (b) appoint a successor Administrator pursuant
to  Section 8 of the Administration Agreement,  (c) remove the Servicer under
the  Sale  and  Servicing  Agreement  pursuant  to  Section 8.01  thereof  or
(d) except as expressly provided in the Basic Documents, sell the Receivables
after the  termination of the  Indenture.  The  Owner Trustee shall  take the
actions referred to in the  preceding sentence only upon written instructions
signed by the Owners.

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

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

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

                                  ARTICLE V

                  Application of Trust Funds; Certain Duties

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

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

     SECTION  5.02.    Application of Trust Funds.  (a)  On each Distribution
Date, the Owner Trustee will distribute to  Certificateholders, on a pro rata
basis, amounts deposited in the Certificate Distribution Account  pursuant to
Sections 5.07 and 5.08 of  the Sale and  Servicing Agreement with respect  to
such Distribution Date.

     (b) On each  Distribution Date,  the Owner  Trustee shall  send to  each
Certificateholder the  statement or statements provided to  the Owner Trustee
by the Servicer pursuant to Section 5.09 of the Sale and  Servicing Agreement
with respect to such Distribution Date.

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

     SECTION  5.03.    Method  of  Payment.     Subject  to  Section 9.01(c),
distributions required to be  made to Certificateholders on  any Distribution
Date shall  be  made to  each Certificateholder  of record  on the  preceding
Record Date  either by wire transfer, in  immediately available funds, to the
account of  such  Holder  at  a  bank  or  other  entity  having  appropriate
facilities therefor,  if such  Certificateholder shall  have provided  to the
Certificate Registrar appropriate written instructions at least five Business
Days prior to such Distribution Date and  such Holder's Trust Certificates in
the aggregate  evidence a denomination  of not less  than $1,000,000,  or, if
not, by check mailed to such Certificateholder at the address of  such holder
appearing in the Certificate Register.

     SECTION  5.04.    No Segregation  of Moneys;  No Interest.   Subject  to
Sections 5.01 and 5.02,  moneys received by the Owner  Trustee hereunder need
not be segregated in any manner except  to the extent required by law or  the
Sale  and  Servicing  Agreement  and  may be  deposited  under  such  general
conditions  as may be prescribed  by law, and the  Owner Trustee shall not be
liable for any interest thereon.

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

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

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


                                  ARTICLE VI

                    Authority and Duties of Owner Trustee

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

     SECTION  6.02.    General Duties.   It  shall be the  duty of  the Owner
Trustee to  discharge (or cause to be discharged) all of its responsibilities
pursuant to the terms of this Agreement and  the Basic Documents to which the
Trust is a party  and to administer the Trust in the  interest of the Owners,
subject to the  Basic Documents and in accordance with the provisions of this
Agreement.  Notwithstanding the foregoing,  the Owner Trustee shall be deemed
to have  discharged its duties  and responsibilities hereunder and  under the
Basic  Documents  to   the  extent  the  Administrator  has   agreed  in  the
Administration Agreement  to perform any act or to  discharge any duty of the
Owner Trustee hereunder  or under any Basic  Document, and the Owner  Trustee
shall not be held liable for  the default or failure of the  Administrator to
carry out its obligations under the Administration Agreement.

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

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

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

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

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

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

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


                                 ARTICLE VII

                           Concerning Owner Trustee

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (SECTION  7.08.   Pennsylvania Motor Vehicle Sales Finance Act Licenses.
The Owner Trustee,  in its individual capacity, shall use its best efforts to
maintain, and  the Owner Trustee, as Owner Trustee,  shall cause the Trust to
use  its best efforts to maintain, the effectiveness of all licenses required
under the  Pennsylvania Motor  Vehicle Sales Finance  Act in  connection with
this Agreement  and  the Basic  Documents and  the transactions  contemplated
hereby and thereby until such time as the Trust shall terminate in accordance
with the terms hereof.)



                                 ARTICLE VIII

                        Compensation of Owner Trustee


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

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

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



                                  ARTICLE IX

                        Termination of Trust Agreement

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

     (b) Except as  provided in  Section 9.01(a), none of  the Depositor  nor
any Owner shall be entitled to revoke or terminate the Trust.

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

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

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

     SECTION  9.02.    Dissolution  upon  Bankruptcy of  Depositor.   In  the
event that  an Insolvency Event  shall occur with  respect to the  Depositor,
this Agreement shall  be terminated in  accordance with Section 9.01  90 days
after the date of  such Insolvency Event, unless, before the  end of such 90-
day period, the  Owner Trustee shall have received  written instructions from
(a) Holders of Certificates (other than the Depositor) representing more than
50% of the Certificate Balance (not including the Certificate Balance of  the
Trust Certificates held by the Depositor), (b) the (i) Holders (as defined in
the  Indenture)  of  Class A-1  Notes  representing  more  than  50%  of  the
Outstanding Amount  of the Class A-1  Notes, and (ii) Holders (as  defined in
the  Indenture)  of  Class A-2  Notes  representing  more  than  50%  of  the
Outstanding Amount of the Class A-2 Notes, to the effect that each such party
disapproves  of the  liquidation of  the Receivables  and termination  of the
Trust.  Promptly after the occurrence of any Insolvency Event with respect to
the Depositor,  (A) the Depositor  shall give the  Indenture Trustee  and the
Owner Trustee written notice of  such Insolvency Event, (B) the Owner Trustee
shall,  upon the  receipt  of such  written notice  from the  Depositor, give
prompt written  notice to the Certificateholders, and  the Indenture Trustee,
of the  occurrence of such  event and (C)  the Indenture Trustee  shall, upon
receipt of written notice of such Insolvency Event from the Owner  Trustee or
the  Depositor,  give  prompt  written  notice  to  the  Noteholders  of  the
occurrence of  such  event; provided,  however, that  any failure  to give  a
notice required by this sentence shall not prevent or delay, in any manner, a
termination of the Trust pursuant to the first sentence of this Section 9.02.
Upon a termination pursuant to this  Section, the Owner Trustee shall  direct
the Indenture Trustee  promptly to sell the  assets of the Trust  (other than
the  Trust  Accounts   and  the  Certificate   Distribution  Account)  in   a
commercially  reasonable manner  and on  commercially reasonable terms.   The
proceeds of  such a  sale of  the assets  of the  Trust shall  be treated  as
collections under the Sale and Servicing Agreement.



                                  ARTICLE X


            Successor Owner Trustees and Additional Owner Trustees

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



                                  ARTICLE XI

                                Miscellaneous

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

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

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

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

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

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

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

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

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

     SECTION  11.04.   Notices.  (a)  Unless otherwise expressly specified or
permitted  by the terms hereof, all notices shall  be in writing and shall be
deemed given  upon receipt by the  intended recipient or  three Business Days
after  mailing if  mailed by  certified  mail, postage  prepaid (except  that
notice to the Owner Trustee shall be deemed given only upon actual receipt by
the   Owner  Trustee),   if  to   the   Owner  Trustee,   addressed  to   the
_______________; if to the Depositor, addressed to Morgan Stanley ABS Capital
II   Inc.,   1585  Broadway,   New   York,   New   York   10036,   Attention:
_____________________; or, as to each party,  at such other address as  shall
be designated by such party in a written notice to each other party.

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

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

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

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

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

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

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

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

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

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

     SECTION  11.14.   Depositor Payment Obligation.  The  Depositor shall be
responsible for payment of the Administrator's fees under the  Administration
Agreement  and  shall  reimburse  the  Administrator  for  all  expenses  and
liabilities  of the  Administrator  incurred thereunder.    In addition,  the
Depositor shall be  responsible for the payment  of all fees and  expenses of
the Trust, the Owner Trustee and the Indenture Trustee paid by any of them in
connection with any of  their obligations under the Basic Documents to obtain
(or maintain any required license  under the Pennsylvania Motor Vehicle Sales
Finance Act).

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


                            MORGAN STANLEY ABS CAPITAL II INC., as Depositor


                            By:_________________________________
                                Name:
                                Title:




                            (_____________________________),
                            not in its individual capacity but solely as
                            Owner Trustee


                            By:________________________________
                                Name:
                                Title:


                                                                    EXHIBIT A

                          Form of Trust Certificate


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


                    (THIS CERTIFICATE IS NON-TRANSFERABLE
                    EXCEPT UNDER THE LIMITED CIRCUMSTANCES
              DESCRIBED IN SECTION 3.10 OF THE TRUST AGREEMENT.)



NUMBER                                                           $___________
R-__                                                    CUSIP NO. ___________


                         (____________) TRUST 199_-_

                       ______% ASSET BACKED CERTIFICATE

evidencing   a  fractional  undivided  interest  in  the  Trust,  as  defined
below, the  property of  which includes  a  pool of  retail installment  sale
contracts  secured   by  new  and   used  automobiles,  light   duty  trucks,
recreational vehicles, boats, boat motors and any accompanying traveller.

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

     THIS CERTIFIES THAT _________________ is the registered owner of        
_________________________  DOLLARS   nonassessable,   fully-paid,  fractional
undivided interest  in                 Trust 199_-_ (the  "Trust"), formed by
Morgan Stanley ABS Capital II Inc., a Delaware corporation (the "Depositor").


                OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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


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

                       by:  (________________________________),
                            as Authenticating Agent

by:_______________________________________
     Authorized Signatory
                                     by:___________________________
                                         Authorized Signatory

     The  Trust  was  created pursuant  to  a  Trust  Agreement  dated  as of
____________,  199__, (as may  be amended or supplemented  from time to time,
the  "Trust Agreement"),  among the  Depositor  and ____________________,  as
owner  trustee (the "Owner Trustee"),  a summary of  certain of the pertinent
provisions of which is  set forth below.  To the extent not otherwise defined
herein, the capitalized terms used herein  have the meanings assigned to them
in the  Trust  Agreement or  the Sale  and Servicing  Agreement  dated as  of
___________,  199___, (as  amended and  supplemented from  time to  time, the
"Sale and  Servicing Agreement"),  between the Trust,  the Depositor  and the
Servicer, as applicable.

     This Certificate is  one of the duly  authorized Certificates designated
as   "_____%   Asset   Backed  Certificates"   (herein   called   the  "Trust
Certificates").   Also  issued under  an Indenture  dated as  of ___________,
199__  (the  "Indenture"),  between  the  Trust  and  __________________,  as
indenture  trustee, are  the two  classes of  Notes designated  as "Class A-1
Floating Rate Asset  Backed Notes" and "Class A-2 Floating  Rate Asset Backed
Notes" (collectively, the  "Notes").  This Trust Certificate  is issued under
and  is  subject  to  the  terms,  provisions  and  conditions of  the  Trust
Agreement, to which  Trust Agreement the Holder of  this Trust Certificate by
virtue of its  acceptance hereof assents and  by which such Holder  is bound.
The property  of the  Trust consists  of a  pool of  retail installment  sale
contracts for  new and used  automobiles and light duty  trucks, recreational
vehicles, boats, boat  motors and accompanying travellers  (collectively, the
"Receivables"),  all   monies  due  under   such  Receivables  on   or  after
_____________,  199__ (including payments  due on or  after ___________, 199_
and collected after  _____________, 199__, and before ___________, 199__), in
the case of  Precomputed Receivables, or received on  or after _____________,
199__, in the case of Simple Interest  Receivables, security interests in the
vehicles financed thereby,  certain bank accounts  and the proceeds  thereof,
proceeds from claims  on certain insurance policies and  certain other rights
under the  Trust Agreement  and  the Sale  and  Servicing Agreement  and  all
proceeds  of  the  foregoing.    The  rights  of the  Holders  of  the  Trust
Certificates are subordinated to the rights  of the Holders of the Notes,  as
set forth in the Sale and Servicing Agreement.

     Under the Trust Agreement, there will be distributed on the sixth day of
each month or, if such sixth day is not a Business Day, the next Business Day
(each, a "Distribution  Date"), commencing on  ______________, 199__, to  the
Person in  whose name this  Trust Certificate is  registered at the  close of
business  on the  day immediately  preceding  such Distribution  Date, or  if
Definitive  Certificates  are issued,  the fifteenth  day of  the immediately
preceding  month (the  "Record  Date"),  such Certificateholder's  fractional
undivided interest in  the amount to be distributed  to Certificateholders on
such Distribution Date.   No distributions of  principal will be made  on any
Certificate until all of the Notes have been paid in full.

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

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

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

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

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

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

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

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


                            (__________________) TRUST 199_-_

                            by:  (__________________________),
                                not in its individual capacity but
				solely as Owner Trustee
                                on behalf of the Trust


Dated:                      by:______________________________
                                Authorized Signatory


                        (REVERSE OF TRUST CERTIFICATE)


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

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

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

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

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

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

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


                                  ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY OR 
OTHER IDENTIFYING NUMBER OF ASSIGNEE



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

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



Dated:

                       ___________________________________________*/
                                Signature Guaranteed:


                              ____________________________*/


_________________

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

                                                                    EXHIBIT B

        Form of Certificate of Trust of (______________) Trust 199_-_


         THIS Certificate  of  Trust of  (______________)  Trust 199_-_  (the
"Trust"),  dated  August  ___, 1996,  is  being  duly executed  and  filed by
_______________________,  a Delaware banking corporation, as trustee, to form
a business trust under the Delaware Business Trust Act (12 Del. Code, Section
3801 et seq.).

         1.   Name.  The name of the business trust formed hereby is (_______
___) TRUST 199_-_.

         2.  Delaware Trustee.   The name and business address of the trustee
of      the     Trust      in     the      State      of     Delaware      is
____________________________________, Attention:  _______________________.

         3.  Effective Date.   This Certificate  of Trust shall be  effective
upon its filing with the Secretary of State of the State of Delaware.

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


                            (_________________________________),
                            not  in  its  individual capacity  but  solely  as
                            owner  trustee under the Trust  Agreement dated as
                            of _________ ___, 199__



                                                   By:________________________
                                                      Name:  
                                                      Title: 

                                                                    EXHIBIT C

                   Form of Certificate Depository Agreement


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



			________________________________
                               (Name of Issuer)


			________________________________
                              (Name of Trustee)

                                                                             
                                                         (Date)

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



     Re:  ____________________________________________________________
	  ____________________________________________________________
	  ____________________________________________________________
                             (Issue Description)

Ladies and Gentlemen:


     This letter sets forth our understanding with respect to certain matters
relating to the above-referenced issue  (the "Securities").  Trustee will act
as trustee with respect to the Securities pursuant to a trust indenture dated
____________________, 199_  (the "Document"). _______________________________
______________________ (the  "Underwriter") is  distributing  the  Securities 
through The Depository Trust Company ("DTC").

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

  
  Received and Accepted:
  THE DEPOSITORY TRUST COMPANY

  By:_______________________________


  cc:  Underwriter
       Underwriter's Counsel


                                                                   SCHEDULE A

        _____________________________________________________________
        _____________________________________________________________
                               (Describe Issue)


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

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


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

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

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

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

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

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

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

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

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

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

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

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









                                                EXHIBIT 4.2




                    Form of Pooling and Servicing Agreement




                      MORGAN STANLEY ABS CAPITAL II INC.
                                 as Depositor


                          __________________________
                                  as Trustee



                                     and



                    (____________________________________)
                                 as Servicer





                    Dated as of __________________________


                      __________________ TRUST 199__-__

                   ___% Asset Backed Certificates, Class A
                   ___% Asset Backed Certificates, Class B




                              TABLE OF CONTENTS

                                                                         Page
                                                                         ----
                                                                   
                                  ARTICLE I

                                 Definitions

     SECTION 1.01.  Definitions . . . . . . . . . . . . . . . . . . . . .   1
     SECTION 1.02.  Other Definitional Provisions . . . . . . . . . . . .  19

                                  ARTICLE II

                            Establishment of Trust

     SECTION 2.01.  Creation of Trust . . . . . . . . . . . . . . . . . .  20
     SECTION 2.02.  Acceptance by Trustee . . . . . . . . . . . . . . . .  20
     SECTION 2.03.  Conveyance of Receivables . . . . . . . . . . . . . .  20

                                 ARTICLE III

                               The Receivables

     SECTION 3.01.  Representations and Warranties of
                      Seller  . . . . . . . . . . . . . . . . . . . . . .  24
     SECTION 3.02   Representations and Warranties of the 
                    Depositor . . . . . . . . . . . . . . . . . . . . . . . .
     SECTION 3.03.  Repurchase Upon Breach  . . . . . . . . . . . . . . .  29
     SECTION 3.04.  Custody of Receivable Files . . . . . . . . . . . . .  29
     SECTION 3.05.  Duties of Servicer as Custodian . . . . . . . . . . .  30
     SECTION 3.06.  Instructions; Authority to Act  . . . . . . . . . . .  30
     SECTION 3.07.  Custodian's Indemnification . . . . . . . . . . . . .  30
     SECTION 3.08.  Effective Period and Termination  . . . . . . . . . .  31

                                  ARTICLE IV

                 Administration and Servicing of Receivables

     SECTION 4.01.  Duties of Servicer  . . . . . . . . . . . . . . . . .  31
     SECTION 4.02.  Collection and Allocation of Receivable
                      Payments  . . . . . . . . . . . . . . . . . . . . .  32
     SECTION 4.03.  Realization Upon Receivables  . . . . . . . . . . . .  32
     SECTION 4.04.  Physical Damage Insurance . . . . . . . . . . . . . .  33
     SECTION 4.05.  Maintenance of Security Interests in
                      Financed Assets . . . . . . . . . . . . . . . . . .  33
     SECTION 4.06.  Covenants of Servicer . . . . . . . . . . . . . . . .  33
     SECTION 4.07.  Purchase of Receivables Upon Breach . . . . . . . . .  33
     SECTION 4.08.  Servicing Fee . . . . . . . . . . . . . . . . . . . .  34
     SECTION 4.09.  Servicer's Certificate  . . . . . . . . . . . . . . .  34
     SECTION 4.10.  Annual Statement as to Compliance;
                      Notice of Default . . . . . . . . . . . . . . . . .  34
     SECTION 4.11.  Annual Independent Certified Public
                      Accountant's Report . . . . . . . . . . . . . . . .  35
     SECTION 4.12.  Access to Certain Documentation and
                      Information Regarding Receivables . . . . . . . . .  35
     SECTION 4.13.  Servicer Expenses . . . . . . . . . . . . . . . . . .  36
     SECTION 4.14.  Appointment of Subservicer  . . . . . . . . . . . . .  36

                                  ARTICLE V

                       Distributions; Reserve Account;
                       Statements to Certificateholders

     SECTION 5.01.  Establishment of Trust Accounts . . . . . . . . . . .  36
     SECTION 5.02.  Collections . . . . . . . . . . . . . . . . . . . . .  38
     SECTION 5.03.  Application of Collections  . . . . . . . . . . . . .  38
     SECTION 5.04.  Advances  . . . . . . . . . . . . . . . . . . . . . .  39
     SECTION 5.05.  Additional Deposits . . . . . . . . . . . . . . . . .  40
     SECTION 5.06.  Distributions . . . . . . . . . . . . . . . . . . . .  40
     SECTION 5.07.  Reserve Account . . . . . . . . . . . . . . . . . . .  43
     SECTION 5.08.  Statements to Certificateholders  . . . . . . . . . .  48
     SECTION 5.09.  Tax Returns . . . . . . . . . . . . . . . . . . . . .  49
     SECTION 5.10.  Net Deposits  . . . . . . . . . . . . . . . . . . . .  49

                                  ARTICLE VI

                               The Certificates

     SECTION 6.01.  The Certificates  . . . . . . . . . . . . . . . . . .  50
     SECTION 6.02.  Authentication of Certificates  . . . . . . . . . . .  50
     SECTION 6.03.  Registration of Transfer and Exchange of
                      Certificates  . . . . . . . . . . . . . . . . . . .  50
     SECTION 6.04.  Mutilated, Destroyed, Lost or Stolen
                      Certificates  . . . . . . . . . . . . . . . . . . .  51
     SECTION 6.05.  Persons Deemed Owners . . . . . . . . . . . . . . . .  51
     SECTION 6.06.  Access to List of Certificateholders'
                      Names and Addresses . . . . . . . . . . . . . . . .  52
     SECTION 6.07.  Maintenance of Office or Agency . . . . . . . . . . .  52
     SECTION 6.08.  Book-Entry Certificates . . . . . . . . . . . . . . .  52
     SECTION 6.09.  Notices to Clearing Agency  . . . . . . . . . . . . .  53
     SECTION 6.10.  Definitive Certificates . . . . . . . . . . . . . . .  53

                                 ARTICLE VII

                                The Depositor

     SECTION 7.01.  Representations of Depositor  . . . . . . . . . . . .  54
     SECTION 7.02.  Corporate Existence . . . . . . . . . . . . . . . . .  56
     SECTION 7.03.  Liabilities of Depositor; Indemnities . . . . . . . .  56
     SECTION 7.04.  Merger or Consolidation of, or
                      Assumption of the Obligations of, 
                      Depositor . . . . . . . . . . . . . . . . . . . . .  57
     SECTION 7.05.  Limitation on Liability of Depositor and
                      Others  . . . . . . . . . . . . . . . . . . . . . .  58
     SECTION 7.06.  Depositor May Own Certificates  . . . . . . . . . . .  58
     SECTION 7.07.  No Transfer of Excess Amounts . . . . . . . . . . . .  58

                                 ARTICLE VIII

                                 The Servicer

     SECTION 8.01.  Representations of Servicer . . . . . . . . . . . . .  58
     SECTION 8.02.  Indemnities of Servicer . . . . . . . . . . . . . . .  60
     SECTION 8.03.  Merger or Consolidation of, or
                      Assumption of the Obligations of, 
                      Servicer  . . . . . . . . . . . . . . . . . . . . .  60
     SECTION 8.04.  Limitation on Liability of Servicer and
                      Others  . . . . . . . . . . . . . . . . . . . . . .  61

                                  ARTICLE IX

                                   Default

     SECTION 9.01.  Events of Default . . . . . . . . . . . . . . . . . .  62
     SECTION 9.02.  Appointment of Successor  . . . . . . . . . . . . . .  63
     SECTION 9.03.  Repayment of Advances . . . . . . . . . . . . . . . .  64
     SECTION 9.04.  Notification to Certificateholders  . . . . . . . . .  64
     SECTION 9.05.  Waiver of Past Defaults . . . . . . . . . . . . . . .  64

                                  ARTICLE X

                                 The Trustee

     SECTION 10.01. Duties of Trustee . . . . . . . . . . . . . . . . . .  64
     SECTION 10.02. Certain Matters Affecting Trustee . . . . . . . . . .  66
     SECTION 10.03. Trustee Not Liable for Certificates or
                      Receivables . . . . . . . . . . . . . . . . . . . .  66
     SECTION 10.04. Trustee May Own Certificates  . . . . . . . . . . . .  67
     SECTION 10.05. Trustee's Fees and Expenses . . . . . . . . . . . . .  67
     SECTION 10.06. Eligibility Requirements for Trustee  . . . . . . . .  68
     SECTION 10.07. Resignation or Removal of Trustee . . . . . . . . . .  68
     SECTION 10.08. Successor Trustee . . . . . . . . . . . . . . . . . .  69
     SECTION 10.09. Merger or Consolidation of Trustee  . . . . . . . . .  69
     SECTION 10.10. Appointment of Co-Trustee or Separate
                      Trustee . . . . . . . . . . . . . . . . . . . . . .  69
     SECTION 10.11. Representations and Warranties of
                      Trustee . . . . . . . . . . . . . . . . . . . . . .  71
     SECTION 10.12. No Bankruptcy Petition  . . . . . . . . . . . . . . .  71
     SECTION 10.13. Trustee's Certificate . . . . . . . . . . . . . . . .  71
     SECTION 10.14. Trustee's Assignment of Repurchased
                      Receivables . . . . . . . . . . . . . . . . . . . .  72


                                  ARTICLE XI

                                 Termination

     SECTION 11.01. Termination of the Trust  . . . . . . . . . . . . . .  72
     SECTION 11.02. Optional Purchase of All Receivables  . . . . . . . .  73

                                 ARTICLE XII

                           Miscellaneous Provisions

     SECTION 12.01. Amendment . . . . . . . . . . . . . . . . . . . . . .  74
     SECTION 12.02. Protection of Title to Trust  . . . . . . . . . . . .  75
     SECTION 12.03. Separate Counterparts . . . . . . . . . . . . . . . .  76
     SECTION 12.04. Limitation on Rights of
                      Certificateholders  . . . . . . . . . . . . . . . .  76
     SECTION 12.05. Governing Law . . . . . . . . . . . . . . . . . . . .  77
     SECTION 12.06. Notices . . . . . . . . . . . . . . . . . . . . . . .  77
     SECTION 12.07. Severability of Provisions  . . . . . . . . . . . . .  78
     SECTION 12.08. Assignment  . . . . . . . . . . . . . . . . . . . . .  78
     SECTION 12.09. Certificates Nonassessable and Fully
                      Paid  . . . . . . . . . . . . . . . . . . . . . . .  78
     SECTION 12.10. Limitations on Rights of Others . . . . . . . . . . .  78
     SECTION 12.11. Headings  . . . . . . . . . . . . . . . . . . . . . .  79
     SECTION 12.12. Nonpetition Covenants . . . . . . . . . . . . . . . .  79


Exhibit A      Form of Class A Certificate
Exhibit B      Form of Class B Certificate
Exhibit C      Form of Depository Agreement
Exhibit D      Form of Servicer's Certificate

SCHEDULE A     Schedule of Receivables
SCHEDULE B     Location of Receivable Files


     POOLING AND  SERVICING AGREEMENT  dated as  of __________,  among MORGAN
STANLEY  ABS CAPITAL  II  INC.,  a Delaware  corporation,  as depositor  (the
"Depositor"),______________,  ________________________,   as  servicer   (the
"Servicer"),  and  ____________________,   a  ______________________  banking
corporation, as trustee (the "Trustee").

     WHEREAS,   the  Depositor   ________________________  has   purchased  a
portfolio of  receivables arising in  connection with a pool  of (automotive)
(marine)  (recreational   vehicle)  retail  installment  sale   contracts  or
installment loans (the  "Contracts") originated or acquired by  the Seller in
the ordinary course of their respective businesses; and

     WHEREAS, the  Depositor, the Servicer and the  Trustee wish to set forth
the terms and conditions pursuant to which the Trust (as hereinafter defined)
will acquire the  Contracts from the Depositor, and the Servicer will service
the Contracts on behalf of the Trust;

     NOW,  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements hereinafter set forth, the Depositor, the Servicer and the Trustee
agree as follows:


                                  ARTICLE I

                                  Definitions

     SECTION 1.01.  Definitions.  Whenever used in this Agreement, the
                    -----------
following  words and  phrases, unless the  context otherwise  requires, shall
have the following meanings:

     "Advance" means either a Precomputed Advance or a Simple Interest
      -------
Advance or both, as applicable.

     "Agreement" means this Pooling and Servicing Agreement.
      ---------

     "Amount Financed" means with respect to a Receivable, the amount
      ---------------
advanced  under such  Receivable toward  the purchase  price of  the Financed
Asset and any related costs, exclusive of any amount allocable to the premium
of force-placed physical damage insurance covering the Financed Asset.

     "Annual Percentage Rate" or "APR" of a Receivable means the annual rate
      ----------------------      ---
of finance charges stated in the related Contract.

     "Book-Entry Certificates" means, unless otherwise specified in this
      -----------------------
Agreement, a  beneficial interest in  the Class  A or  Class B  Certificates,
ownership and transfers of which shall be registered through book entries  by
a Clearing Agency as described in Section 6.08.

     "Business Day" means any day other than a Saturday, a Sunday or a day
      ------------
on which  banking institutions or trust companies  in Portland, Oregon or the
city  in which  the  Corporate Trust  Office  is located,  are  authorized or
obligated by law, regulation or executive order to be closed.

     "Certificate Balance" means, as of any date, the aggregate outstanding
      -------------------
principal amount of the Certificates at such date.

     "Certificate Owner" means, with respect to a Book-Entry Certificate, the
      -----------------
Person  who  is the  beneficial  owner  of  such Book-Entry  Certificate,  as
reflected on  the books of the  Clearing Agency or  on the books of  a Person
maintaining  an account  with such  Clearing Agency  (directly as  a Clearing
Agency Participant or  as an indirect participant, in each case in accordance
with the rules of such Clearing Agency).

     "Certificate Register" and "Certificate Registrar" mean the register
      --------------------       ---------------------
maintained and the registrar appointed pursuant to Section 6.03.

     "Certificateholder" or "Holder" means a Person in whose name a
      -----------------      ------
Certificate is registered in the Certificate Register.

     "Class A Certificate" means a ___% Asset Backed Certificate, Class A,
      -------------------
evidencing a beneficial interest  in the Trust, substantially in the  form of
Exhibit A hereto.

     "Class A Certificate Balance" means, as of any date of determination,
      ---------------------------
the Initial  Class A  Certificate Balance reduced  by all  amounts previously
distributed to Holders of Class A Certificates and allocable to principal.

     "Class A Distributable Amount" means, with respect to any Distribution
      ----------------------------
Date, the sum of the Class A  Principal Distributable Amount and the Class  A
Interest Distributable Amount for such date.

     "Class A Interest Carryover Shortfall" means, with respect to any
      ------------------------------------
Distribution Date, the  excess of  the sum  of the Class  A Monthly  Interest
Distributable Amount for the preceding Distribution Date and  any outstanding
Class A  Interest Carryover  Shortfall on such  preceding Distribution  Date,
over  the  amount  in  respect  of  interest  that Holders  of  the  Class  A
Certificates actually received  on such preceding Distribution  Date, plus 30
days' interest on such excess, to the extent permitted by law, at the Class A
Pass-Through Rate.

     "Class A Interest Distributable Amount" means, with respect to any
      -------------------------------------
Distribution Date, 30  days of interest at  the Class A Pass-Through  Rate on
the Class  A Certificate Balance on the last  day of the preceding Collection
Period.

     "Class A Pass-Through Rate" means _____% per annum.
      -------------------------

     "Class A Percentage" means _____%.
      ------------------

     "Class A Pool Factor" means, as of the close of business on the last day
      -------------------
of any Collection Period, a seven-digit  decimal figure equal to the Class  A
Certificate  Balance as of  such Record Date  divided by the  Initial Class A
Certificate Balance.

     "Class A Principal Carryover Shortfall" means, as of the close of any
      -------------------------------------
Distribution Date, the excess of  the Class A Monthly Principal Distributable
Amount and  any outstanding  Class A Principal  Carryover Shortfall  from the
preceding Distribution Date, over the amount in respect of  principal that is
actually distributed to  Holders of the Class A  Certificates on such current
Distribution Date.

     "Class A Principal Distributable Amount" means, with respect to any
      --------------------------------------
Distribution  Date,  the Class  A  Percentage of  the  Principal Distribution
Amount.  In addition, on the Final Scheduled Distribution Date, the principal
required to be  included in the Class  A Principal Distributable  Amount will
include  the  lesser of  (a)  the Class  A  Percentage of  (i)  any Scheduled
Payments of principal due and remaining unpaid on each Precomputed Receivable
and  (ii) any  principal  due and  remaining unpaid  on each  Simple Interest
Receivable, in each  case, in the  Trust as of  the Final Scheduled  Maturity
Date or (b)  the amount that is  necessary (after giving effect to  the other
amounts to be deposited in the Distribution Account on such Distribution Date
and allocable  to principal)  to reduce  the Class  A Certificate  Balance to
zero.

     "Class B Certificate" means a ___% Asset Backed Certificate, Class B,
      -------------------
evidencing a beneficial  interest in the Trust, substantially in  the form of
Exhibit B hereto.

     "Class B Certificate Balance" means, as of any date of determination,
      ---------------------------
the Initial  Class B  Certificate Balance reduced  by all  amounts previously
distributed to Holders  of Class B Certificates (or deposited  in the Reserve
Account, exclusive of  the Reserve Account Initial Deposit)  and allocable to
principal and by Realized Losses to the extent of the amount of such Realized
Loses paid from the Class B Percentage of the Principal Distribution Amount.

     "Class B Distributable Amount" means, with respect to any Distribution
      ----------------------------
Date, the  sum of the Class B Principal Distributable  Amount and the Class B
Interest Distributable Amount.

     "Class B Interest Carryover Shortfall" means, with respect to any
      ------------------------------------
Distribution  Date,   the  excess  of  the  sum   of  the  Class  B  Interest
Distributable Amount for the preceding  Distribution Date and any outstanding
Class  B Interest Carryover  Shortfall on  such preceding  Distribution Date,
over  the  amount  in  respect  of  interest  that Holders  of  the  Class  B
Certificates actually received on  such preceding Distribution Date, plus  30
days' interest on such excess, to the extent permitted by law, at the Class B
Pass-Through Rate.

     "Class B Interest Distributable Amount" means, with respect to any
      -------------------------------------
Distribution  Date, the  sum of  the Class  B Monthly  Interest Distributable
Amount  for  such  Distribution  Date  and the  Class  B  Interest  Carryover
Shortfall for  such Distribution  Date.  Unless  otherwise specified  in this
Agreement,  interest  with respect  to  the  Class  B Certificates  shall  be
computed on the basis of a 360-day year consisting of twelve 30-day months.

     "Class B Monthly Interest Distributable Amount" means, with respect to
      ---------------------------------------------
any Distribution Date, 30  days of interest at the Class  B Pass-Through Rate
on the  Class  B  Certificate  Balance  on the  last  day  of  the  preceding
Collection Period.

     "Class B Pass-Through Rate" means ___% per annum.
      -------------------------

     "Class B Percentage" means ___%.
      ------------------

     "Class B Pool Factor" means, as of the close of business on the last day
      -------------------
of any Collection Period,  a seven-digit decimal figure equal to  the Class B
Certificate Balance  as of such  Record Date divided  by the Initial  Class B
Certificate Balance.

     "Class B Principal Carryover Shortfall" means, as of the close of any
      -------------------------------------
Distribution Date, the excess of  the Class B Monthly Principal Distributable
Amount and  any outstanding  Class B Principal  Carryover Shortfall  from the
preceding Distribution Date, over the amount in respect of  principal that is
actually distributed to  Holders of the Class B  Certificates on such current
Distribution Date.

     "Class B Principal Distributable Amount" means, with respect to any
      --------------------------------------
Distribution Date,  the  Class B  Percentage  of the  Principal  Distribution
Amount.  In addition, on the Final Scheduled Distribution Date, the principal
required to be  included in the Class  B Principal Distributable  Amount will
include the  lesser  of (a)  the  Class B  Percentage  of (i)  any  Scheduled
Payments of principal due and remaining unpaid on each Precomputed Receivable
and  (ii) any  principal  due and  remaining unpaid  on each  Simple Interest
Receivable,  in each case,  in the Trust  as of the  Final Scheduled Maturity
Date or (b)  the amount that is  necessary (after giving effect  to the other
amounts to be deposited in the Distribution Account on such Distribution Date
and allocable  to principal)  to reduce  the Class  B Certificate  Balance to
zero.

     "Clearing Agency" means an organization registered as a "clearing
      ---------------
agency" pursuant to  Section 17A of the  Securities Exchange Act of  1934, as
amended.

     "Clearing Agency Participant" means a broker, dealer, bank, other
      ---------------------------
financial institution or other  Person for whom from time to  time a Clearing
Agency effects book-entry transfers and pledges of securities  deposited with
the Clearing Agency.

     "Closing Date" means ______________________.
      ------------

     "Code" means the Internal Revenue Code of 1986, as amended.
      ----

     "Collection Account" means the account designated as such, established
      ------------------
and maintained pursuant to Section 5.01(a)(i).

     "Collection Period" means a calendar month (or in the case of the first
      -----------------
Distribution Date,  the period  from and  including the  Cutoff  Date to  and
including  the last  day of  the  calendar month  in which  the  Closing Date
occurs).   Any amount stated as of the  last day of a Collection Period or as
of the first day  of a Collection Period shall  give effect to the  following
calculations as determined as of  the close of business on such last day: (1)
all applications of collections, (2)  all current and previous Payaheads, (3)
all applications  of Payahead  Balances, (4) all  Advances and  reductions of
Advances and (5)  all distributions to be made on  the following Distribution
Date.

     "Contract" means a (automotive) (marine) (recreational vehicle) retail
      --------
installment sale contract or installment loan.

     "Corporate Trust Office" means the principal corporate trust office of
      ----------------------
the  Trustee,  which  at  the   time  of  execution  of  this   agreement  is
______________________, Attention: ____________.

     "Cutoff Date" means, with respect to any Receivable, the date as of
      -----------
which collections  on such  Receivable will  be included  in a  Trust or  the
related Trust Account pursuant to the related Agreement.

     "Dealer" means the dealer who sold a Financed Asset to an Obligor and
      ------
who originated and assigned the related Receivable to an Originator.

     "Definitive Certificates" shall have the meaning specified in Section
      -----------------------
6.10.

     "Delivery" when means:
      --------

     (a)  with respect to bankers' acceptances, commercial paper,  negotiable
certificates of deposit  and other obligations that  constitute "instruments"
within the  meaning of Section 9-105(1)(i) of the  UCC and are susceptible of
physical  delivery,  transfer  thereof  to  the Trustee  or  its  nominee  or
custodian by physical  delivery to  the Trustee or  its nominee or  custodian
endorsed to, or  registered in the  name of,  the Trustee or  its nominee  or
custodian or endorsed in blank, and, with respect  to a certificated security
(as defined in Section 8-102 of the UCC) transfer thereof (i) by delivery  of
such certificated  security endorsed to,  or registered in  the name of,  the
Trustee or  its nominee  or custodian  or endorsed  in blank  to a  financial
intermediary (as defined in Section 8-313 of the UCC) and  the making by such
financial intermediary of  entries on its books and  records identifying such
certificated  securities  as belonging  to  the  Trustee  or its  nominee  or
custodian and the sending by such financial intermediary of a confirmation of
the purchase  of such certificated security by the  Trustee or its nominee or
custodian,  or (ii)  by  delivery  thereof to  a  "clearing corporation"  (as
defined in  Section 8-102(3)  of the  UCC) and  the making  by such  clearing
corporation  of appropriate  entries on  its  books reducing  the appropriate
securities  account  of   the  transferor  and  increasing   the  appropriate
securities  account  of  a  financial  intermediary by  the  amount  of  such
certificated security, the identification by the clearing  corporation of the
certificated securities for  the sole and exclusive account  of the financial
intermediary,  the  maintenance  of  such  certificated  securities  by  such
clearing corporation or a "custodian bank" (as defined in Section 8-102(4) of
the UCC)  or the  nominee of either,  subject to  the clearing  corporation's
exclusive  control,   the  sending  of   a  confirmation  by   the  financial
intermediary of the  purchase by the Trustee  or its nominee or  custodian of
such securities and  the making by such financial intermediary  of entries on
its books and  records identifying such certificated  securities as belonging
to the  Trustee or its nominee or custodian  (all of the foregoing, "Physical
Property"),  and, in any event, any such Physical Property in registered form
shall be  in the name  of the Trustee or  its nominee or  custodian; and such
additional or alternative  procedures as may hereafter  become appropriate to
effect the complete transfer of ownership of  any such Trust Account Property
to  the Trustee  or  its nominee  or  custodian, consistent  with changes  in
applicable law or regulations or the interpretation thereof;

     (b)  with respect  to any  securities issued by  the U.S.  Treasury, the
Federal Home  Loan Mortgage Corporation  or by the Federal  National Mortgage
Association that is a book-entry  securities held through the Federal Reserve
System  pursuant to federal book-entry regulations, the following procedures,
all  in  accordance   with  applicable  law,  including   applicable  federal
regulations and Articles 8 and 9 of the UCC:  book-entry registration of such
Trust Account Property to an appropriate book-entry account maintained with a
Federal Reserve Bank by a financial intermediary  that is also a "depository"
pursuant to  applicable federal  regulations and  issuance by such  financial
intermediary  of a  deposit  advice  or other  written  confirmation of  such
book-entry  registration to  the Trustee or  its nominee or  custodian of the
purchase  by  the Trustee  or its  nominee  or custodian  of  such book-entry
securities; the identification by the Federal Reserve Bank of such book-entry
securities  on its  record  being credited  to  the financial  intermediary's
participant's securities account;  the making by such  financial intermediary
of entries in its books and records identifying such book-entry security held
through the Federal Reserve System pursuant to federal book-entry regulations
as  being  credited  to  the  Trustee's  securities  account  or  custodian's
securities  account  and indicating  that  such  custodian holds  such  Trust
Account Property solely as agent for the Trustee or its nominee or custodian;
and  such  additional  or  alternative  procedures  as  may  hereafter become
appropriate  to effect  complete  transfer  of ownership  of  any such  Trust
Account Property to the  Trustee or its nominee or custodian, consistent with
changes in applicable law or regulations or the interpretation thereof; and

     (c)  with respect  to any  item  of Trust  Account Property  that is  an
uncertificated security under Article  8 of the UCC and that  is not governed
by  clause (b)  above, registration on  the books  and records of  the issuer
thereof  in  the  name  of  the financial  intermediary,  the  sending  of  a
confirmation by the financial intermediary of the  purchase by the Trustee or
its nominee or custodian of such uncertificated security, the  making by such
financial intermediary of  entries on its books and  records identifying such
uncertificated certificates  as belonging  to the Trustee  or its  nominee or
custodian.

     "Depositor" means Morgan Stanley ABS Capital II Inc., a Delaware
      ---------
Corporation,   and  its  successors  in  interest  to  the  extent  permitted
hereunder.

     "Depository Agreement" means the agreement dated _____________, among
      --------------------
the Trustee and The Depository Trust Company, as the initial Clearing Agency,
substantially in the form attached as Exhibit C hereto.

     "Determination Date" means, unless otherwise specified in this
      ------------------
Agreement, the ______ Business Day of each calendar month.

     "Distribution Account" means the account designated as such, established
      --------------------
and maintained pursuant to Section 5.01(a)(iii).

     "Distribution Date" means, with respect to each Collection Period, the
      -----------------
_______ day of the following calendar month or, if such day is not a Business
Day, the immediately following Business Day, commencing on _________________.

     "Eligible Deposit Account" means either (a) a segregated account with
      ------------------------
an Eligible Institution  or (b) a segregated trust account with the corporate
trust department of a depository institution  organized under the laws of the
United States of America  or any one of the states thereof or the District of
Colombia  (or any domestic branch of  a foreign bank), having corporate trust
powers and acting as trustee  for funds deposited in such account, so long as
any of  the securities  of such  depository institution shall  have a  credit
rating from each Rating Agency in  one of its generic rating categories  that
signifies investment grade.

     "Eligible Institution" means (a) the corporate trust department of the
      --------------------
Trustee or any other  entity specified in this Agreement or  (b) a depository
institution organized under the laws of  the United States of America or  any
one of the states thereof or the District of Columbia (or any domestic branch
of a  foreign bank),  which (i)  has either  (A) a  long-term unsecured  debt
rating of AAA or better by  Standard & Poor's and A1 or better  by Moody's or
(B)  a certificate of deposit rating of A-1+  by Standard & Poor's and P-1 or
better  by Moody's  or  any  other long-term,  short-term  or certificate  of
deposit rating acceptable to the Rating  Agencies and (ii) whose deposits are
insured by the FDIC.  If  so qualified, the Trustee or any such  other entity
specified in this Agreement may be considered an Eligible Institution for the
purposes of clause (b) of this definition.

     "Eligible Investments" mean book-entry securities, negotiable
      --------------------
instruments or securities represented by instruments in  bearer or registered
form which evidence:

     (a)  direct  obligations  of,  and obligations  fully  guaranteed  as to
timely payment by, the United States of America;

     (b)  demand  deposits, time deposits  or certificates of  deposit of any
depository institution  or trust company  incorporated under the laws  of the
United States of  America or any state  thereof (of any domestic  branch of a
foreign bank) and subject to supervision  and examination by Federal or State
banking or depository  institution authorities;   provided, however, that  at
the  time of the investment or  contractual commitment to invest therein, the
commercial paper or  other short-term unsecured debt  obligations (other than
such obligations the rating of which is based on the credit of a Person other
than  such depository  institution or  trust  company) thereof  shall have  a
credit rating  from each  of the  Rating Agencies  in the  highest applicable
rating category granted thereby;

     (c)  commercial  paper, variable amount  notes or other  short term debt
obligations, having, at the time  of the investment or contractual commitment
to invest therein, a rating from each  of the Rating Agencies in the  highest
applicable rating category granted thereby;

     (d)  investments in money  market or common trust funds  having a rating
from each  of the Rating Agencies  in the highest  applicable rating category
granted thereby  (including  funds  for  which  the Trustee  or  any  of  its
Affiliates is investment manager or advisor);

     (e)  bankers'  acceptances issued by any depository institution or trust
company referred to in clause (b) above;

     (f)  repurchase  obligations  with respect  to  any security  that  is a
direct obligation of, or fully guaranteed by, the United States of America or
any agency or instrumentality thereof the obligations of which  are backed by
the full faith and  credit of the  United States of  America, in either  case
entered  into with  a  depository  institution or  trust  company (acting  as
principal) described in clause (b);

     (g)  any  other investment  with respect  to  which the  Trustee or  the
Servicer has received written notification  from the Rating Agencies that the
acquisition of such investment as an Eligible Investment will not result in a
withdrawal or downgrading of the ratings of the Certificates.

     "ERISA" means the Employee Retirement Income Security Act of 1974, as
      -----
amended.

     "Event of Default" means an event specified in Section 9.01.
      ----------------

     "FDIC" means the Federal Deposit Insurance Corporation.
      ----

     "Final Scheduled Distribution Date" means ______________________.
      ---------------------------------

     "Final Scheduled Maturity Date" means ______________________.
      -----------------------------

     "Financed Asset" means an (automobile, light-duty truck), (recreational
      --------------
vehicle), (boat, boat motor,  and accompanying travellers) together  with all
accessions thereto, securing  an Obligor's indebtedness under  the respective
Receivable.

     "Initial Certificate Balance" means $______________________.
      ---------------------------

     "Initial Class A Balance" means $______________________.
      -----------------------

     "Initial Class B Balance" means $______________________.
      -----------------------

     "Initial Collection Period" means the period beginning on, and
      -------------------------
including, _______________ to and including ______________________.

     "Insolvency Event" means, with respect to a specified Person, (a) the
      ----------------
filing of a decree or order for relief by a court having  jurisdiction in the
premises in respect of such Person or any substantial part of its property in
an  involuntary  case under  any  applicable  federal  or  state  bankruptcy,
insolvency or other similar law now  or hereafter in effect, or appointing  a
receiver, liquidator, assignee, custodian, trustee, sequestrator,  or similar
official for such  Person or  for any  substantial part of  its property,  or
ordering the  winding-up or  liquidation or such  Person's affairs,  and such
decree or  order shall  remain unstayed  and in  effect  for a  period of  60
consecutive days; or (b) the commencement by  such Person of a voluntary case
under any applicable federal or state bankruptcy, insolvency or other similar
law now or hereafter in effect, or the consent by such Person to the entry of
an order for relief in an involuntary case under any such law, or the consent
by such  Person to the  appointment of or  taking possession by,  a receiver,
liquidator, assignee,  custodian, trustee, sequestrator,  or similar official
for such Person or for any substantial part of its property, or the making by
such Person of  any general assignment for  the benefit of creditors,  or the
failure by such Person generally  to pay its debts as such  debts become due,
or  the  taking  of action  by  such  Person  in furtherance  of  any  of the
foregoing.

     "Interest Distribution Amount" means, with respect to any Distribution
      ----------------------------
Date, the sum of the following amounts in respect of the Receivables  and the
preceding  Collection  Period:   (i)  that  portion  of  all  collections  on
Receivables (including Payaheads that have  become due during such Collection
Period) allocable to interest, (ii)  Liquidation Proceeds with respect to the
Receivables to  the extent  allocable to interest  due thereon  in accordance
with the Servicer's customary  servicing procedures; (iii) all Advances  made
by the  Servicer of interest due on Receivables,  (iv) the Purchase Amount of
each  Receivable  that  became  a  Purchased Receivable  during  the  related
Collection  Period to  the extent  attributable to  accrued interest  on such
Receivable  and (v) Recoveries for such Collection Period; provided, however,
that in  calculating the Interest  Distribution Amount the following  will be
excluded: (i) amounts received on  Precomputed Receivables to the extent that
the Servicer  has  previously made  an  unreimbursed Precomputed  Advance  of
interest; (ii) Liquidation Proceeds with respect to a particular  Precomputed
Receivable  to  the  extent  of  any  unreimbursed  Precomputed  Advances  of
interest; (iii) all payments and proceeds (including Liquidation Proceeds) of
any Purchased Receivables the Purchase Amount  of which has been included  in
the Interest  Distribution Amount in a  prior Collection Period; (v)  the sum
for  all Simple  Interest  Receivables  of collections  on  each such  Simple
Interest Receivable received during the preceding Collection Period in excess
of the  amount  of interest  that would  be due  on  the aggregate  Principal
Balance of the  Simple Interest Receivables during such  Collection Period at
their respective  APRs if  a payment  were received  on each Simple  Interest
Receivable during such Collection Period on the date payment is due under the
terms  of the related  Contract; (vi) Liquidation Proceeds  with respect to a
Simple  Interest Receivable  attributable  to  accrued  and  unpaid  interest
thereon (but not  including interest for the then  current Collection Period)
but  only to  the extent  of any  unreimbursed Simple Interest  Advances; and
(vii) amounts released from the Pre-Funding Account.

     "Investment Earnings" means, with respect to any Distribution Date, the
      -------------------
investment earnings  (net of  losses and investment  expenses) on  amounts on
deposit in the Trust Accounts to be deposited to the Distribution  Account on
such Distribution Date pursuant to Section 5.01(b).

     "Lien" means a security interest, lien, charge, pledge, equity, or
      ----
encumbrance of any kind, other than tax liens, mechanics' liens and any liens
that attach to the respective Receivable or Financed Asset, as applicable, by
operation of law as a result of any act or omission by the related Obligor.

     "Liquidated Receivable" means any Receivable liquidated by the Servicer
      ---------------------
through sale of a Financed Asset or otherwise.

     "Liquidation Proceeds" means, with respect to a Liquidated Receivable,
      --------------------
the monies  collected in  respect thereof, from  whatever source,  during the
Collection Period in  which such Receivable  became a Liquidated  Receivable,
net of  the sum of  any amounts expended  by the Servicer in  connection with
such liquidation,  plus any  amounts required by  law to  be remitted  to the
Obligor.

     "Moody's" means Moody's Investors Service, Inc., or its successor.
      -------

     "Obligor" on a Receivable means the purchaser or co-purchasers of the
      -------
Financed Asset and any other Person who owes payments under the Receivable.

     "Officers' Certificate" means a certificate signed by the (a) chairman
      ---------------------
of  the board,  the  president, any  executive  vice  president or  any  vice
president and (b) any treasurer, assistant  treasurer, secretary or assistant
secretary of the Depositor or the Servicer, as appropriate.

     "Opinion of Counsel" means one or more written opinions of counsel, who
      ------------------
may  be an employee  of or  counsel to the  Depositor or  the Servicer, which
counsel shall be acceptable to the Trustee or Rating Agencies, as applicable.

     "Original Pool Balance" means the sum, as of any date, of the Pool
      ---------------------
Balance as of the Cutoff Date.

     "Originator" means ____________________________ which purchased a
      ----------
Contract from a Dealer and sold such Contract to the Seller.

     "Outstanding Precomputed Advances" on the Precomputed Receivables means
      --------------------------------
the sum, as of the close of business on the last day  of a Collection Period,
of all Precomputed Advances, reduced as provided by Section 5.04(a).

     "Outstanding Simple Interest Advances" on the Simple Interest
      ------------------------------------
Receivables means the sum,  as of the close of business on the  last day of a
Collection Period,  of all Simple  Interest Advances, reduced as  provided in
Section 5.04(b).

     "Payahead" on a Receivable that is a Precomputed Receivable means the
      --------
amount, as of the  close of business on the last day  of a Collection Period,
computed in accordance with Section 5.03 with respect to such Receivable.

     "Payahead Account" means the account designated as such, established and
      ----------------
maintained pursuant to Section 5.01(c)(i).

     "Payahead Balance" on a Precomputed Receivable means the sum, as of the
      ----------------
close  of business on the last  day of a Collection  Period, of all Payaheads
made  by  or  on behalf  of  the  Obligor with  respect  to  such Precomputed
Receivable, as reduced by applications  of previous Payaheads with respect to
such Precomputed Receivable, pursuant to Sections 5.03 and 5.04.

     "Person" means any individual, corporation, estate, partnership, joint
      ------
venture,   association,   joint   stock    company,   trust,   unincorporated
organization, or government or any agency or political subdivision thereof.

     "Physical Property" has the meaning assigned to such term in the
      -----------------
definition of "Delivery" above.

     "Pool Balance" means, as of the close of business on the last day of a
      ------------
Collection Period, the  aggregate Principal Balance of the  Receivables as of
such date (excluding Purchased Receivables and Liquidated Receivables).

     "Precomputed Advance" means the amount, as of the close of business on
      -------------------
the  last day  of a  Collection  Period, which  the Servicer  is  required to
advance on any Precomputed Receivable pursuant to Section 5.04(a).

     "Precomputed Receivable" means any Receivable under which the portion
      ----------------------
of each payment allocable to earned interest (which may be referred to in the
Receivable as  an add-on finance  charge) and  the portion  allocable to  the
Amount Financed are  determined according to the sum  of periodic balances or
the sum of monthly  balances or any equivalent method, or  which is a monthly
actuarial receivable.

     "Principal Balance" means the Amount Financed minus the sum, as of the
      -----------------
close of business on the last day of a Collection Period, of (a) with respect
to a Precomputed Receivable (i) that portion of all Scheduled Payments due on
or prior  to such day allocable to principal  using the actuarial or constant
yield method, (ii) any refunded  portion of extended warranty protection plan
costs or  of physical  damage, credit life  or disability  insurance premiums
included  in the Amount  Financed, (iii) any  payment of the  Purchase Amount
allocable  to principal  and  (iv)  any prepayment  in  full or  any  partial
prepayments applied to reduce the Principal Balance and (b) with respect to a
Simple Interest  Receivable (i)  the portion of  all payments  made by  or on
behalf  of the  related Obligor  on  or prior  to such  day and  allocable to
principal  using the  Simple  Interest  Method and  (ii) any  payment of  the
Purchase Amount allocable to principal.

     "Principal Distribution Amount" means, for any Distribution Date, the
      -----------------------------
sum of the following amounts with respect to the preceding Collection Period:
(i)  that  portion  of  all collections  on  Receivables  (including  amounts
withdrawn from the Payahead Account  but excluding amounts deposited into the
Payahead  Account)  allocable  to principal;  (ii)  all  Liquidation Proceeds
attributable to  the principal amount  of Receivables that  became Liquidated
Receivables during  the Collection Period  in accordance with  the Servicer's
customary  servicing  procedures, plus  the  amount of  Realized  Losses with
respect  to such Liquidated Receivables; (iii)  all Precomputed Advances made
by the Servicer of principal due on the Precomputed Receivables; (iv)  to the
extent  attributable to principal, the  Purchase Amount received with respect
to  each Receivable  that became  a Purchased  Receivable during  the related
Collection  Period; (v) partial  prepayments relating to  refunds of extended
warranty  protection  plan  costs  or  of physical  damage,  credit  life  or
disability insurance policy premiums, but only if such costs or premiums were
financed by  the respective Obligor as of the  date of the original Contract;
and (vi)  on the Final Scheduled  Distribution Date, any amounts  advanced by
the  Servicer on  such  Final  Scheduled Distribution  Date  with respect  to
principal  on the  Receivables; provided,  however,  that in  calculating the
Principal Distribution  Amount the  following will  be excluded: (i)  amounts
received  on Precomputed  Receivables to  the  extent that  the Servicer  has
previously  made an  unreimbursed  Precomputed  Advance  of  principal,  (ii)
Liquidation Proceeds  with respect to a particular  Precomputed Receivable to
the extent of  any unreimbursed Precomputed Advances of  principal, (iii) all
payments  and  proceeds  (including Liquidation  Proceeds)  of  any Purchased
Receivables the Purchase Amount of  which has been included in  the Principal
Distribution Amount in a prior Collection Period, and (iv) Recoveries.

     "Purchase Amount" means the amount, as of the close of business on the
      ---------------
last day  of a  Collection Period, required  to prepay  in full  a Receivable
under  the  terms thereof  including  interest to  the  end of  the  month of
purchase.

     "Purchased Receivable" means a Receivable purchased as of the close of
      --------------------
business  on the last day of a  Collection Period by the Servicer pursuant to
Section 4.07  by the  Depositor pursuant  to Section  3.02 or  by the  Seller
pursuant to Section 3.01.

     "Rating Agency" means Moody's and Standard & Poor's.  If no such
      -------------
organization or successor  is any longer in existence,  "Rating Agency" shall
mean  any  nationally  recognized statistical  rating  organization  or other
comparable Person  designated by the  Depositor, notice of  which designation
shall be given to the Trustee and the Servicer.

     "Rating Agency Condition" means, with respect to any action, that each
      -----------------------
Rating Agency shall have been given 10 days' (or such shorter period as shall
be acceptable to  each Rating Agency) prior  notice thereof and that  each of
the Rating  Agencies shall have notified the  Depositor, the Servicer and the
Trustee  in  writing that  such  action will  not  result in  a  reduction or
withdrawal of the then current rating of the Certificates.

     "Realized Losses" means, with respect to any Receivable that becomes a
      ---------------
Liquidated Receivable, the excess of the Principal Balance of such Liquidated
Receivable over Liquidation Proceeds to the extent allocable to principal.

     "Receivable" means any Contract transfer to the Trust on the Closing
      ----------
Date that is listed on Schedule A to this Agreement (which schedule may be in
the form of microfiche).

     "Receivable Files" means the documents specified in Section 3.04.
      ----------------

     "Receivables Purchase Agreement" means the purchase agreement dated as
      ------------------------------
of ___________________  between the Seller,  as seller and the  Depositor, as
purchaser.

     "Record Date" with respect to each Distribution Date means the first day
      -----------
of  the  calendar  month  in  which such  Distribution  Date  occurs,  unless
otherwise specified in this Agreement.

     "Recoveries" means, with respect to any Receivable that becomes a
      ----------
Liquidated Receivable,  monies collected  in respect  thereof, from  whatever
source, during any Collection Period following the Collection Period in which
such Receivable became a Liquidated Receivable, net of the sum of any amounts
expended by  the Servicer  for the  account of  the Obligor  and any  amounts
required by law to be remitted to the Obligor.

     "Reserve Account" means the account designated as such, established and
      ---------------
maintained pursuant to Section 5.07.

     "Reserve Account Initial Deposit" means, with respect to the Closing
      -------------------------------
Date  and taking into account any transfer  of Subsequent Receivables on such
date, an amount equal to the Specified Reserve Account Balance on the Closing
Date  (which  is  equal  to  $________________) and,  with  respect  to  each
Subsequent Transfer Date after the Closing  Date, an amount equal to ___%  of
the Principal Balance of the  Subsequent Receivables transferred to the Trust
on such Subsequent Transfer Date.

     "Reserve Account Property" has the meaning assigned thereto in Section
      ------------------------
5.07(b).

     "Scheduled Payment" on a Precomputed Receivable means that portion of
      -----------------
the payment required to be made by the Obligor during each  Collection Period
sufficient  to amortize  the Principal  Balance thereof  under  the actuarial
method over the term of the Receivable and to provide interest at the APR.

     "Seller" means _____________________________, an corporation, and its
      ------
successors in interest.

     "Servicer" means _________, as the servicer of the Receivables, and each
      --------
successor Servicer pursuant to Section 8.03 or 9.02.

     "Servicer's Certificate" means an Officers' Certificate of the Servicer
      ----------------------
delivered pursuant to Section 4.09, substantially in the form of Exhibit D.

     "Servicing Fee" means the fee payable to the Servicer for services
      -------------
rendered during each Collection Period, determined pursuant to Section 4.08.

     "Servicing Rate" means ___% per annum.
      --------------

     "Simple Interest Advance" means the amount of interest, as of the close
      -----------------------
of business on  the last day  of a Collection  Period, which the  Servicer is
required to  advance on the  Simple Interest Receivables pursuant  to Section
5.04(b).

     "Simple Interest Method" means the method of allocating a fixed level
      ----------------------
payment to  principal and  interest, pursuant  to which  the portion of  such
payment  that is allocated to interest  is equal to the  product of the fixed
rate of interest multiplied by the unpaid principal balance multiplied by the
period of time elapsed  since the preceding payment of interest  was made and
the remainder of such payment is allocable to principal.

     "Simple Interest Receivable" means any Receivable under which the
      --------------------------
portion  of a  payment  allocable to  interest and  the portion  allocable to
principal is determined in accordance with the Simple Interest Method.

     "Specified Reserve Account Balance" means (STATE FORMULA).
      ---------------------------------

     "Standard & Poor's" means Standard & Poor's Ratings Services, a Division
      -----------------
of The McGraw-Hill Companies, Inc. or its successor.

     "Total Distribution Amount" means, for each Distribution Date, the sum
      -------------------------
of the  Interest Distribution  Amount and  the Principal  Distribution Amount
(other than the portion thereof attributable to Realized Losses).

     "Trust" shall have the meaning set forth in this Agreement.
      -----

     "Trustee" means ______________________, a ___________________ banking
      -------
corporation, its successors in interest and any successor Trustee hereunder.

     "Trustee Officer" means the chairman or vice-chairman of the board of
      ---------------
directors, the  chairman or vice-chairman  of the executive committee  of the
board of  directors, the  president, any vice  president, the  secretary, any
assistant secretary, the treasurer, any assistant treasurer, the cashier, any
assistant  cashier,  any  trust  officer  or  assistant  trust  officer,  the
controller and  any assistant controller or any  other officer of the Trustee
customarily performing  functions similar  to those performed  by any  of the
above  designated officers  and  also  means, with  respect  to a  particular
corporate trust  matter, any other  officer to  whom such matter  is referred
because of  such officer's knowledge  of and familiarity with  the particular
subject.

     "UCC" means the Uniform Commercial Code as in effect in the relevant
      ---
jurisdiction on the date thereof.

     SECTION 1.02.  Other Definitional Provisions.  (a)  All terms defined
                    -----------------------------
in  this  Agreement  shall  have  the  defined  meanings  when  used  in  any
certificate or  other document made  or delivered pursuant hereto  or thereto
unless otherwise defined therein.

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

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

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

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



                                  ARTICLE II

                            ESTABLISHMENT OF TRUST

     SECTION 2.01.  Creation of Trust.  Upon the execution of this Agreement
                    -----------------
by the parties hereto, there is hereby created a separate trust,  which shall
be known as  (_______________) Trust 199__-__ (the "Trust").  The Trust shall
be administered pursuant to the provisions  of this Agreement for the benefit
of the Certificateholders.

     SECTION 2.02.  Acceptance by Trustee.  The Trustee hereby accepts all
                    ---------------------
consideration conveyed by the Depositor pursuant to Section 2.03 and declares
that it will hold such consideration upon the trusts set forth herein for the
benefit of  the Certificateholders,  subject to the  terms and  provisions of
this Agreement.

     SECTION 2.03.  Conveyance of Receivables.  In consideration of the
                    -------------------------
Trustee's delivery on the Closing  Date to or upon the order of the Depositor
of Class A Certificates in an initial aggregate principal amount equal to the
Initial Class  A Balance  and Class B  Certificates in  an initial  aggregate
principal  amount equal  to the Initial  Class B Balance,  the Depositor does
hereby  sell, transfer, assign, set over and  otherwise convey to the Trustee
for the benefit  of the Certificateholders, without recourse  (subject to the
obligations set forth herein), all right, title and interest of the Depositor
in and to:

          (1)  the  Receivables,  and  all moneys  due  thereon  on  or after
     __________,  in the case  of Precomputed Receivables,            and all
     moneys received thereon on  and after __________, in the case  of Simple
     Interest Receivables;

          (2)  the  security  interests  in the  Financed  Assets  granted by
     Obligors  pursuant to  the Receivables  and  any other  interest of  the
     Seller or the Depositor in such Financed Assets;

          (3)  any proceeds  with respect to  the Receivables from  claims on
     any  physical damage,  credit  life  or  disability  insurance  policies
     covering Financed Assets or Obligors;

          (4)  any  proceeds from  recourse to  Dealers  on Receivables  with
     respect  to which  the Servicer  has determined  in accordance  with its
     customary   servicing  procedures  that  eventual  payment  in  full  is
     unlikely;

          (5)  any Financed Asset that shall have secured any such Receivable
     and  shall  have  been acquired  by  or  on behalf  of  the  Seller, the
     Depositor, the Servicer or the Trust;

          (6)  all right,  title  and interest  of  the Depositor  under  the
     Receivables Purchase Agreement, including, without limitation, the right
     of  the Depositor  to cause  the  Seller to  purchase Receivables  under
     certain circumstances.

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

                                 ARTICLE III

                               The Receivables
                              ---------------

     SECTION 3.01.  Representations and Warranties of the Seller.  (a) The
                    --------------------------------------------
Seller  has made  each  of the  representations and  warranties set  forth in
Exhibit D hereto  under the Receivables Purchase Agreement  and has consented
to the assignment  by the Depositor  to the Trust  of the Depositor's  rights
with respect thereto.   Such representations and warranties  speak as of  the
execution and  delivery of  this Agreement and  as of  the Closing  Date, but
shall  survive the sale,  transfer and assignment  of the  Receivables to the
Trust.  Pursuant to Section 2.03  of this Agreement, the Depositor has  sold,
assigned, transferred and conveyed to the Trust, as part of the assets of the
Trust, its  rights under  the Receivables  Purchase Agreement, including  the
representations and warranties of the Seller  therein as set forth in Exhibit
D, upon which the Trustee relies in  accepting the Receivables and delivering
the  Certificates, together with all rights  of the Depositor with respect to
any breach thereof,  including the right to require  the Seller to repurchase
Receivables in  accordance with  the Receivables Purchase  Agreement.   It is
understood and agreed that the  representations and warranties referred to in
this  Section shall  survive  the delivery  of the  Receivable  Files to  the
Trustee or any custodian.

     (b)  the  Seller hereby agrees that the Trustee shall have the right, on
behalf of the Trust and the Certificateholders, to enforce any and all rights
under  the Receivables  Purchase  Agreement  assigned  to the  Trust  herein,
including the right  to cause the Sellers  to repurchase any Receivable  with
respect to which it is in breach of any of its representations and warranties
set forth in Exhibit  D, directly against the Sellers as  though the Trustee,
as trustee of  the Trust, were a party to the Receivables Purchase Agreement,
and the Trustee shall not be obligated to exercise any such rights indirectly
through the Depositor.

     Section 3.02.  Representations and Warranties of the Depositor.  The
                    -----------------------------------------------
Depositor  makes  the  following representations  and  warranties  as  to the
Receivables  on which  the Trustee  relies in  accepting the  Receivables and
delivering the  Certificates and the  Security Insurer relies in  issuing the
Policy.   Such representations and  warranties speak as of  the execution and
delivery of this Agreement and  as of the Closing Date, but shall survive the
sale, transfer  and assignment  of the  Receivables by the  Depositor to  the
Trust.

     (a)  Title.  It is the intention of the Depositor that (i) the transfer
          -----
and assignment herein contemplated constitute  a sale of the Receivables from
the Depositor to the  Trust, conveying good title thereto, free  and clear of
any Liens or  rights of other Persons and (ii) the beneficial interest in and
title to the Receivables  not be part of the debtor's estate  in the event of
the filing of  a bankruptcy petition  by or against  the Depositor under  any
bankruptcy  law.   No  Receivable  has been  sold,  transferred, assigned  or
pledged  by the Depositor  to any Person  other than the  Trust.  Immediately
prior to the  transfer and assignment herein contemplated,  the Depositor had
good and marketable title to each Receivable, free and clear of all Liens and
rights of others and, immediately upon the transfer  thereof, the Trust shall
have good and marketable title to each such Receivable, free and clear of all
Liens and  rights of others;  and the transfer  has been perfected  under the
UCC.

     (b)  All Filings Made.  All filings (including UCC filings) necessary
          ----------------
in any jurisdiction to give the Trust a first perfected ownership interest in
the Receivables shall have been made.

     SECTION 3.03.  Repurchase Upon Breach.  The Depositor, the Servicer or
                    ----------------------
the Trustee,  as the case  may be,  shall inform  the other  parties to  this
Agreement promptly,  in writing,  upon the  discovery  of any  breach of  the
Depositor's representations and  warranties made pursuant to  Section 3.01 of
this Agreement or Section ___ of the Receivable Purchase Agreement or  of the
Depositor's  representations and  warranties made  pursuant  to Section  3.02
above.  Unless any such breach  shall have been cured by the last  day of the
second Collection  Period following the  discovery thereof by the  Trustee or
receipt by the Trustee  of notice from the Depositor or  the Servicer of such
breach,  the  Depositor  shall  be  obligated  to  repurchase any  Receivable
materially and adversely affected by any such breach as of such last day (or,
at the  Depositor's  option, the  last  day of  the first  Collection  Period
following such  discovery or notice).  In  consideration of the repurchase of
any  Receivable, the Depositor shall remit the Purchase Amount, in the manner
specified in Section 5.05 provided, however, that the obligation of the
                          --------  -------
Depositor to repurchase any receivable arising solely as a result of a breach
of  the Seller's  representations and  warranties under  Section 3.02  of the
Receivables Purchase  Agreement is subject to the receipt by the Depositor of
the Purchase Amount  from the  Seller. Subject to  the provisions of  Section
7.03, the  sole remedy of  the Trustee,  the Trust or  the Certificateholders
with  respect to  a  breach  of representations  and  warranties pursuant  to
Section 3.01 and 3.02 and the agreement contained in this Section shall be to
require the  Depositor to  repurchase Receivables  pursuant to  this Section,
subject  to  the conditions  contained  herein  or  to enforce  the  Seller's
obligation to  the Depositor to  repurchase such Receivables pursuant  to the
Receivables Purchase Agreement.

     SECTION 3.04.  Custody of Receivable Files.   To assure uniform quality
                    ---------------------------
in servicing the Receivables and to reduce administrative costs, the Trustee,
upon the execution and delivery  of this Agreement, hereby revocably appoints
the Servicer, and the Servicer hereby accepts such appointment, to act as the
agent of  the Trustee as custodian of  the following documents or instruments
which are  hereby constructively delivered  to the Trustee  as of the  Cutoff
Date with respect to each Receivable:

            (i)  the original of the Receivable;

           (ii)  the  original  credit  application  fully  executed  by  the
     Obligor;

          (iii)  the original certificate of title or such documents that the
     Servicer  or the Depositor  shall keep on  file, in  accordance with its
     customary  procedures, evidencing the security interest of the Depositor
     in the Financed Asset; and

           (iv)  any  and  all  other  documents  that  the  Servicer or  the
     Depositor   shall  keep  on  file,  in  accordance  with  its  customary
     procedures, relating to a Receivable, an Obligor or a Financed Asset.

     SECTION 3.05.  Duties of Servicer as Custodian.  (a)  Safekeeping.  The
                    -------------------------------        -----------
Servicer  shall hold  the  Receivable Files  as custodian  on  behalf of  the
Trustee for  the benefit  of all present  and future  Certificateholders, and
shall  maintain  such accurate  and complete  accounts, records  and computer
systems pertaining  to each Receivable  File as shall  enable the Trustee  to
comply  with this  Agreement.   In  performing its  duties  as custodian  the
Servicer  shall act  with reasonable  care, using  that degree  of skill  and
attention that  the Servicer exercises  with respect to the  receivable files
relating  to all  comparable  (automotive)  (marine)  (recreational  vehicle)
receivables that the Servicer  services for itself  or others.  The  Servicer
shall conduct,  or cause to be  conducted, periodic audits  of the Receivable
Files held  by it under this Agreement, and  of the related accounts, records
and computer systems, in such a manner as shall enable the Trustee to  verify
the accuracy of the Servicer's  record keeping.  The Servicer shall  promptly
report  to the Trustee any failure  on its part to  hold the Receivable Files
and maintain  its accounts, records  and computer systems as  herein provided
and  shall promptly  take  appropriate  action to  remedy  any such  failure.
Nothing herein  shall be deemed to require an  initial review or any periodic
review by the Trustee of the Receivable Files.

     (b)  Maintenance of and Access to Records.   The Servicer shall maintain
          ------------------------------------
each Receivable  File at one of its  offices specified in Schedule  B to this
Agreement  or at such other  office as shall  be specified to  the Trustee by
written notice not  later than  30 days after  any change in  location.   The
Servicer  shall  make  available  to  the  Trustee  or  its  duly  authorized
representatives, attorneys or auditors a  list of locations of the Receivable
Files and  the related accounts,  records and computer systems  maintained by
the Servicer at  such times during normal business hours as the Trustee shall
instruct.

     (c)  Release of Documents.   Upon instruction from the Trustee, the
          --------------------
Servicer  shall release  any Receivable  File to  the Trustee,  the Trustee's
agent or the Trustee's designee, as the  case may be, at such place or places
as the Trustee may designate, as soon as practicable.

     SECTION 3.06.  Instructions; Authority to Act.   The Servicer shall be
                    ------------------------------
deemed to  have received proper  instructions with respect to  the Receivable
Files upon its receipt of written instructions signed by a Trustee Officer.

     SECTION 3.07.  Custodian's Indemnification.   The Servicer as custodian
                    ---------------------------
shall indemnify  the Trustee and  each of its officers,  directors, employees
and agents  for any  and all  liabilities, obligations, losses,  compensatory
damages,  payments, costs, or  expenses of  any kind  whatsoever that  may be
imposed on,  incurred  by or  asserted  against the  Trustee  or any  of  its
officers, directors, employees or agents as the result of any improper act or
omission in any way relating to  the maintenance and custody by the  Servicer
as custodian  of the Receivable  Files; provided, however, that  the Servicer
shall not be liable  to the Trustee or any such  officers, director, employee
or agent of the Trustee for any portion of any such amount resulting from the
willful  misfeasance, bad  faith or  negligence  of the  Trustee or  any such
officer, director, employee or agent of the Trustee.

     SECTION 3.08.  Effective Period and Termination.   The Servicer's
                    --------------------------------
appointment as custodian  shall become effective  as of the  Cutoff Date  and
shall continue  in full force  and effect until  terminated pursuant to  this
Section.    If __________  shall resign  as Servicer in  accordance with  the
provisions hereof, or  if all of the  rights and obligations of  any Servicer
shall  have been  terminated  under  Section 9.01,  the  appointment of  such
Servicer as custodian shall be terminated by the Trustee or by Holders of the
Class A Certificates  evidencing not less than 25% of the Class A Certificate
Balance, in the same manner as the Trustee or such Holders may terminate  the
rights and obligations of  the Servicer under Section 9.01.   The Trustee may
terminate the  Servicer's appointment as  custodian, with cause, at  any time
upon  written notification to  the Servicer, and without  cause upon 30 days'
prior written notification.  As soon as practicable after any  termination of
such  appointment, the  Servicer shall  deliver the  Receivable Files  to the
Trustee or  the Trustee's agent at  such place or  places as the  Trustee may
reasonably designate.


                                  ARTICLE IV

                 Administration and Servicing of Receivables
                -------------------------------------------

     SECTION 4.01.  Duties of Servicer.   The Servicer, as agent for the
                    ------------------
Trustee (to  the extent provided  herein), shall manage,  service, administer
and  make collections on  the Receivables (other  than Purchased Receivables)
with  reasonable  care, using  that degree  of skill  and attention  that the
Servicer  exercises with  respect  to  all  comparable  receivables  that  it
services  for  itself  or  others.    The  Servicer's  duties  shall  include
collection and posting  of all payments, responding to  inquiries of Obligors
on  such Receivables, investigating delinquencies, sending payment coupons to
Obligors,  reporting tax information to Obligors, accounting for collections,
furnishing  monthly and  annual statements  to  the Trustee  with respect  to
distributions, and making Advances pursuant to Section 5.04.  Subject  to the
provisions   of  Section  4.02,  the  Servicer  shall  follow  its  customary
standards,  policies and  procedures in  performing its  duties  as Servicer.
Without limiting the generality of  the foregoing, the Servicer is authorized
and empowered by the Trustee to execute and deliver, on behalf of itself, the
Trust,  the Certificateholders,  the  Trustee, or  any of  them, any  and all
instruments of  satisfaction or cancellation,  or partial or full  release or
discharge,  and  all  other  comparable instruments,  with  respect  to  such
Receivables or  to the  Financed Assets  securing such  Receivables.  If  the
Servicer  shall commence  a legal  proceeding  to enforce  a Receivable,  the
Trustee  (in the case  of any Receivable  other than  a Purchased Receivable)
shall  thereupon be  deemed to  have automatically  assigned, solely  for the
purpose  of  collection,  such  Receivable  to  the  Servicer.    If  in  any
enforcement suit  or legal proceeding it shall be  held that the Servicer may
not  enforce a Receivable on the ground that  it shall not be a real party in
interest or a holder entitled to enforce  such Receivable, the Trustee shall,
at  the  Servicer's  expense  and  direction,  take  steps  to  enforce  such
Receivable,  including  bringing  suit  in  its  name  or  the  name  of  the
Certificateholders.  The Trustee shall, upon written request of the Servicer,
furnish  the  Servicer  with  any  powers of  attorney  and  other  documents
reasonably necessary or  appropriate to enable the Servicer to  carry out its
servicing and administrative duties hereunder.

     SECTION 4.02.  Collection and Allocation of Receivable Payments.   The
                    ------------------------------------------------
Servicer shall  make reasonable  efforts to collect  all payments  called for
under the terms and provisions of the Receivables  as and when the same shall
become due  and shall follow  such collection procedures  as it  follows with
respect  to  all  comparable  (automotive)  (marine)  (recreational  vehicle)
receivables  that  it services  for  itself  or  others. The  Servicer  shall
allocate collections between  principal and interest  in  accordance with the
customary servicing  procedures  it follows  with respect  to all  comparable
(automotive) (marine) (recreational vehicle) receivables that it services for
itself or others.  The Servicer may grant extensions,  rebates or adjustments
on a Receivable, which shall not, for the purposes of this  Agreement, modify
the original due dates or amounts of  the Scheduled Payments on a Precomputed
Receivable or the  original due dates or amounts of  the originally scheduled
payments  of interest on Simple Interest Receivables; provided, however, that
if the Servicer  extends the date  for final  payment by the  Obligor of  any
Receivable  beyond  the Final  Scheduled  Maturity  Date, it  shall  promptly
repurchase  such Receivable  from the Trust  in accordance with  the terms of
Section 4.07.   The Servicer  may in  its discretion waive  any late  payment
charge or  any other fees  that may  be collected in  the ordinary course  of
servicing a Receivable.   The Servicer shall  not agree to any  alteration of
the interest rate on any Receivable or of the amount of any Scheduled Payment
on Precomputed  Receivables or the  originally scheduled  payments on  Simple
Interest Receivables.

     SECTION 4.03.  Realization Upon Receivables.   On behalf of the Trust,
                    ----------------------------
the  Servicer shall  use  its  best efforts,  consistent  with its  customary
servicing procedures, to repossess or  otherwise convert the ownership of the
Financed Asset securing any  Receivable as to which  the Servicer shall  have
determined eventual payment  in full is unlikely.  The  Servicer shall follow
such customary and usual practices and procedures as  it shall deem necessary
or  advisable in  its  servicing  of such  receivables,  which shall  include
reasonable efforts  to realize  upon any  recourse,  if any,  to Dealers  and
selling the Financed Asset at public or private sale.  The foregoing shall be
subject to the provision that, in any case in which the Financed  Asset shall
have suffered damage, the Servicer shall not  expend funds in connection with
the  repair or  the  repossession of  such  Financed  Asset unless  it  shall
determine  in  its  discretion  that such  repair  and/or  repossession  will
increase  the Liquidation  Proceeds by an  amount greater than  the amount of
such expenses.

     SECTION 4.04.  Physical Damage Insurance.   The Servicer, in accordance
                    -------------------------
with  its customary  servicing procedures,  shall  require that  each Obligor
shall have obtained physical damage  insurance covering the Financed Asset as
of the execution of the Receivable.

     SECTION 4.05.  Maintenance of Security Interests in Financed Assets.  
                    ----------------------------------------------------
The Servicer  shall, in accordance  with its customary  servicing procedures,
take  such steps  as are  necessary to  maintain perfection  of  the security
interest  created by  each Receivable  in the  related Financed  Asset.   The
Trustee hereby authorizes the Servicer to take such steps as are necessary to
re-perfect such security interest on behalf of the Trust in the  event of the
relocation of a Financed Asset or for any other reason.

     SECTION 4.06.  Covenants of Servicer.   The Servicer shall not release
                    ---------------------
the Financed Asset securing any Receivable from the security interest granted
by such Receivable in whole or in part except in the event of payment in full
by the  Obligor thereunder or repossession, nor shall the Servicer impair the
rights of the Trust  or the Certificateholders in such Receivables, nor shall
the  Servicer  increase  the  number   of  scheduled  payments  due  under  a
Receivable.

     SECTION 4.07.  Purchase of Receivables Upon Breach.  The Servicer or the
                    -----------------------------------
Trustee shall inform the other party  and the Depositor promptly, in writing,
upon the discovery  of any  breach pursuant  to Section 4.02,  4.05 or  4.06.
Unless  the  breach shall  have been  cured  by the  last day  of  the second
Collection Period following  such discovery (or, at the  Servicer's election,
the last  day of the first  following Collection Period),  the Servicer shall
purchase any Receivable  materially and adversely affected by  such breach as
of such last day.  If the Servicer takes any  action in any Collection Period
pursuant to Section 4.02 that impairs the right of the Trustee, the  Trust or
the Certificateholders in any Receivable  or as otherwise provided in Section
4.02, the Servicer shall purchase such Receivable as of  the last day of such
Collection Period.  In consideration of  the purchase of any such  Receivable
pursuant to either  of the two preceding sentences, the  Servicer shall remit
the Purchase Amount in the manner specified in Section 5.05.  For purposes of
this Section, the Purchase Amount shall  consist in part of a release by  the
Servicer  of  all  rights  of   reimbursement  with  respect  to  Outstanding
Precomputed  Advances  or   Outstanding  Simple  Interest  Advances   on  the
Receivable.  Subject  to Section 8.02,  the sole remedy  of the Trustee,  the
Trust or the Certificateholders with respect  to a breach pursuant to Section
4.02, 4.05 or 4.06 shall be to require the Servicer to repurchase Receivables
pursuant to  this Section.   The Trustee  shall have no  duty to  conduct any
affirmative investigation as to the occurrence of any condition requiring the
repurchase of any Receivable pursuant to this Section.

     SECTION 4.08.  Servicing Fee.   The Servicing Fee for a Distribution
                    -------------
Date shall equal the  product of (a) one twelfth, (b) the  Servicing Rate and
(c) the Pool  Balance as of the first day of the preceding Collection Period.
The Servicer  shall also  be entitled  to all  late fees, prepayment  charges
(including, in the case of a  Receivable that provides for payments according
to the "Rule of  78s" and that is prepaid in full, the difference between the
Principal Balance of  such Receivable (plus  accrued interest to the  date of
prepayment)  and the principal balance  of such Receivable computed according
to  the "Rule  of 78s")  and  other administrative  fees  or similar  charges
allowed by  applicable law with  respect to the Receivables,  collected (from
whatever  source)  on the  Receivables,  plus any  reimbursement  pursuant to
Section 8.02.

     SECTION 4.09.  Servicer's Certificate.  Not later than (11:00 a.m. (New
                    ----------------------
York time))  on each Determination  Date, the  Servicer shall deliver  to the
Trustee,  the Rating  Agencies and  the Depositor,  a  Servicer's Certificate
containing all information necessary to make the distributions on the related
Distribution  Date  pursuant   to  Section  5.06  (including,   if  required,
withdrawals from  any Reserve  Account, withdrawals from  or deposits  to the
Payahead Account and Precomputed Advances by the Servicer pursuant to Section
5.04) for the related Collection Period.  Receivables to be purchased  by the
Servicer  or  to be  repurchased  by the  Depositor  or the  Seller  shall be
identified by the Servicer by account number with respect to such  Receivable
(as specified in Schedule A).

     SECTION 4.10.  Annual Statement as to Compliance; Notice of Default. 
                    ----------------------------------------------------
(a)  The Servicer  shall deliver to the Trustee,  on or before ___________ of
each  year,  an Officers'  Certificate,  dated  as  of _____________  of  the
preceding year,  stating that (A) a review of  the activities of the Servicer
during the  preceding 12-month period (or  such shorter period as  shall have
elapsed since the  Closing Date) and of  its performance hereunder and  under
this Agreement has been made under such officers' supervision  and (B) to the
best of  such officers'  knowledge, based on  such review,  the Servicer  has
fulfilled all its  obligations under this Agreement throughout  such year or,
if  there has  been a  default  in the  fulfillment of  any  such obligation,
specifying each such default known to such officers and the nature and status
thereof.  The Trustee shall  send a copy of  such certificate and the  report
referred to  in  Section  4.11 to  the  Rating  Agencies.   A  copy  of  such
certificate and the report referred to in Section 4.11 may be obtained by any
Certificateholder by  a request  in writing to  the Trustee addressed  to the
Corporate Trust Office.

     (b)  The  Servicer  shall deliver  to  the  Trustee  and to  the  Rating
Agencies, promptly after  having obtained knowledge thereof, but  in no event
later  than  5 Business  Days  thereafter,  written  notice in  an  Officers'
Certificate of any event which with the giving of notice or lapse of time, or
both, would become an Event of Default under Section 9.01, clause (a) or (b).

     SECTION 4.11.  Annual Independent Certified Public Accountant's Report. 
                    -------------------------------------------------------
 .    The  Servicer  shall  cause  a  firm  of  independent  certified  public
accountants,  which may  also  render  other services  to  the Servicer,  the
Depositor  or  their Affiliates,  to  deliver to  the Owner  Trustee  and the
Indenture  Trustee on or before __________  of each year beginning ________ ,
199__, a report addressed to  the Board of Directors of the  Servicer, to the
effect that such firm has  examined the financial statements of  the Servicer
and  issued its  report thereon  and that  such examination  (1) was  made in
accordance  with   generally  accepted  auditing  standards  and  accordingly
included  such  tests of  the  accounting  records  and such  other  auditing
procedures   as  such  firm   considered  necessary  in   the  circumstances;
(2) included  tests relating  to  (automotive) (marine)  (recreation vehicle)
loans serviced for  others in accordance with the requirements of the Uniform
Single  Attestation  Program for  Mortgage  Bankers (the  "Program"),  to the
extent  the  procedures in  such  Program  are  applicable to  the  servicing
obligations  set forth in this Agreement;  and (3) except as described in the
report,  disclosed  no  exceptions  or  errors in  the  records  relating  to
(automobile  and  light-duty  truck)   (boat)  (recreational  vehicle)  loans
serviced  for others  that, in  the firm's  opinion, paragraph  four  of such
Program requires such firm to report.

     Such report  will also  indicate  that the  firm is  independent of  the
Servicer within  the  meaning  of the  Code  of Professional  Ethics  of  the
American Institute of Certified Public Accountants.

     SECTION 4.12.  Access to Certain Documentation and Information Regarding
                    ---------------------------------------------------------
Receivables.   The Servicer shall provide to the Certificateholders access
- -----------
to the Receivable Files  in such cases where  the Certificateholder shall  be
required  by applicable statutes or regulations to review such documentation.
Access shall be afforded without charge, but only upon reasonable request and
during the normal business hours at the offices of the Servicer.  Nothing  in
this Section  shall affect  the obligation  of  the Servicer  to observe  any
applicable  law prohibiting disclosure of information regarding the Obligors,
and the failure of the Servicer to provide access to  information as a result
of such obligation shall not constitute a breach of this Section.

     SECTION 4.13.  Servicer Expenses.   The Servicer shall be required to
                    -----------------
pay all expenses incurred  by it in connection with its activities hereunder,
including fees and disbursements of independent accountants, taxes imposed on
the Servicer  and  expenses incurred  in  connection with  distributions  and
reports to Certificateholders.

     SECTION 4.14.  Appointment of Subservicer.   The Servicer may at any
                    --------------------------
time appoint a subservicer to perform  all or any portion of its  obligations
as Servicer hereunder;  provided that the Rating Agency  Condition shall have
been  satisfied  in connection  therewith; and,  provided, further,  that the
Servicer shall remain  obligated and shall be  liable to the Trustee  and the
Certificateholders  for the servicing and administering of the Receivables in
accordance  with the provisions hereof  without diminution of such obligation
and liability  by virtue of  the appointment of  such subservicer and  to the
same  extent and under the same terms and conditions as if the Servicer alone
were servicing and administering  the Receivables.  The fees  and expenses of
the subservicer shall be as agreed  between the Servicer and its  subservicer
from  time   to  time,   and  none  of   the  Trust,   the  Trustee   or  the
Certificateholders shall have any responsibility therefor.


                                  ARTICLE V

                       Distributions; Reserve Account;
                       Statements to Certificateholders
                      --------------------------------

     SECTION 5.01.  Establishment of Trust Accounts.   (a) (i)  The Servicer,
                    -------------------------------
for the  benefit of the  Certificateholders, shall establish and  maintain in
the  name  of  the  Trustee  an Eligible  Deposit  Account  (the  "Collection
Account"), bearing a designation clearly  indicating that the funds deposited
therein  are held  for the  benefit  of the  Certificateholders.   Investment
earnings on funds in the  Collection Account shall be paid to the Servicer as
additional servicing compensation.

           (ii)  The  Servicer, for  the benefit  of the  Certificateholders,
     shall establish and maintain  in the name of the  Trustee a non-interest
     bearing  account (the  "Distribution  Account"),  bearing a  designation
     clearly indicating  that the  funds deposited therein  are held  for the
     benefit of the Certificateholders.

     (b)  Funds on deposit in the Collection Account shall be invested by the
Trustee  in Eligible  Investments selected in  writing by the  Servicer or an
investment manager selected  by the Servicer, which  investment manager shall
have agreed to  comply with  the terms of  this Agreement  as they relate  to
investing such  funds; provided,  however, that it  is understood  and agreed
that  the  Trustee shall  not  be  liable  for  any loss  arising  from  such
investment in Eligible  Investments.  All such Eligible  Investments shall be
held by the Trustee for the benefit of the Servicer, and on each Distribution
Date all interest  and other investment income (net of  losses and investment
expenses)  on funds on deposit therein shall  be paid to the Servicer.  Other
than as permitted  by the Rating Agencies, funds on deposit in the Collection
Account shall be invested  in Eligible Investments  that will mature (A)  not
later than the Business Day  immediately preceding the next Distribution Date
or  (B) on such next Distribution Date if  either (x) such investment is held
in  the  corporate  trust  department  of  the  institution  with  which  the
Collection Account is  then maintained and is  invested in a time  deposit of
(the Trustee) rated  at least  A-1 by Standard  & Poor's  and P-1 by  Moody's
(such account being  maintained within the corporate trust  department of the
Trustee)  or  (y) the  Trustee  (so  long as  the  short-term unsecured  debt
obligations of the Trustee are either (1)  rated at least P-1 by Moody's  and
A-1  by Standard  &  Poor's  on the  date  such  investment  is made  or  (2)
guaranteed by an entity whose short-term unsecured debt obligations are rated
at  least  P-1 by  Moody's and  A-1 by  Standard  & Poor's  on the  date such
investment is made) has agreed to advance funds on such Distribution  Date to
the Distribution Account  in the  amount payable on  such investment on  such
Distribution Date  pending receipt  thereof to the  extent necessary  to make
distributions on such Distribution Date.  The guarantee referred to in clause
(y)  of  the  preceding  sentence  shall  be  subject  to  the Rating  Agency
Condition.     For  the  purpose   of  the  foregoing,  unless   the  Trustee
affirmatively agrees  in writing  to make such  advance with respect  to such
investment prior to the time an investment is made, it shall not be deemed to
have agreed to  make such advance.  Funds deposited in the Collection Account
upon  the  maturity  of  any  Eligible Investments  on  the  day  immediately
preceding a Distribution Date are not required to be invested overnight.  If,
at any time, the Collection Account ceases to be an Eligible Deposit Account,
the Trustee (or the Servicer on its behalf) shall within 10 Business Days (or
such  longer period, not to exceed 30  calendar days, as to which each Rating
Agency may consent) establish a new Collection Account as an Eligible Deposit
Account  and  shall transfer  any  cash and/or  any  investments to  such new
account.

     (c)  (i)  The Servicer shall establish and  maintain with the Trustee an
Eligible  Deposit  Account (the  "Payahead Account").   The  Payahead Account
shall not be property of the Trust.

          (ii)   The Servicer  shall on  or prior  to each Distribution  Date
     (and prior  to deposits to  the Distribution Account) transfer  from the
     Collection Account to the Payahead Account all Payaheads as described in
     Section 5.03  received by  the  Servicer during  the Collection  Period.
     Notwithstanding the  foregoing and the  first sentence of  Section 5.02,
     for so long as the Servicer is permitted to make monthly  remittances to
     the Collection Account  pursuant to Section 5.02, Payaheads  need not be
     remitted to  and deposited in  the Payahead  Account but instead  may be
     remitted to and held by the Servicer.  So long as such condition is met,
     the  Servicer shall  not  be  required to  segregate  or otherwise  hold
     separate any Payaheads  remitted to the Servicer as  aforesaid but shall
     be required to  remit Payaheads to the Collection  Account in accordance
     with Section 5.06(a).

     SECTION 5.02.  Collections.   The Servicer shall remit within two
                    -----------
Business Days of receipt thereof to the Collection Account all payments by or
on  behalf  of the  Obligors  with  respect to  the  Receivables (other  than
Purchased Receivables) and all Liquidation Proceeds, both as collected during
the Collection Period.   Notwithstanding the  foregoing, for  so long as  (i)
________ remains the  Servicer, (ii) no Event of Default  shall have occurred
and be  continuing and (iii)(x) ______________ maintains  a short-term rating
of  at least  A-1 by  Standard &  Poor's  and P-1  by Moody's  (and for  five
Business Days following  a reduction in either  such rating) or (y)  prior to
ceasing  daily  remittances,  the Rating  Agency  Condition  shall have  been
satisfied (and any  conditions or limitations imposed by  the Rating Agencies
in connection  therewith are  complied with), the  Servicer shall  remit such
collections with  respect to the  preceding calendar month to  the Collection
Account  on  the   Determination  Date  immediately  preceding   the  related
Distribution Date.  For purposes of this Article V the phrase "payments by or
on  behalf  of  Obligors"  shall  mean  payments made  with  respect  to  the
Receivables by Persons other than the Servicer or the Depositor.

     SECTION 5.03.  Application of Collections.   All collections for the
                    --------------------------
Collection Period shall be applied by the Servicer as follows:

          With  respect   to  each   Receivable  (other   than  a   Purchased
     Receivable), payments by  or on behalf of  the Obligor shall  be applied
     first, in  the case  of Precomputed  Receivables, to  reduce Outstanding
     Precomputed Advances as described in Section 5.04(a) and, in the case of
     Simple Interest  Receivables,  to  reduce  Outstanding  Simple  Interest
     Advances to the  extent described in Section 5.04(b).   Next, any excess
     shall  be  applied, in  the  case  of  Precomputed Receivables,  to  the
     Scheduled Payment  and, in the  case of Simple Interest  Receivables, to
     interest and  principal in accordance  with the Simple  Interest Method.
     With respect to  Precomputed Receivables, any remaining excess  shall be
     added  to  the Payahead  Balance,  and shall  be  applied to  prepay the
     Precomputed Receivable,  but only  if the  sum  of such  excess and  the
     previous Payahead Balance shall be  sufficient to prepay the  Receivable
     in full.  Otherwise, any such remaining excess payments shall constitute
     a Payahead and shall increase the Payahead Balance.

     SECTION 5.04.  Advances.   (a)  As of the close of business on the last
                    --------
day of each Collection Period, if the payments by or on behalf of the Obligor
on a Precomputed Receivable (other than a Purchased Receivable) shall be less
than  the Scheduled Payment,  the Payahead  Balance shall  be applied  by the
Servicer to the  extent of the shortfall  and such Payahead Balance  shall be
reduced  accordingly.    Next,  the  Servicer  shall  advance  any  remaining
shortfall  (such amount  a "Precomputed  Advance"),  to the  extent that  the
Servicer,  at  its sole  discretion,  shall  determine that  the  Precomputed
Advance  shall  be  recoverable  from  the   Obligor,  the  Purchase  Amount,
Liquidation Proceeds or proceeds of  any other Precomputed Receivables.  With
respect  to  each  Precomputed  Receivable,  the  Precomputed  Advance  shall
increase Outstanding Precomputed Advances.  Outstanding  Precomputed Advances
shall be  reduced by  subsequent payments  by or  on behalf  of the  Obligor,
collections of Liquidation Proceeds in respect of Precomputed Receivables, or
payments of the Purchase Amount in respect of Precomputed Receivables.

     If the Servicer shall determine  that an Outstanding Precomputed Advance
with  respect to  any  Precomputed  Receivable shall  not  be recoverable  as
aforesaid,  the Servicer  shall be  reimbursed from  any collections  made on
other  Precomputed  Receivables  in the  Trust,  and  Outstanding Precomputed
Advances  with  respect to  such  Precomputed  Receivable  shall  be  reduced
accordingly.

     (b)  As of the  close of  business on  the last day  of each  Collection
Period, the Servicer  shall advance an amount equal to the amount of interest
due  on the Simple  Interest Receivables  at their  respective APR's  for the
related Collection Period  (assuming the Simple  Interest Receivables pay  on
their respective due dates) minus the amount of interest actually received on
the  Simple Interest Receivables  during the related  Collection Period (such
amount, a "Simple  Interest Advance").  With respect to  each Simple Interest
Receivable, the  Simple Interest  Advance shall  increase Outstanding  Simple
Interest Advances.   If such  calculation results  in a  negative number,  an
amount  equal to the absolute value of such  negative number shall be paid to
the Servicer  and the amount of Outstanding Simple Interest Advances shall be
reduced by such  amount.  In  addition, in the event  that a Simple  Interest
Receivable becomes a Liquidated Receivable, Liquidation Proceeds with respect
to  such  Simple  Interest  Receivable  attributable  to  accrued and  unpaid
interest thereon (but not including  interest for the then current Collection
Period) shall be paid  to the Servicer to reduce  Outstanding Simple Interest
Advances, but only to the extent of any Outstanding Simple Interest Advances.
The Servicer  shall not make any advance with  respect to principal of Simple
Interest Receivables.

     SECTION 5.05.  Additional Deposits.   The Servicer shall deposit in the
                    -------------------
Collection  Account the aggregate Advances pursuant to  Section 5.04.  To the
extent that the Servicer fails to make a Simple Interest Advance  pursuant to
Section 5.04(b) on the date required, the Trustee  shall withdraw such amount
(or, if  determinable, such  portion  of such  amount as  does not  represent
advances for delinquent  interest) from the Reserve Account  and deposit such
amount in  the Collection  Account.   The Servicer  and  the Depositor  shall
deposit or  cause to  be deposited  in the  Collection Account  the aggregate
Purchase Amount with respect to Purchased Receivables, and the Servicer shall
deposit therein all  amounts to be  paid under Section  11.02.  The  Servicer
shall  deposit the  aggregate  Purchase  Amount  with  respect  to  Purchased
Receivables when such obligations are  due, unless the Servicer shall  not be
required to make daily deposits pursuant to Section 5.02.

     SECTION 5.06.  Distributions.   (a)  On each Distribution Date, the
                    -------------
Trustee shall cause to be transferred:

            (i)  From the Payahead Account, or from the Servicer in the event
     that  the   second  and  third  sentences  of  Section  5.01(c)(ii)  are
     applicable, to the  Collection Account, in immediately  available funds,
     the aggregate previous Payaheads to be applied to Scheduled Payments for
     the  related  Collection  Period  on,  or as  prepayments  in  full  of,
     Precomputed  Receivables  or  prepayments  for  the  related  Collection
     Period, pursuant to Sections 5.03 and 5.04,  in the amounts set forth in
     the  Servicer's Certificate delivered on the related Determination Date.
     A single, net transfer may be made.

           (ii)  From  the Collection Account to the Distribution Account, in
     immediately available  funds, the entire  amount then on deposit  in the
     Collection  Account;  provided,  however, that  in  the  event that  the
     Servicer is  required to make  deposits to the  Collection Account  on a
     daily  basis  pursuant  to  Section   5.02,  the  amount  of  the  funds
     transferred from the Collection Account to the Distribution Account will
     include only those  funds that were deposited in  the Collection Account
     for the Collection Period related to such Distribution Date.

     (b)  On  or  prior  to  each  Determination  Date,  the  Servicer  shall
calculate  the Total Distribution  Amount, the Interest  Distribution Amount,
the Principal Distribution Amount, the  Class A Distributable Amount, and the
Class B Distributable Amount, and, based on the Total Distribution Amount and
the  other  amounts to  be  distributed  on  the related  Distribution  Date,
determine the amount distributable to Holders of each class of Certificates.

     (c)  On  each Distribution Date,  the Trustee (based  on the information
contained   in  the   Servicer's  Certificate   delivered   on  the   related
Determination Date  pursuant to  Section 5.09)  shall  distribute amounts  on
deposit in the Distribution Account  and, if applicable, the Reserve Account,
in the manner and priority set forth below:

            (i)  to  the Servicer, from the Interest Distribution Amount, the
     Servicing Fee  and  all  unpaid Servicing  Fees  from  prior  Collection
     Periods;

           (ii)  to the Class A Certificateholders:

               (A)  from  the Class A Percentage of the Interest Distribution
          Amount (as such  Interest Distribution Amount  has been reduced  by
          Servicing   Fee  payments),  the  sum  of   the  Class  A  Interest
          Distributable Amount and  the Class A Interest  Carryover Shortfall
          as of the close of the preceding Distribution Date;

               (B)  from the Class A Percentage of the Principal Distribution
          Amount (other  than the  portion thereof  attributable to  Realized
          Losses), the sum of the  Class A Principal Distributable Amount and
          the Class A Principal  Carryover Shortfall as  of the close of  the
          preceding Distribution Date;

          (iii)  to the Class B Certificateholders:

               (A)  from  the Class B Percentage of the Interest Distribution
          Amount (as such  Interest Distribution Amount  has been reduced  by
          Servicing  Fee  payments),   the  sum  of  the   Class  B  Interest
          Distributable Amount and  the Class B Interest  Carryover Shortfall
          as of the close of the preceding Distribution Date; and

               (B)  from the Class B Percentage of the Principal Distribution
          Amount, the sum  of the Class B Principal  Distributable Amount and
          the Class  B Principal Carryover Shortfall  as of the close  of the
          preceding Distribution Date.

     (d)  The  rights   of  the   Class  B   Certificateholders  to   receive
distributions in respect of the Class B Certificates shall be and  hereby are
subordinated  to the  rights of  the  Class A  Certificateholders to  receive
distributions in respect  of the Class A  Certificates and the rights  of the
Servicer  to receive the Servicing Fee  (and any accrued and unpaid Servicing
Fees from prior  Collection Periods) in the event  of delinquency or defaults
on the  Receivables.   In addition,  the Class A  Certificateholders and  the
Class B Certificateholders shall have  the respective rights to receive funds
from  the Reserve Account  in the order  of priority  set forth below.   Such
subordination and withdrawals  from the Reserve Account shall  be effected as
follows,  and all  payments  shall  be  effected by  applying  funds  in  the
following order:

            (i)  If  the  Class  A Percentage  of  the  Interest Distribution
     Amount  (as  such  Interest  Distribution  Amount has  been  reduced  by
     Servicing Fee  payments) is less  than the sum  of the Class  A Interest
     Distributable Amount and  any Class A Interest Carryover  Shortfall from
     the preceding Distribution Date, the Class A Certificateholders shall be
     entitled to receive  distributions in respect of  such deficiency first,
     from the Class B Percentage of the Interest Distribution Amount; second,
     if such amounts are insufficient, from amounts on deposit in the Reserve
     Account; and  third, if such amounts are  insufficient, from the Class B
     Percentage of the Principal Distribution  Amount (other than the portion
     thereof attributable to Realized Losses).

           (ii)  If  the Class  A Percentage  of  the Principal  Distribution
     Amount (other than  the portion thereof attributable to Realized Losses)
     is less than the sum of  the Class A Principal Distributable Amount  and
     the  Class   A  Principal   Carryover  Shortfall   from  the   preceding
     Distribution Date,  the Class A Certificateholders shall  be entitled to
     receive distributions  in respect  of such  deficiency  first, from  the
     Class B Percentage of the  Principal Distribution Amount (other than the
     portion  thereof attributable  to  Realized  Losses);  second,  if  such
     amounts  are  insufficient,  from  amounts  on  deposit  in the  Reserve
     Account; and third, if such amounts  are insufficient, from the Class  B
     Percentage of the Interest Distribution Amount.

          (iii)  If  the  Class  B Percentage  of  the  Interest Distribution
     Amount,  less the portion  thereof, if any,  distributed to the  Class A
     Certificateholders pursuant to clause (i)  above, is less than the Class
     B Interest Distributable Amount, the Class B Certificateholders shall be
     entitled  to receive  such deficiency  from  amounts on  deposit in  the
     Reserve  Account (after  giving  effect  to  any  withdrawals  therefrom
     pursuant to clauses (i) and (ii) above). 

           (iv)  If  the Class  B Percentage  of  the Principal  Distribution
     Amount (other than the portion thereof attributable to Realized Losses),
     less  the  portion   thereof,  if  any,  distributed  to   the  Class  A
     Certificateholders pursuant to clause (ii) above, is less than the Class
     B Principal Distributable  Amount, the Class B  Certificateholders shall
     be entitled  to receive such deficiency  from amounts on  deposit in the
     Reserve  Account (after  giving  effect  to  any  withdrawals  therefrom
     pursuant to clauses (i), (ii) and (iii) above).

     (e)  On each Distribution Date, the Trustee shall distribute any amounts
remaining   in  the  Distribution  Account  after  making  the  distributions
described in Sections 5.06(c) and (d)  above in the following amounts and  in
the following order  of priority:   (i) into  the Reserve  Account until  the
amount on  deposit therein equals  the Specified Reserve Account  Balance and
(ii) to the Depositor.

     (f)  Subject   to  Section  11.01  respecting  the  final  payment  upon
retirement of each Certificate, the  Servicer shall on each Distribution Date
instruct the Trustee to distribute to each Certificateholder of record on the
preceding Record Date either by  wire transfer in immediately available funds
to the account  of such Holder at  a bank or other entity  having appropriate
facilities  therefor, if such  Certificateholder shall  have provided  to the
Servicer appropriate instructions  prior to such  Distribution Date and  such
Holder's  Certificates   of  either  Class   in  the  aggregate   evidence  a
denomination of not less than $1,000,000, or, if not, by check mailed to such
Certificateholder at the address of  such Holder appearing in the Certificate
Register, the amounts to be distributed to such Certificateholder pursuant to
such Holder's Certificates.

     SECTION 5.07.  Reserve Account.   (a)  In order to effectuate the
                    ---------------
subordination provided  for herein and  to assure that sufficient  amounts to
make  required distributions  to Certificateholders  will  be available,  the
Servicer  shall  establish and  maintain  an  Eligible Deposit  Account  (the
"Reserve Account"), bearing a  designation clearly indicating that  the funds
deposited   therein   are   held   in   trust  for   the   benefit   of   the
Certificateholders.   The Reserve  Account will include  the money  and other
property deposited and held therein  pursuant to Section 5.06(e), 5.08(a) and
this Section.

     On or prior  to the Closing Date,  the (Seller) shall deposit  an amount
equal to the Reserve Account Initial  Deposit into the Reserve Account.   The
Reserve  Account and the  Reserve Account Property  shall not be  part of the
Trust,  but instead will be held by the Trustee, as collateral agent, for the
benefit of the Holders of the Certificates.  The (Seller) hereby acknowledges
that the  Reserve  Account  Initial  Deposit  (and  any  investment  earnings
thereon) is owned directly by it, and the (Seller) hereby agrees to treat the
same as  its  assets (and  earnings) for  federal income  tax  and all  other
purposes.

     (b)  In order  to give effect  to the subordination provided  for herein
and to  assure  the availability  of the  amounts maintained  in the  Reserve
Account, the (Seller) hereby sells, conveys and transfers to the  Trustee, as
collateral agent, and its successors and assigns, the Reserve Account Initial
Deposit  and  all proceeds  thereof  and  hereby pledges  to  the Trustee  as
collateral agent, and its successors and assigns, all other amounts deposited
in or credited to the Reserve Account from time to time under this Agreement,
all Eligible Investments  made with amounts on deposit  therein, all earnings
and  distributions  thereon   and  proceeds  thereof  (other   than  proceeds
constituting  net investment  earnings attributable  to  the Reserve  Account
Property) subject,  however, to the  limitations set forth below,  and solely
for  the  purpose  of securing  and  providing  for payment  of  the  Class A
Distributable Amount and the Class  B Distributable Amount in accordance with
Section 5.06 and this Section (all the foregoing, subject to  the limitations
set forth below, the "Reserve Account Property"), to have and to hold all the
aforesaid property,  rights and privileges  unto the Trustee,  its successors
and assigns, in trust for the uses and purposes, and subject to the terms and
provisions, set forth in this Section.   The Trustee hereby acknowledges such
transfer  and accepts the trusts hereunder  and shall hold and distribute the
Reserve Account Property in accordance with the terms and provisions of  this
Section.

     (c)  Consistent  with  the limited  purposes  for  which  such trust  is
granted, the amounts on deposit  in the Reserve Account on each  Distribution
Date  shall be  available for distribution  as provided  in Section  5.06, in
accordance with and subject  to the following:  if  the amount on deposit  in
the  Reserve  Account  (after  giving  effect to  all  deposits  thereto  and
withdrawals  therefrom  on  such  Distribution  Date)  is  greater  than  the
Specified Reserve Account Balance, the  Trustee shall release and  distribute
all such amounts to the (Seller). Upon any such distribution to the (Seller),
the  Certificateholders will have  no further rights  in, or claims  to, such
amounts.

     (d)  Funds on  deposit in the Reserve  Account shall be invested  by the
Trustee, as collateral agent, in  Eligible Investments selected in writing by
the  (Seller)  or an  investment  manager  selected  by the  Servicer,  which
investment manager  shall  have  agreed to  comply  with the  terms  of  this
Agreement as they  relate to investing such funds; provided, however, that it
is understood and agreed  that the Trustee shall not  be liable for any  loss
arising  from  such  investment  in  Eligible Investments.    Other  than  as
permitted by  the Rating Agencies,  funds on deposit  in the  Reserve Account
shall be invested in Eligible Investments that will mature (A) not later than
the Business Day immediately preceding  the next Distribution Date or  (B) on
such next  Distribution Date  if either (x)  such investment  is held  in the
corporate trust department of the  institution with which the Reserve Account
is then maintained and is invested  in a time deposit of (the  Trustee) rated
at  least A-1 by  Standard &  Poor's and P-1  by Moody's  (such account being
maintained within the corporate  trust department of the Trustee)  or (y) the
Trustee (so long  as the short-term unsecured debt obligations of the Trustee
are either (1) rated at least P-1 by  Moody's and A-1 by Standard & Poor's on
the  date  such investment  is  made or  (2)  guaranteed by  an  entity whose
short-term  unsecured debt obligations are rated  at least P-1 by Moody's and
A-1 by  Standard & Poor's on the date such  investment is made) has agreed to
advance funds  on such Distribution Date  to the Distribution  Account in the
amount payable on  such investment on such Distribution  Date pending receipt
thereof to  the extent necessary  to make distributions on  such Distribution
Date.  The  guarantee referred  to in  clause (y) of  the preceding  sentence
shall  be subject to  the Rating Agency  Condition.   For the purpose  of the
foregoing, unless  the Trustee affirmatively  agrees in writing to  make such
advance with respect  to such investment prior  to the time an  investment is
made, it  shall not  be deemed  to have  agreed to  make such  advance. Funds
deposited  in  the  Reserve  Account   upon  the  maturity  of  any  Eligible
Investments  on the  day immediately  preceding a  Distribution Date  are not
required  to be  invested overnight.   If, at  any time, the  Reserve Account
ceases to be an Eligible Deposit Account, the Trustee as collateral agent (or
the Servicer on  its behalf) shall  within 10 Business  Days (or such  longer
period,  not to exceed 30 calendar  days, as to which  each Rating Agency may
consent) establish a new Reserve  Account as an Eligible Deposit Account  and
shall transfer any cash and/or any investments to such new account.

     Investment earnings attributable  to the Reserve Account  Property shall
not be  available to satisfy  the subordination provisions of  this Agreement
and  shall  not  otherwise  be  subject  to  any  claims  or  rights  of  the
Certificateholders or  the Servicer.   All such investments shall  be made in
the  name of  the Trustee or  its nominee,  as collateral agent,  and all net
income and  gain realized  thereon shall  be solely  for the  benefit of  the
(Seller)  and  shall  be payable  by  the  Trustee to  the  (Seller)  on each
Distribution Date.   Realized losses, if  any, on investments of  the Reserve
Account  Property shall  be charged  first  against undistributed  investment
earnings attributable  to the Reserve  Account Property and then  against the
Reserve Account Property.

     (e)  With respect to the Reserve Account Property, the Seller, on behalf
of itself, its successors and assigns, and the Trustee agree that:

            (i)  Any  Reserve  Account  Property  that  is  held  in  deposit
     accounts shall be held solely in the  name of the Trustee, as collateral
     agent,  at an Eligible Institution.  Each  such deposit account shall be
     subject to  the exclusive custody  and control  of the Trustee,  and the
     Trustee shall have sole signature authority with respect thereto.

           (ii)  Any  Reserve  Account  Property  that  constitutes  Physical
     Property  shall be  delivered to  the Trustee,  as collateral  agent, in
     accordance with paragraph (a) of  the definition of "Delivery" and shall
     be  held, pending  maturity or  disposition, solely  by the  Trustee, as
     collateral agent, or  a financial intermediary (as such  term is defined
     in Section  8- 313(4)  of the  UCC) acting  solely for  the Trustee,  as
     collateral agent.

          (iii)  Any Reserve Account  Property that is a  book-entry security
     held through the  Federal Reserve System pursuant to  federal book-entry
     regulations shall be  delivered in accordance with paragraph  (b) of the
     definition  of "Delivery"  and shall  be maintained  by the  Trustee, as
     collateral  agent,  pending maturity  or disposition,  through continued
     book-entry registration  of such Reserve Account   Property as described
     in such paragraph.

           (iv)  Any  Reserve Account  Property  that is  an  "uncertificated
     security" under Article 8 of the UCC  and that is not governed by clause
     (C) above shall  be delivered  to the Trustee,  as collateral agent,  in
     accordance with paragraph (c) of  the definition of "Delivery" and shall
     be maintained by  the Trustee, as collateral agent,  pending maturity or
     disposition, through  continued registration  of the  Trustee's (or  its
     custodian's or it nominee's) ownership of such security, in its capacity
     as collateral agent.

     Effective upon Delivery of  any Reserve Account Property in the  form of
Physical Property, book-entry  securities or  uncertificated securities,  the
Trustee shall be  deemed to have purchased such  Reserve Account Property for
value, in good faith and without notice of any adverse claim thereto.

     (f)  Each of the Seller  and the Servicer agrees to take  or cause to be
taken such  further actions,  to execute,  deliver and  file or  cause to  be
executed,   delivered  and  filed  such  further  documents  and  instruments
(including  any  UCC  financing  statements  or this  Agreement)  as  may  be
determined to be necessary  in an Opinion of Counsel to  the Seller delivered
to the Trustee in order to perfect  the interests created by this Section and
otherwise  fully to  effectuate the  purposes, terms  and conditions  of this
Section.  The Seller shall:

            (i)  promptly execute, deliver and file any financing statements,
     amendments,  continuation  statements,  assignments,  certificates,  and
     other  documents with  respect to  such interests  and perform  all such
     other acts  as may be necessary  in order to perfect or  to maintain the
     perfection of the Trustee's security interest; and

           (ii)  file  the  necessary   financing  statements  or  amendments
     thereto within  five days, and promptly  notify the Trustee of  any such
     filing, after the occurrence of any of the following:  (1) any change in
     its corporate name or any trade name;  (2) any change in the location of
     its chief executive  office or principal place of  business; and (3) any
     merger or  consolidation or  other change in  its identity  or corporate
     structure and promptly notify the Trustee of any such filings.

     (g)  The Trustee  shall  not  enter  into any  subordination  or  inter-
creditor agreement with respect to the Reserve Account Property.

     (h)  Following the payment in full of the Certificate Balance and of all
other  amounts   owing  or  to   be  distributed  under  this   Agreement  to
Certificateholders and the termination of  the Trust, any amount remaining on
deposit in the Reserve Account shall be distributed to the Seller.

     SECTION 5.08.  Statements to Certificateholders.   On each Distribution
                    --------------------------------
Date, the Servicer shall provide to the Trustee for the Trustee to forward to
each Certificateholder  of  record as  of  the  most recent  Record  Date,  a
statement substantially in the form of  Exhibit E setting forth at least  the
following  information  as  to  each  Class of  Certificates  to  the  extent
applicable:

            (i)  the  amount of such  distribution allocable to  principal of
     each class of Certificates;

           (ii)  the amount  of such  distribution allocable  to interest  of
     each class of Certificates;

          (iii)  the Pool Balance as of the close of business on the last day
     of the preceding Collection Period;

           (iv)  the  Class A  Certificate Balance  and  Class B  Certificate
     Balance and the Class A Pool Factor and Class B Pool Factor after giving
     effect to all payments reported under clause (i) above on such date;

            (v)  the amount  of the Servicing  Fee paid to the  Servicer with
     respect to the  related Collection Period or Collection  Periods, as the
     case may be;

           (vi)  the amount of the Class  A Principal Carryover Shortfall and
     Class  A Interest Carryover  Shortfall and  Class B  Principal Carryover
     Shortfall and Class  B Interest Carryover  Shortfall, as applicable,  if
     any, on such Distribution Date and  the change in the Class A  Principal
     Carryover Shortfall and Class A Interest Carryover Shortfall and Class B
     Principal  Carryover Shortfall and Class B Interest Carryover Shortfall,
     as applicable, from the preceding Distribution Date;

          (vii)  the amount  of aggregate  Realized Losses,  if any, for  the
     second preceding Collection Period;

         (viii)  the aggregate Purchase Amounts for Receivables, if any, that
     were repurchased in such period;

           (ix)  the   amount  otherwise   distributable  to   the   Class  B
     Certificateholders  that is distributed to Class A Certificateholders on
     such Distribution Date;

            (x)  the  balance of  the Reserve  Account  on such  Distribution
     Date,  after giving  effect to  deposits  and withdrawals  made on  such
     Distribution Date;

           (xi)  the  aggregate Payahead  Balance  and  the  change  in  such
     balance from the preceding Distribution Date;

          (xii)  for Distribution Dates  during the Funding Period  (if any),
     the remaining Pre-Funded Amount; and

         (xiii)  for  the first Distribution  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 Receivables and is passed through as payments of principal
     of the Certificates.

Each  amount set forth  pursuant to subclauses  (i), (ii), (v)  or (vi) above
shall  be expressed  as  a dollar  amount  per $1,000  of  original principal
balance of a Class A or Class B Certificate, as applicable.

     SECTION 5.9.   Tax Returns.   The Trustee shall deliver to each Holder
                    -----------
of a  Certificate, as  may be required  by the  Code and  applicable Treasury
Regulations,  such information  as may be  required to enable  each Holder to
prepare its federal and state income tax returns.

     SECTION 5.10.  Net Deposits.   As an administrative convenience, unless
                    ------------
the Servicer  is required to  remit collections daily,  the Servicer will  be
permitted to  make the deposit  of collections on the  Receivables, aggregate
Advances and Purchase  Amounts for or with respect to  each Collection Period
net  of  distributions  to be  made  to  the Servicer  with  respect  to such
Collection Period.  The Servicer, however, will account to the Trustee and to
the Certificateholders as if  all deposits, distributions and transfers  were
made individually.


                                  ARTICLE VI

                               The Certificates
                               ----------------

     SECTION 6.01.  The Certificates.   Unless otherwise specified in this
                    ----------------
Agreement,  the Certificates  shall be  issued  in fully  registered form  in
minimum  denominations of  $1,000.   The  Certificates shall  be executed  on
behalf of the Trust by manual or facsimile signature of an authorized officer
of the  Trustee. Certificates bearing  the manual or facsimile  signatures of
individuals who  were,  at the  time  when such  signatures shall  have  been
affixed, authorized  to sign on behalf of the  Trust, shall be validly issued
and  entitled to  the benefit  of this  Agreement, notwithstanding  that such
individuals or any of them shall have ceased to be so authorized prior to the
authentication and delivery of such Certificates or did not hold such offices
at the date of authentication and delivery of such Certificates.

     A transferee of a Certificate shall become a Certificateholder and shall
be  entitled   to  the   rights  and   subject  to  the   obligations  of   a
Certificateholder   hereunder  upon   such  transferee's   acceptance  of   a
Certificate  duly registered in  such transferee's  name pursuant  to Section
6.03.

     SECTION 6.02.  Authentication of Certificates.   The Trustee shall cause
                    ------------------------------
the Certificates  to be executed  on behalf  of the Trust,  authenticated and
delivered  to or  upon the  written  order of  the Depositor,  signed  by its
chairman  of the  board, its  president,  any vice  president, secretary,  or
assistant treasurer, without further corporate action  by the Depositor, in  
authorized denominations, pursuant to this Agreement.   No Certificate shall 
entitle its Holder to any benefit under this Agreement or shall be  valid for
any purpose unless there shall appear on such Certificate a certificate of 
authentication substantially  in  the  form  set  forth  in  Exhibit  A  or
Exhibit B,  as appropriate, executed by the Trustee by manual signature. Such
authentication shall  constitute conclusive evidence  that such Certificate  
shall have been duly authenticated and delivered hereunder.   All Certificates
shall be dated the date of their authentication.

     SECTION 6.03.  Registration of Transfer and Exchange of
                    ----------------------------------------
Certificates.   The Certificate Registrar shall keep or cause to be kept, at
- ------------
the  office or  agency maintained  pursuant  to Section  6.08, a  Certificate
Register  in  which,  subject  to  such  reasonable  regulations  as  it  may
prescribe, the Trustee shall provide for the registration of Certificates and
of  transfers and  exchanges  of  Certificates as  herein  provided.   Unless
otherwise  specified in  this Agreement,  the  Trustee shall  be the  initial
Certificate Registrar.

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

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

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

     SECTION 6.04.  Mutilated, Destroyed, Lost or Stolen Certificates.  If
                    -------------------------------------------------
(a)  any  mutilated  Certificate  shall  be  surrendered  to the  Certificate
Registrar,  or if  the Certificate  Registrar shall  receive evidence  to its
satisfaction of  the destruction, loss  or theft  of any Certificate  and (b)
there  shall be delivered  to the Certificate Registrar  and the Trustee such
security or  indemnity  as may  be required  by  them to  save each  of  them
harmless,  then in  the  absence of  notice  that such  Certificate  has been
acquired  by a bona fide purchaser, the Trustee  on behalf of the Trust shall
execute, and the  Trustee shall authenticate and deliver, in  exchange for or
in lieu of any  such mutilated, destroyed, lost or stolen  Certificate, a new
Certificate of like tenor and denomination.  In connection  with the issuance
of any new Certificate  under this Section,  the Trustee and the  Certificate
Registrar may  require the payment  of a sum  sufficient to cover any  tax or
other  governmental charge that may be imposed  in connection therewith.  Any
duplicate  Certificate issued  pursuant  to  this  Section  shall  constitute
conclusive  evidence of  ownership in  the  Trust, as  if originally  issued,
whether or not  the lost, stolen or  destroyed Certificate shall be  found at
any time.

     SECTION 6.05.  Persons Deemed Owners.  Prior to due presentation of a
                    ---------------------
Certificate  for registration  of transfer,  the Trustee  or  the Certificate
Registrar  may  treat  the Person  in  whose name  any  Certificate  shall be
registered as  the owner  of such  Certificate for the  purpose of  receiving
distributions pursuant to Section 5.06 and for all other purposes whatsoever,
and neither the Trustee nor the  Certificate Registrar shall be bound by  any
notice to the contrary.

     SECTION 6.06.  Access to List of Certificateholders' Names and
                    -----------------------------------------------
Addresses.  The Trustee shall furnish or cause to be furnished to the
- ---------
Servicer, within  15 days after receipt by the  Trustee of a request therefor
from the  Servicer in  writing,  a list,  in such  form as  the Servicer  may
reasonably require, of  the names and addresses of  the Certificateholders as
of the most recent Record Date.  If  three or more Certificateholders, or one
or more Holders  of Class A Certificates evidencing not less  than 25% of the
Certificate Balance  apply in  writing to the  Trustee, and  such application
states   that   the    applicants   desire   to   communicate    with   other
Certificateholders with respect to their rights under this Agreement or under
the Certificates and such application shall  be accompanied by a copy of  the
communication that  such  applicants propose  to transmit,  then the  Trustee
shall,  within five  Business Days  after the  receipt for  such application,
afford such  applicants access  during normal business  hours to  the current
list  of  Certificateholders.    Each  Holder, by  receiving  and  holding  a
Certificate, shall be deemed to have agreed  to hold neither the Servicer nor
the Trustee accountable  by reason of the disclosure of its name and address,
regardless of the source from which such information was derived.

     SECTION 6.07.  Maintenance of Office or Agency.   The Trustee shall
                    -------------------------------
maintain in  the Borough of  Manhattan, The City  of New  York, an office  or
offices  or agency  or agencies  where  Certificates may  be surrendered  for
registration of transfer or exchange and where notices and demands to or upon
the Trustee in respect of the Certificates  and this Agreement may be served.
The Trustee initially  designates the Corporate Trust Office  as specified in
this Agreement  as its  office for  such purposes.   The  Trustee shall  give
prompt written notice to the Servicer and to Certificateholders of any change
in the location of the Certificate Register or any such office or agency.

     SECTION 6.08.  Book-Entry Certificates.   The Class A Certificates and,
                    -----------------------
if so specified in this Agreement, the Class  B Certificates may be issued in
the form  of one  or  more typewritten  Certificates representing  Book-Entry
Certificates, to  be delivered  by, or  on behalf  of, the  Depositor to  the
initial Clearing Agency, which, unless otherwise specified in this Agreement,
shall be  The  Depository Trust  Company.   In  such  case, the  Certificates
delivered to  the Depository Trust  Company shall initially be  registered on
the  Certificate Register  in the  name  of Cede  & Co.,  the nominee  of the
initial Clearing Agency,  and no Certificate Owner will  receive a definitive
certificate   representing   such   Certificate  Owner's   interest   in  the
Certificates,  except  as  provided  in  Section  6.10.    Unless  and  until
definitive,  fully  registered Certificates  (the  "Definitive Certificates")
have been issued to such Certificate Owners pursuant to Section 6.10:

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

           (ii)  the  Depositor, the Servicer,  the Certificate Registrar and
     the  Trustee  may  deal  with  the  Clearing  Agency  for  all  purposes
     (including the making of distributions on such Certificates) as the sole
     Holder of such Certificates and shall have no  obligation to the related
     Certificate Owners;

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

           (iv)  the rights  of such  Certificate Owners  shall be  exercised
     only  through  the  Clearing  Agency  and  shall  be  limited  to  those
     established by law  and agreements between  such Certificate Owners  and
     the Clearing Agency and/or  the Clearing Agency Participants.   Pursuant
     to  the Depository Agreement,  unless and until  Definitive Certificates
     are issued  pursuant to Section  6.10, the initial Clearing  Agency will
     make book-entry  transfers among  the Clearing  Agency Participants  and
     receive and  transmit distributions  of principal and  interest on  such
     Certificates to such Clearing Agency Participants; and

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

     SECTION 6.09.  Notices to Clearing Agency.  Whenever notice or other
                    --------------------------
communication to  the Certificateholders  is required  under this  Agreement,
unless  and  until   Definitive  Certificates  shall  have   been  issued  to
Certificate Owners  pursuant to  Section 6.10, the  Trustee and  the Servicer
shall  give all such notices and communications  specified herein to be given
to Certificate Owners to the Clearing Agency.

     SECTION 6.10.  Definitive Certificates.  If (i) the Servicer advises the
                    -----------------------
Trustee in  writing that the Clearing Agency is  no longer willing or able to
properly  discharge its responsibilities  under the Depository  Agreement and
the Trustee or the Depositor is unable to locate a qualified  successor, (ii)
the Depositor at its option advises the  Trustee in writing that it elects to
terminate the  book-entry system through  the Clearing Agency or  (iii) after
the  occurrence  of an  Event  of  Default, Certificate  Owners  representing
beneficial interests  aggregating not less  than a majority of  the aggregate
outstanding  principal amount  of  the  Book-Entry  Certificates  advise  the
Trustee and  the  Clearing Agency  in  writing  that the  continuation  of  a
book-entry  system  through the  Clearing  Agency is  no  longer in  the best
interests of  the Certificate Owners,  then the Clearing Agency  shall notify
all Certificate Owners and the Trustee of the occurrence of such event and of
the  availability of Definitive Certificates to Certificate Owners requesting
the same.    Upon  surrender to the  Trustee of the  typewritten Certificates
representing  the Book-Entry Certificates by the Clearing Agency, accompanied
by registration instructions, the Trustee shall  execute and authenticate the
Definitive  Certificates in accordance with the  instructions of the Clearing
Agency.    None  of the Depositor,  the Certificate Registrar  or the Trustee
shall  be  liable for  any delay  in  delivery of  such instructions  and may
conclusively  rely   on,  and  shall   be  protected  in  relying   on,  such
instructions.   Upon  the issuance  of Definitive  Certificates, the  Trustee
shall   recognize   the   Holders   of   the   Definitive   Certificates   as
Certificateholders  hereunder.  The Definitive Certificates shall be printed,
lithographed or  engraved  or may  be  produced in  any  other manner  as  is
reasonably acceptable to the Trustee, as evidenced by its execution thereof.


                                 ARTICLE VII

                                The Depositor
                                -------------

     SECTION 7.01.  Representations of Depositor.  The Depositor makes the
                    ----------------------------
following representations on which the Trustee shall be deemed to have relied
in accepting  the Receivables in  trust and executing and  authenticating the
Certificates.  The representations speak as of the execution  and delivery of
this Agreement and as of the Closing Date, in the case of Initial Receivables
and as of the applicable Subsequent Transfer Date, in the case  of Subsequent
Receivables, if any,  and shall survive  the sale of  the Receivables to  the
Trustee.

            (i)  Organization and Good Standing.  The Depositor is duly
                 ------------------------------
organized and validly  existing as a corporation  in good standing  under the
laws of the State of Oregon,  with power and authority to own  its properties
and to conduct its business as  such properties are currently owned and  such
business is presently conducted, and had at all relevant times, and  has, the
corporate  power,  authority   and  legal  right  to  acquire   and  own  the
Receivables.

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

          (iii)  Power and Authority.  The Depositor has the corporate power
                 -------------------
and authority to  execute and  deliver this  Agreement and to  carry out  its
respective terms;  the Depositor  has full  power and  authority to sell  and
assign the property to be sold and assigned to and deposited with the Trustee
as part of the Trust, and the Depositor  shall have duly authorized such sale
and  assignment to  the Trustee,  as applicable,  by all  necessary corporate
action;  and the execution, delivery and performance of this Agreement and of
each  Subsequent   Transfer  Assignment   or  Eligible   Investment  Transfer
Assignment, as applicable,  shall have been duly authorized  by the Depositor
by all necessary corporate action.

           (iv)  Binding Obligation.  This Agreement, each Subsequent
                 ------------------
Transfer  Assignment  and  Eligible  Investment  Transfer   Assignment,  when
executed and  delivered by the  Depositor, shall constitute legal,  valid and
binding obligations  of the  Depositor enforceable in  accordance with  their
respective terms.

            (v)  No Violation.  The consummation of the transactions
                 ------------
contemplated by this  Agreement and the fulfillment  of the terms hereof  and
thereof do not  conflict with, result in  any breach of any of  the terms and
provisions of, or  constitute (with  or without  notice or lapse  of time)  a
default under, the articles of  incorporation or bylaws of the  Depositor, or
any indenture,  agreement or  other instrument  to which  the Depositor is  a
party or by which it is bound; or result in the creation or imposition of any
Lien upon any of its properties pursuant to the  terms of any such indenture,
agreement or  other instrument  (other than pursuant  to this  Agreement); or
violate any law or, to the best of the Depositor's knowledge, any order, rule
or  regulation applicable to the Depositor of any  court or of any federal or
state   regulatory  body,   administrative  agency   or  other   governmental
instrumentality having jurisdiction over the Depositor or its properties.

           (vi)  No Proceedings.  To the Depositor's best knowledge, there
                 --------------
are  no proceedings  or  investigations pending,  or  threatened, before  any
court,  regulatory   body,  administrative  agency   or  other   governmental
instrumentality having  jurisdiction over  the Depositor  or its  properties:
(i) asserting the  invalidity of  this Agreement  or  the Certificates;  (ii)
seeking  to prevent the issuance  of the Certificates  or the consummation of
any of  the transactions  contemplated by this  Agreement; (iii)  seeking any
determination or  ruling  that  might  materially and  adversely  affect  the
performance by the  Depositor of its  obligations under,  or the validity  or
enforceability of,  this Agreement  or the Certificates,  or (iv)  that might
adversely affect the federal income tax attributes of the Certificates.

     SECTION 7.02.  Corporate Existence.  During the term of this Agreement,
                    -------------------
the Depositor will  keep in full force  and effect its existence,  rights and
franchises  as  a corporation  under  the laws  of  the  jurisdiction of  its
incorporation and will  obtain and preserve its qualification  to do business
in each jurisdiction in which such qualification is or shall be  necessary to
protect  the validity  and enforceability  of this  Agreement and  each other
instrument or agreement necessary or appropriate to the proper administration
of this Agreement and the transactions contemplated hereby and thereby.

     SECTION 7.03.  Liabilities of Depositor; Indemnities.  The Depositor
                    -------------------------------------
shall be liable in accordance herewith only  to the extent of the obligations
specifically undertaken by the Depositor under this Agreement.

            (i)  The  Depositor shall indemnify, defend and hold harmless the
     Trustee and the Trust from and against any taxes that may at any time be
     asserted  against  the  Trustee  or   the  Trust  with  respect  to  the
     transactions  contemplated in this Agreement, including any sales, gross
     receipts, general corporation, tangible personal property, privilege, or
     license taxes (but,  in the case of  the Trust, not including  any taxes
     asserted  with  respect  to,  and  as  the  date of,  the  sale  of  the
     Receivables  to  the Trust  or the  issuance  and original  sale  of the
     Certificates,  or asserted with respect to ownership of the Receivables,
     or federal or other income taxes arising out of the distributions on the
     Certificates) and costs and expenses in defending against the same.

           (ii)  The  Depositor shall indemnify, defend and hold harmless the
     Trustee and the  Certificateholders from and against any loss, liability
     or  expense   incurred  by  reason   of  (a)  the   Depositor's  willful
     misfeasance, bad  faith or negligence  in the performance of  its duties
     under  this  Agreement,  or  by  reason of  reckless  disregard  of  its
     obligations and duties under this  Agreement, and (b) the Depositor's or
     Trust's violation of federal or state securities laws in connection with
     the offering and sale of the Certificates.

          (iii)  The  Depositor shall indemnify, defend and hold harmless the
     Trustee  and  its officers,  directors,  employees and  agents  from and
     against all  costs, expenses,  losses, claims,  damages and  liabilities
     arising  out  of  or  incurred  in connection  with  the  acceptance  or
     performance of the trusts and duties in this Agreement contained, except
     to  the  extent  that  such   cost,  expense,  loss,  claim,  damage  or
     liabilities  shall be  due  to  the willful  misfeasance,  bad faith  or
     negligence (except for errors in judgment) of the Trustee.

     Indemnification  under this  Section shall  survive  the resignation  or
removal  of the  Trustee  and the  termination of  this  Agreement and  shall
include reasonable fees  and expenses of counsel and  expenses of litigation.
If  the  Depositor shall  have  made any  indemnity  payments to  the Trustee
pursuant to this Section and the Trustee thereafter shall collect any of such
amounts from  others, the  Trustee shall promptly  repay such amounts  to the
Depositor, without interest.

     SECTION 7.04.  Merger or Consolidation of, or Assumption of the
                    ------------------------------------------------
Obligations of, Depositor.   Any Person (a) into which the Depositor may be
- -------------------------
merged or consolidated, (b) which may result from any merger or consolidation
to which  the Depositor  shall be  a party or  (c) which  may succeed  to the
properties and assets of the Depositor substantially as a whole, which Person
in any of the foregoing cases executes an agreement of assumption  to perform
every  obligation  of  the  Depositor  under this  Agreement,  shall  be  the
successor to the  Depositor hereunder without the execution or  filing of any
document  or  any  further act  by  any  of the  parties  to  this Agreement;
provided,  however,  that   (i)  immediately  after  giving  effect  to  such
transaction,  no representation  or warranty  made pursuant  to Section  3.01
shall have been  breached and no Event of Default, and  no event which, after
notice or lapse of time, or both, would become an Event of Default shall have
happened and  be continuing, (ii) the  Depositor shall have delivered  to the
Trustee an Officers' Certificate and an Opinion of  Counsel each stating that
such consolidation, merger  or succession  and such  agreement of  assumption
comply  with this Section and that all conditions precedent, if any, provided
for in this Agreement relating to  such transaction have been complied  with,
(iii) the Rating Agency Requirement shall have been satisfied with respect to
such transaction and (iv)  the Depositor shall have delivered to  the Trustee
an Opinion of  Counsel stating that, in  the opinion of such  Counsel, either
(A)  all  financing  statements and  continuation  statements  and amendments
thereto have been executed and filed that are necessary fully to preserve and
protect  the interest  of the  Trustee in  the Receivables  and  reciting the
details of such filings or (B) no such action shall be necessary to  preserve
and protect such interest.   Notwithstanding anything herein to the contrary,
the execution  of the foregoing  agreement of assumption and  compliance with
clauses  (i),  (ii),  (iii)  and  (iv)  above  shall  be  conditions  to  the
consummation of  the transactions  referred to  in clauses  (a),  (b) or  (c)
above.

     SECTION 7.05.  Limitation on Liability of Depositor and Others.  The
                    -----------------------------------------------
Depositor and any director, officer,  employee or agent of the  Depositor may
rely in good faith on the  advice of counsel or on any document  of any kind,
prima  facie properly  executed and  submitted by  any Person  respecting any
matters arising hereunder.  The  Depositor shall not be under any  obligation
to  appear  in,  prosecute or  defend  any  legal action  that  shall  not be
incidental  to its obligations under  this Agreement and  that in its opinion
may involve it in any expense or liability.

     SECTION 7.06.  Depositor May Own Certificates.  The Depositor and any
                    ------------------------------
Affiliate thereof  may in  its individual or  any other  capacity become  the
owner or pledgee of Certificates with the same rights as it would  have if it
were not the Depositor  or an Affiliate thereof, except as otherwise provided
herein.

     SECTION 7.07.  No Transfer of Excess Amounts.   The Depositor hereby
                    -----------------------------
covenants that, except as otherwise provided  in this Agreement, it will  not
transfer, pledge or assign to any Person any part of its right to receive any
amounts in excess of the Reserve Account Specified Amount pursuant to Section
5.07(c) and (h) unless it has first delivered to the  Trustee and each Rating
Agency an  Opinion  of Counsel  in  form and  substance  satisfactory to  the
Trustee stating that such transfer  will not (i) adversely affect  the status
of the Trust as a grantor trust pursuant to subpart E, part I of subchapter J
of the Code or (ii) cause the Reserve  Account to be taxable as a corporation
under the  Code.   The Depositor  shall give  written notice  to each  Rating
Agency of any proposed transfer, pledge or assignment to any Person of all or
any part of its right to receive such excess amounts.


                                 ARTICLE VIII

                                 The Servicer
                                 ------------

     SECTION 8.01.  Representations of Servicer.  The Servicer makes the
                    ---------------------------
following representations on which the Trustee shall be deemed to have relied
in accepting  the Receivables in  trust and executing and  authenticating the
Certificates.  The  representations speak as of the execution and delivery of
this  Agreement and  as of  the  Closing Date,  in  the case  of the  Initial
Receivables and as of the applicable Subsequent Transfer Date, in the case of
the  Subsequent Receivables,  if  any, and  shall  survive  the sale  of  the
Receivables to the Trustee.

     (a)  Organization and Good Standing.  The Servicer is duly organized and
          ------------------------------
validly existing  as a  corporation in good  standing under  the laws  of the
state of its  incorporation, with power  and authority to own  its properties
and to conduct its business as  such properties are currently owned and  such
business is presently conducted, and had at all relevant times, and  has, the
corporate power, authority and legal right  to acquire, own, sell and service
the Receivables and to hold the Receivable Files as custodian.

     (b)  Due Qualification.   The Servicer is duly qualified to do business
          -----------------
as a foreign  corporation in  good standing, and  has obtained all  necessary
licenses and approvals  in all jurisdictions in which the  ownership or lease
of property or  the conduct of its  business (including the servicing  of the
Receivables as required by this Agreement) shall require such qualifications.

     (c)  Power and Authority.   The Servicer has the power and authority to
          -------------------
execute and deliver this  Agreement and to carry out their  respective terms;
and  the execution, delivery and performance  of this Agreement has been duly
authorized by the Servicer by all necessary corporate action.

     (d)  Binding Obligation.   This Agreement constitutes the legal, valid
          ------------------
and binding obligations of the  Servicer enforceable in accordance with their
respective terms.

     (e)  No Violation.   The consummation of the transactions contemplated
          ------------
by this Agreement and the fulfillment  of the terms hereof and thereof  shall
not conflict  with, result in any  breach of any of the  terms and provisions
of, or constitute (with or without notice  or lapse of time) a default under,
the articles of incorporation  or bylaws of  the Servicer, or any  indenture,
agreement or other instrument to which the Servicer is a party or by which it
is bound; or result in the creation or imposition of any Lien upon any of its
properties pursuant  to the terms of  any such indenture, agreement  or other
instrument (other than this Agreement); or violate any law or, to the best of
the Servicer's  knowledge, any  order, rule or  regulation applicable  to the
Servicer   of  any  court  or  of  any  federal  or  state  regulatory  body,
administrative   agency   or   other  governmental   instrumentality   having
jurisdiction over the Servicer or its properties.

     (f)  No Proceedings.  To the Servicer's best knowledge, there are no
          --------------
proceedings  or  investigations  pending, or  threatened,  before  any court,
regulatory  body, administrative agency or other governmental instrumentality
having jurisdiction  over the Servicer  or its properties: (i)  asserting the
invalidity of this Agreement or the Certificates, (ii) seeking to prevent the
issuance of  the Certificates or the consummation  of any of the transactions
contemplated  by this  Agreement, (iii) seeking  any determination  or ruling
that might materially and adversely affect the performance by the Servicer of
its obligations under,  or the validity or enforceability  of, this Agreement
or  the  Certificates, or  (iv)  relating  to the  Servicer  and  which might
adversely affect the federal income tax attributes of the Certificates.

     (g)  No Insolvent Obligors.  As of the related Cutoff Date, no Obligor
          ---------------------
on  a Receivable shall be shown  on the Receivable Files  as the subject of a
bankruptcy proceeding.

     SECTION 8.02.  Indemnities of Servicer.  The Servicer shall be liable
                    -----------------------
in accordance  herewith only  to the extent  of the  obligations specifically
undertaken by the Servicer under this Agreement.

     (a)  The Servicer shall defend, indemnify and hold harmless the Trustee,
the Trust,  the Certificateholders and the Depositor from and against any and
all costs, expenses, losses, damages, claims, and liabilities, arising out of
or  resulting from  the use, ownership  or operation  by the Servicer  or any
Affiliate thereof of a Financed Asset.

     (b)  The Servicer shall indemnify, defend and hold harmless the Trustee,
the Depositor, the  Trust and the Certificateholders from and against any and
all costs, expenses,  losses, claims, damages, and liabilities  to the extent
that such cost, expense, loss, claim,  damage, or liability arose out of,  or
was imposed upon any such Person through, the negligence, willful misfeasance
or  bad faith  of the Servicer  in the  performance of its  duties under this
Agreement or  by reason of reckless  disregard of its  obligations and duties
under this Agreement.

     For purposes  of this Section,  in the event  of the termination  of the
rights and obligations  of U.S. Bank  (or any successor  thereto pursuant  to
Section 8.03) as Servicer pursuant to Section  9.01, or a resignation by such
Servicer pursuant to  this Agreement, such Servicer shall be deemed to be the
Servicer pending appointment of a successor Servicer (other than the Trustee)
pursuant to Section 9.02.

     Indemnification  under this  Section shall  survive  the resignation  or
removal of the Trustee or the termination of this Agreement and shall include
reasonable fees and expenses of counsel  and expenses of litigation.  If  the
Servicer shall have made any indemnity  payments pursuant to this Section and
the  recipient thereafter  collects any  of  such amounts  from others,  such
Person shall promptly repay such amounts to the Servicer, without interest.

     SECTION 8.03.  Merger or Consolidation of, or Assumption of the
                    ------------------------------------------------
Obligations of, Servicer.  Any Person (a) into which the Servicer may be
- ------------------------
merged or consolidated, (b) which may result from any merger or consolidation
to which  the  Servicer shall  be  a party,  (c)  which may  succeed  to  the
properties and assets  of the Servicer substantially  as a whole or  (d) with
respect to the  Servicer's obligations hereunder, which is  a corporation 50%
or more of  the voting stock  of which is  owned, directly or  indirectly, by
___________ which Person executed an agreement of assumption to perform every
obligation of  the Servicer hereunder shall be  the successor to the Servicer
under this Agreement without further act on the part of any of the parties to
this Agreement; provided, however, that  (i) immediately after giving  effect
to such transaction, no Event of Default and no event which, after notice  or
lapse of time, or both,  would become an Event of Default shall have happened
and be  continuing, (ii) the Servicer shall have  delivered to the Trustee an
Officers'  Certificate and  an  Opinion  of Counsel  each  stating that  such
consolidation,  merger or succession and such  agreement of assumption comply
with this  Section and  that all  conditions precedent  provided for in  this
Agreement relating  to such  transaction have been  complied with,  (iii) the
Rating  Agency Condition  shall  have  been satisfied  with  respect to  such
transaction  and (iv)  the Servicer shall  have delivered  to the  Trustee an
Opinion of Counsel stating  that, in the opinion of such  counsel, either (A)
all financing statements  and continuation statements and  amendments thereto
have been executed and filed that are necessary fully to preserve and protect
the interest of  the Trustee in the  Receivables and reciting the  details of
such filings or (B) no such action shall be necessary to preserve and protect
such  interest.    Notwithstanding  anything  herein  to  the  contrary,  the
execution of  the  foregoing  agreement of  assumption  and  compliance  with
clauses  (i),  (ii),  (iii)  and  (iv)  above  shall  be  conditions  to  the
consummation  of the  transactions referred  to in  clauses (a),  (b) or  (c)
above.

     SECTION 8.04.  Limitation on Liability of Servicer and Others.  Neither
                    ----------------------------------------------
the Servicer nor any of the  directors, officers, employees or agents of  the
Servicer shall be under any liability to the Trust or the Certificateholders,
except as  provided  under  this  Agreement, for  any  action  taken  or  for
refraining from the  taking of any action  pursuant to this Agreement  or for
errors in judgment; provided, however,  that this provision shall not protect
the Servicer or any such Person against any liability that would otherwise be
imposed by  reason of  willful misfeasance,  bad faith  or negligence  in the
performance of duties or by  reason of reckless disregard of obligations  and
duties  under  this Agreement.    The  Servicer  and any  director,  officer,
employee or agent of the Servicer may  rely in good faith on any document  of
any kind prima facie properly executed and submitted by any Person respecting
any matters arising under this Agreement.

     Except as  provided in this  Agreement, the Servicer shall  not be under
any obligation to appear in, prosecute or  defend any legal action that shall
not be incidental to its duties to service the Receivables in accordance with
this Agreement and  that in  its opinion  may involve  it in  any expense  or
liability; provided, however, that the Servicer  may undertake any reasonable
action that it may deem necessary  or desirable in respect of this  Agreement
and the rights and duties of the parties to this  Agreement and the interests
of the Certificateholders under this Agreement.


                                  ARTICLE IX

                                   Default
                                   -------

     SECTION 9.01.  Events of Default.  If any one of the following events
                    -----------------
("Events of Default") shall occur and be continuing:

     (a)  Any failure by the  Servicer to deliver to the  Trustee for deposit
to the Collection Account or the Distribution Account any proceeds or payment
required  to be  so delivered under  the terms  of the Certificates  and this
Agreement that shall continue unremedied for a  period of three Business Days
after written notice  of such failure  is received by  the Servicer from  the
Trustee or after discovery of such failure by an officer of the Servicer; or

     (b)  Failure by the Servicer or the Depositor,  as the case may be, duly
to observe  or to  perform in  any material  respect any  other covenants  or
agreements of the Servicer or the Depositor (as the case may be) set forth in
the Certificates or in this Agreement, which failure shall (a) materially and
adversely affect the rights of Certificateholders and (b) continue unremedied
for a  period of  60 days  after the  date on  which written  notice of  such
failure, requiring the same to be remedied, shall have been given (1) to  the
Servicer or the Depositor (as the  case may be) by the Trustee or  (2) to the
Servicer or  the Depositor (as  the case  may be) and  to the Trustee  by the
Holders of Class A Certificates  evidencing not less than 25% of the  Class A
Certificate Balance; or

     (c)  The occurrence of an Insolvency  Event with respect to the Servicer
or the Depositor;

then,  and in each and every case, so  long as the Event of Default shall not
have been remedied, either the Trustee or the Holders of Class A Certificates
evidencing not less  than 25% of the  Class A Certificate Balance,  by notice
then  given  in writing  to the  Servicer  (and to  the  Trustee if  given by
Certificateholders) may  terminate all of  the rights and  obligations (other
than the obligations  set forth in Section  8.02) of the Servicer  under this
Agreement.  On or after the receipt  by the Servicer of such written  notice,
all authority and power  of the Servicer under  this Agreement, whether  with
respect to the  Certificates or the Receivables or  otherwise, shall, without
further  action,  pass to  and be  vested  in the  Trustee or  such successor
Servicer as may be appointed under Section 9.02; and, without limitation, the
Trustee  is hereby authorized and empowered to execute and deliver, on behalf
of the  predecessor Servicer, as  attorney-in-fact or otherwise, any  and all
documents and other  instruments, and to do  or accomplish all other  acts or
things necessary or  appropriate to  effect the  purposes of  such notice  of
termination,  whether  to  complete  the  transfer  and  endorsement  of  the
Receivables and  related documents, or  otherwise.  The  predecessor Servicer
shall cooperate  with the successor Servicer and the Trustee in effecting the
termination of the  responsibilities and rights  of the predecessor  Servicer
under this  Agreement, including the  transfer to the successor  Servicer for
administration by  it of all cash amounts  that shall at the time  be held by
the predecessor  Servicer for deposit,  or shall thereafter be  received with
respect  to any  Receivable.   All reasonable  costs and  expenses (including
attorneys'  fees) incurred  in connection  with  transferring the  Receivable
Files to the  successor Servicer and amending this Agreement  to reflect such
succession  as  Servicer  pursuant to  this  Section  shall  be  paid by  the
predecessor  Servicer upon presentation  of reasonable documentation  of such
costs and  expenses.  Upon receipt of notice of the occurrence of an Event of
Default, the Trustee shall give notice thereof to the Rating Agencies.

     SECTION 9.02.  Appointment of Successor.   (a)  Upon the Servicer's
                    ------------------------
receipt of  notice of termination pursuant to  Section 9.01 or the Servicer's
resignation in accordance  with the terms of this  Agreement, the predecessor
Servicer  shall continue  to perform  its  functions as  Servicer under  this
Agreement, in the case of termination, only until the date specified  in such
termination  notice  or,  if  no  such  date  is specified  in  a  notice  of
termination, until  receipt of such  notice and, in the  case of resignation,
until the later of  (x) the date 45 days from the delivery  to the Trustee of
written notice of  such resignation (or written confirmation  of such notice)
in accordance  with the terms of this  Agreement and (y) the  date upon which
the predecessor Servicer shall become unable to act as Servicer, as specified
in the notice  of resignation and  accompanying Opinion of  Counsel.  In  the
event of  the Servicer's termination  hereunder, the Trustee shall  appoint a
successor Servicer, and  the successor Servicer shall accept  its appointment
by a  written assumption in form  acceptable to the  Trustee.   In  the event
that  a successor  Servicer  has not  been  appointed at  the  time when  the
predecessor Servicer has  ceased to act as  Servicer in accordance with  this
Section, the Trustee without further action shall automatically be  appointed
the  successor  Servicer  and  shall  be  entitled  to  the  Servicing  Fee. 
Notwithstanding the above, the Trustee  shall, if it shall be  legally unable
so to act, appoint, or petition a court of competent jurisdiction to appoint,
any established institution having a net  worth of not less than $100,000,000
and  whose  regular business  shall  include  the  servicing of  (automotive)
(marine) (recreational vehicle)  receivables as the successor to the Servicer
under this Agreement.

     (b)  Upon  appointment, the  successor Servicer  (including  the Trustee
acting as successor Servicer) shall be  the successor in all respects to  the
predecessor Servicer and shall be subject to all the responsibilities, duties
and liabilities arising thereafter relating thereto placed on the predecessor
Servicer and  shall be entitled  to the Servicing Fee  and all of  the rights
granted  to the  predecessor Servicer  by the  terms and  provisions  of this
Agreement.

     (c)  The Servicer may not resign unless it is prohibited from serving as
such by law.

     SECTION 9.03.  Repayment of Advances.  If the Servicer shall change, the
                    ---------------------
predecessor  Servicer  shall   be  entitled  to  receive   reimbursement  for
Outstanding Advances pursuant  to Sections 5.03 and 5.04  with respect to all
Advances made by the predecessor Servicer.

     SECTION 9.04.  Notification to Certificateholders.  Upon any termination
                    ----------------------------------
of, or appointment of a successor  to, the Servicer pursuant to this  Article
XVIII,   the  Trustee   shall   give  prompt   written   notice  thereof   to
Certificateholders and to the Rating Agencies.

     SECTION 9.05.  Waiver of Past Defaults.  The Holders of Class A
                    -----------------------
Certificates evidencing not  less than a majority of  the Class A Certificate
Balance may,  on behalf of all Holders of  Certificates, waive any default by
the  Servicer  in  the  performance  of its  obligations  hereunder  and  its
consequences, except a default in making any required deposits to or payments
from  the Trust Accounts  in accordance with  this Agreement.   Upon any such
waiver of a past default, such default shall cease to exist, and any Event of
Default arising  therefrom shall be  deemed to have  been remedied for  every
purpose of this Agreement.   No such waiver shall extend to any subsequent or
other default or impair any right consequent thereon.


                                  ARTICLE X

                                 The Trustee
                                 -----------

     SECTION 10.01. Duties of Trustee.   (a)  If an Event of Default has
                    -----------------
occurred and is  continuing, the Trustee shall exercise the rights and powers
vested in it by  this Agreement and use the same degree of  care and skill in
their  exercise  as  a  prudent  person  would  exercise  or  use  under  the
circumstances in the conduct of such person's own affairs; provided, however,
that if  the Trustee  shall assume  the duties  of the  Servicer pursuant  to
Section 9.02, the Trustee  in performing such duties shall use  the degree of
skill  and attention  customarily exercised  by  a servicer  with respect  to
automobile receivables that it services for itself or others.

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


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

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

     (c)  The  Trustee shall  take and  maintain custody  of the  Schedule of
Receivables included as  an exhibit to  this Agreement  and shall retain  all
Servicer's  Certificates   identifying  Receivables  that   become  Purchased
Receivables and Liquidated Receivables.

     (d)  The  Trustee shall not be liable with  respect to any action taken,
suffered  or  omitted to  be  taken in  good  faith in  accordance  with this
Agreement  or  at  the  direction of  the  Holders  of  Class  A Certificates
evidencing not  less than 25% of the Class  A Certificate Balance relating to
the  time, method  and  place of  conducting  any proceeding  for  any remedy
available to the Trustee, or exercising any trust or power conferred upon the
Trustee under this Agreement;

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

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

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

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

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

     SECTION 10.02. Certain Matters Affecting Trustee.   Except as otherwise
                    ---------------------------------
provided in Section 10.01:

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

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

          (c)  The Trustee  shall be under  no obligation to exercise  any of
     the rights or  powers vested in it  by this Agreement, or  to institute,
     conduct or  defend any litigation  under this Agreement at  the request,
     order  or direction  of any  of the  Certificateholders pursuant  to the
     provisions  of this Agreement, unless such Certificateholders shall have
     offered to  the  Trustee reasonable  security or  indemnity against  the
     costs, expenses and liabilities that may be incurred therein or thereby.

          (d)  The Trustee shall not be liable for any action taken, suffered
     or  omitted by it  in good faith  which it believes to  be authorized or
     within  its  rights or  powers  conferred  upon  it by  this  Agreement;
     provided,  that such conduct does not constitute willful misconduct, bad
     faith or negligence on the part of the Trustee.

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

     SECTION 10.03. Trustee Not Liable for Certificates or Receivables.  The
                    --------------------------------------------------
recitals contained herein and in the Certificates (other than the certificate
of authentication on  the Certificates) shall  be taken as the  statements of
the Depositor or the Servicer, as the case may be, and the Trustee assumes no
responsibility  for the  correctness  thereof.   The  Trustee  shall make  no
representations as to the validity or sufficiency of this Agreement or of the
Certificates  (other   than  the   certificate  of   authentication  on   the
Certificates),  or of any Receivable or  related document.  The Trustee shall
at  no time have any  responsibility or liability for  or with respect to the
legality, validity and  enforceability of any  Receivable, or the  perfection
and  priority  of any  security interest  created  by any  Receivable  in any
Financed Asset or the maintenance of any such perfection and priority, or for
or with respect to  the efficacy of the Trust or its  ability to generate the
payments  to be  distributed  to  Certificateholders  under  this  Agreement,
including, without limitation: the existence,  condition and ownership of any
Financed Asset; the  existence and enforceability  of any insurance  thereon;
the existence and  contents of any Receivable or any computer or other record
thereof; the validity of the assignment of any Receivable to the  Trust or of
any  intervening  assignment;   the  completeness  of  any   Receivable;  the
performance or enforcement of any Receivable; the compliance by the Depositor
or the Servicer with any warranty or representation made under this Agreement
or  in  any  related  document and  the  accuracy  of  any  such warranty  or
representation  or any  action  of the  Servicer  taken in  the  name of  the
Trustee.

     SECTION 10.04. Trustee May Own Certificates.  The Trustee in its
                    ----------------------------
individual  or  any  other  capacity  may become  the  owner  or  pledgee  of
Certificates and may  deal with  the Depositor  and the  Servicer in  banking
transactions with the same rights as it would have if it were not Trustee.

     SECTION 10.05. Trustee's Fees and Expenses.  The Servicer shall pay to
                    ---------------------------
the  Trustee,  and the  Trustee  shall  be  entitled to  receive,  reasonable
compensation  as shall have  been separately agreed  upon before  the date of
this  Agreement between  the Depositor and  the Trustee  (which shall  not be
limited by any provision of law regarding the compensation of a trustee of an
express trust) for all services rendered by it in the execution of the trusts
created by  this Agreement and in the exercise and  performance of any of the
Trustee's  powers  and duties  under this  Agreement.   The Trustee  shall be
entitled to be reimbursed by the Depositor for its  reasonable expenses under
this   Agreement,  including   the  reasonable  compensation,   expenses  and
disbursements of such  agents, representatives,  experts and  counsel as  the
Trustee may employ  in connection  with the exercise  and performance of  its
rights and duties under this Agreement.

     SECTION 10.06. Eligibility Requirements for Trustee.  The Trustee shall
                    ------------------------------------
at all  times be  a corporation  having an office  in the  same state  as the
location of  the Corporate Trust  Office; organized and doing  business under
the laws of such state or the United States of America; authorized under such
laws  to exercise  corporate  trust  powers; having  a  combined capital  and
surplus of at least $50,000,000 and subject to supervision or examination  by
federal or  state authorities;  and having (or  having a  parent that  has) a
rating  of  at least  Baa3 by  Moody's.   If  such corporation  shall publish
reports of condition at least annually pursuant to law or to the requirements
of the aforesaid supervising or examining authority, then  for the purpose of
this Section,  the combined capital and surplus  of such corporation shall be
deemed to be its combined capital and surplus as set forth in its most recent
report of condition  so published.   In case  at any time  the Trustee  shall
cease to be eligible  in accordance with the provisions of  this Section, the
Trustee shall resign immediately in the manner  and with the effect specified
in Section 10.07.

     SECTION 10.07. Resignation or Removal of Trustee.  The Trustee may at
                    ---------------------------------
any time resign  and be discharged from  the trusts hereby created  by giving
written notice  thereof  to the  Servicer.   Upon  receiving such  notice  of
resignation, the  Servicer  shall promptly  appoint  a successor  Trustee  by
written  instrument, in  duplicate, one  copy  of which  instrument shall  be
delivered to the resigning Trustee and one copy to the successor Trustee.  If
no  successor  Trustee  shall  have  been  so  appointed  and  have  accepted
appointment within 30  days after the giving  of such notice of  resignation,
the resigning  Trustee may petition  any court of competent  jurisdiction for
the appointment of a successor Trustee.

     If at any time the Trustee shall cease to be eligible in accordance with
the  provisions of  Section  10.06 and  shall fail  to  resign after  written
request therefor  by the  Servicer, or if  at any  time the Trustee  shall be
legally unable  to act,  or shall  be adjudged  bankrupt or  insolvent, or  a
receiver of the Trustee or of its property shall  be appointed, or any public
officer shall take  charge or control  of the Trustee  or of its  property or
affairs for the purpose of rehabilitation, conservation or  liquidation, then
the  Servicer may  remove the  Trustee.   If  the Servicer  shall  remove the
Trustee under  the  authority  of the  immediately  preceding  sentence,  the
Servicer shall promptly appoint a successor Trustee by written instrument, in
duplicate, one  copy of which instrument  shall be delivered  to the outgoing
Trustee so  removed and one copy to the  successor Trustee, and shall pay all
fees owed to the outgoing Trustee.

     Any resignation or removal of the Trustee and appointment of a successor
Trustee pursuant to  any of the provisions  of this Section shall  not become
effective until acceptance  of appointment by the successor  Trustee pursuant
to Section 10.08 and payment  of all fees and  expenses owed to the  outgoing
Trustee.  The Servicer shall provide notice of such resignation or removal of
the Trustee to each of the Rating Agencies.

     SECTION 10.08. Successor Trustee.  Any successor Trustee appointed
                    -----------------
pursuant  to Section  10.07 shall  execute,  acknowledge and  deliver to  the
Servicer  and  to  its  predecessor  Trustee  an  instrument  accepting  such
appointment under this Agreement, and thereupon the resignation or removal of
the predecessor Trustee  shall become effective  and such successor  Trustee,
without any further act, deed or  conveyance, shall become fully vested  with
all the rights, powers, duties and  obligations of its predecessor under this
Agreement,  with  like  effect  as  if  originally named  as  Trustee.    The
predecessor Trustee  shall upon payment  of its fees and  expenses deliver to
the successor  Trustee all  documents and statements  and monies  held by  it
under  this Agreement;  and the  Servicer and  the predecessor  Trustee shall
execute and  deliver  such  instruments  and  do such  other  things  as  may
reasonably be required for fully and  certainly vesting and confirming in the
successor Trustee all such rights, powers, duties and obligations.

     No  successor  Trustee shall  accept  appointment  as  provided in  this
Section unless at the time of such acceptance such successor Trustee shall be
eligible pursuant to Section 10.06.

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

     SECTION 10.09. Merger or Consolidation of Trustee.  Any corporation into
                    ----------------------------------
which  the Trustee  may  be merged  or  converted or  with  which it  may  be
consolidated,  or any  corporation resulting  from any merger,  conversion or
consolidation  to which  the  Trustee shall  be a  party, or  any corporation
succeeding to all or substantially all of the corporate trust business of the
Trustee,  shall be  the successor  of  the Trustee  hereunder, provided  such
corporation  shall  be  eligible  pursuant  to  Section  10.06,  without  the
execution or filing of any  instrument or any further act on the  part of any
of the parties hereto, anything herein to the  contrary notwithstanding.  The
Trustee shall  mail notice of any such merger  or consolidation to the Rating
Agencies

     SECTION 10.10. Appointment of Co-Trustee or Separate Trustee. 
                    ---------------------------------------------
Notwithstanding any other provisions of this Agreement, at any  time, for the
purpose of meeting any  legal requirements of  any jurisdiction in which  any
part  of the Trust  or any  Financed Asset  may at the  time be  located, the
Servicer  and  the Trustee  acting jointly  shall  have the  power  and shall
execute and deliver  all instruments to appoint one or  more Persons approved
by the Trustee  to act as co-trustee,  jointly with the Trustee,  or separate
trustee or separate trustees, of all or any part of the Trust, and to vest in
such  Person, in such capacity and for the benefit of the Certificateholders,
such title  to  the Trust  or any  part  thereof and,  subject to  the  other
provisions of  this Section, such  powers, duties,  obligations, rights,  and
trusts as the Servicer  and the Trustee may consider necessary  or desirable.
If the Servicer  shall not  have joined  in such appointment  within 15  days
after the receipt by it of  a request so to do, the Trustee  alone shall have
the power to make such appointment.  No co-trustee or separate  trustee under
this  Agreement  shall be  required to  meet  the terms  of eligibility  as a
successor Trustee pursuant to Section 10.06  and no notice of the appointment
of any co-trustee or separate  trustee shall be required pursuant to  Section
10.08.

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

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

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

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

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

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

     SECTION 10.11. Representations and Warranties of Trustee.  The Trustee
                    -----------------------------------------
shall  make  the  following  representations  and  warranties  on  which  the
Depositor and Certificateholders shall be deemed to rely:

            (i)  The Trustee is a banking corporation duly organized, validly
     existing  and  in  good  standing  under  the  laws   of  its  place  of
     incorporation.

           (ii)  The  Trustee has full  corporate power, authority  and legal
     right to execute and deliver, and to perform its obligations under, this
     Agreement, and  shall have taken  all necessary action to  authorize the
     execution and delivery of, and the performance of its obligations under,
     this Agreement.

          (iii)  This Agreement shall  have been duly executed  and delivered
     by the Trustee.

     SECTION 10.12. No Bankruptcy Petition.  The Trustee, by entering into
                    ----------------------
this  Agreement,  and  each Certificateholder,  by  accepting  a Certificate,
hereby covenant and agree  that they will not at any  time institute against,
or join any other Person in  instituting against, the Depositor or the  Trust
any  bankruptcy,  reorganization,   arrangement,  insolvency  or  liquidation
proceedings,  or  other  similar  proceedings  under  any  federal  or  state
bankruptcy  or  similar law  in  connection  with  the Certificates  or  this
Agreement.

     SECTION 10.13. Trustee's Certificate.   On or as soon as practicable
                    ---------------------
after each  Record Date  as of  which Receivables  shall be  assigned to  the
Depositor  or the  Servicer  pursuant  to Section  10.14,  the Trustee  shall
execute a  Trustee's Certificate (in the form of  Exhibit H-1 or Exhibit H-2,
as  applicable),  based  on  the  information  contained  in  the  Servicer's
Certificate  for the  related  Collection Period,  amounts  deposited to  the
Collection  Account  and   notices  received  pursuant  to   this  Agreement,
identifying the Receivables repurchased by the  Depositor pursuant to Section
3.02 or purchased by the Servicer  pursuant to Section 4.07 or Section  11.02
during  such Collection Period, and shall deliver such Trustee's Certificate,
accompanied  by a  copy of  the  Servicer's Certificate  for such  Collection
Period, to  the Depositor  or  the Servicer,  as applicable.   The  Trustee's
Certificate submitted with  respect to such Distribution Date  shall operate,
as  of  such   Distribution  Date,  as   an  assignment,  without   recourse,
representation or warranty, to the  Depositor or the Servicer, as applicable,
of all the Trustee's right, title and interest in and to any such Repurchased
Receivable  and to  the  other property  conveyed to  the Trust  with respect
thereto,  and all  security and  documents relating thereto,  such assignment
being an assignment outright and not for security.

     SECTION 10.14. Trustee's Assignment of Repurchased Receivables.  With
                    -----------------------------------------------
respect to all  Receivables repurchased by the Depositor  pursuant to Section
3.02 or purchased  by the Servicer pursuant to Section 4.07 or Section 11.02,
the Trustee shall by a  Trustee's Certificate (in the form of  Exhibit H-1 or
Exhibit  H-2,  as  applicable) assign,  without  recourse,  representation or
warranty, to the Depositor or the Servicer,  as applicable, all the Trustee's
right, title  and  interest in  and  to any  such  Receivable and  the  other
property  conveyed to the  Trust with respect  thereto, and all  security and
documents relating thereto, such assignment being an assignment  outright and
not for security.


                                  ARTICLE XI

                                 Termination
                                 -----------

     SECTION 11.01. Termination of the Trust.   (a)  The respective
                    ------------------------
obligations  and  responsibilities of  the  Depositor, the  Servicer  and the
Trustee  created  hereby  and  the  Trust created  by  this  Agreement  shall
terminate (i) upon the payment  to Certificateholders of all amounts required
to be  paid to  them pursuant to  this Agreement  and the disposition  of all
property  held as part of the Trust and  (ii) at the time provided in Section
11.02; provided, however,  that in no event  shall the trust created  by this
Agreement continue beyond  the expiration of 21  years from the death  of the
last survivor of the descendants of Joseph P. Kennedy, the late ambassador of
the United  States to the Court  of St. James's,  living on the date  of this
Agreement.  The Servicer shall promptly notify the Trustee of any prospective
termination pursuant to this Section.

     (b)  Except as  provided in Section 11.01(a), neither  the Depositor nor
any Owner shall be entitled to revoke or terminate the Trust.

     (c)  Notice of any termination of the Trust, specifying the Distribution
Date upon which Certificateholders shall surrender their Certificates  to the
Trustee  for  payment of  the  final  distribution  and cancellation  of  the
Certificates, shall be  given by the Trustee by  letter to Certificateholders
mailed not earlier than the 15th  day and not later than the 25th  day of the
month  next  preceding  the  specified  Distribution  Date  stating  (A)  the
Distribution Date upon which final payment of the Certificates shall be  made
upon presentation  and surrender  of the  Certificates at the  office of  the
Trustee therein designated, (B) the amount of such final payment and (C) that
the  Record  Date otherwise  applicable  to  such  Distribution Date  is  not
applicable, payments being  made only upon presentation and  surrender of the
Certificates at the  office of the  Trustee therein specified.   The  Trustee
shall  give such  notice  to the  Certificate  Registrar (if  other  than the
Trustee)  at the  time such  notice  is given  to  Certificateholders.   Upon
presentation and surrender of the Certificates, the Trustee shall cause to be
distributed to Certificateholders amounts distributable on such  Distribution
Date pursuant to Section 5.06.

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

     SECTION 11.02. Optional Purchase of All Receivables.  On the last day
                    ------------------------------------
of  any Collection Period as of which the  Pool Balance shall be less than or
equal to 10% of the Original Pool Balance, the Servicer shall have the option
to purchase the corpus of the Trust; provided, however, that the Servicer may
not effect any such purchase if  at such time the rating of  ______________'s
long-term  debt obligations is less than  Baa3 by Moody's, unless the Trustee
shall have received  an Opinion of Counsel  to the effect that  such purchase
would not constitute a fraudulent  conveyance.  To exercise such  option, the
Servicer  shall deposit  an amount  into the  Collection Account  pursuant to
Section  5.05 equal  to the  aggregate  Purchase Amount  for the  Receivables
(including  defaulted Receivables),  plus the  appraised value  of any  other
property held  by the  Trust, such  value to  be determined  by an  appraiser
mutually agreed  upon  by  the  Servicer  and  the  Trustee.    The  Servicer
thereafter shall succeed to all interests in and to the Trust.


                                 ARTICLE XII

                           Miscellaneous Provisions
                           ------------------------

     SECTION 12.01. Amendment.  This Agreement may be amended by the
                    ---------
Depositor,  the  Servicer  and  the  Trustee,  without  the  consent  of  the
Certificateholders,  to  cure any  ambiguity,  to correct  or  supplement any
provisions in this Agreement or for  the purpose of adding any provisions  to
or changing  in any manner or eliminating any  provision in this Agreement or
of modifying  in any manner  the rights of the  Certificateholders; provided,
however, that such  action shall not, as  evidenced by an Opinion  of Counsel
delivered  to the  Trustee,  adversely  affect in  any  material respect  the
interests of any Certificateholder.

     This Agreement  may also be amended from time  to time by the Depositor,
the Servicer  and the  Trustee with  the consent  of the  Holders of  Class A
Certificates and Class B Certificates  (which consent shall be conclusive and
binding on such Holders and on all future Holders of such Certificates and of
any Certificates issued upon the transfer  therefor or in exchange thereof or
in lieu thereof,  whether or not  notation of such  consent is made  upon the
Certificates), each voting as a class, evidencing not less than a majority of
the   Class  A   Certificate  Balance  and   Class  B   Certificate  Balance,
respectively, for the  purpose of adding any provisions to or changing in any
manner or  eliminating  any  of  the  provisions of  this  Agreement,  or  of
modifying  in  any manner  the  rights of  the  Certificateholders; provided,
however, that no  such amendment shall (a)  increase or reduce in  any manner
the amount of, or accelerate or delay the timing of, collections  of payments
on Receivables or  distributions that  shall be  required to be  made on  any
Certificate or (b) reduce the aforesaid percentage of the Class A Certificate
Balance  and Class  B Certificate  Balance required  to consent  to any  such
amendment  without  the consent  of  the  Holders  of all  Certificates  then
outstanding.

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

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

     Prior to the  execution of any amendment to this  Agreement, the Trustee
shall be entitled to receive and rely upon an Opinion of Counsel stating that
the execution of such amendment is authorized or permitted by  this Agreement
and  the Opinion of Counsel referred to in Section (12.02(i)(1)). The Trustee
may,  but shall  not be  obligated  to, enter  into any  such  amendment that
affects the Trustee's  own rights, duties or immunities  under this Agreement
or otherwise.

     SECTION 12.02. Protection of Title to Trust.   (a)  The Depositor shall
                    ----------------------------
execute and file such financing statements and cause to be executed and filed
such continuation statements, all in such manner and in such places as may be
required by law fully to preserve,  maintain and protect the interest of  the
Certificateholders and  the Trustee  in the Receivables  and in  the proceeds
thereof.   The Depositor  shall deliver  (or cause  to be  delivered) to  the
Trustee file-stamped copies of, or filing receipts for, any document filed as
provided above, as soon as available following such filing.

     (b)  Neither  the Depositor  nor  the Servicer  shall  change its  name,
identity or corporate structure in any manner that would, could or might make
any financing statement  or continuation statement  filed in accordance  with
paragraph  (a)  above seriously  misleading  within  the meaning  of  Section
9-402(7) of  the UCC, unless  it shall have given  the Trustee at  least five
days' prior written notice thereof  and shall have promptly filed appropriate
amendments  to  all  previously filed  financing  statements  or continuation
statements.

     (c)  Each of the Depositor and the  Servicer shall have an obligation to
give the Trustee at least 60 days' prior written notice of  any relocation of
its  principal executive  office  if, as  a  result of  such relocation,  the
applicable provisions of the UCC would require the filing of any amendment of
any  previously filed  financing  or  continuation statement  or  of any  new
financing  statement, and  shall  promptly  file any  such  amendment or  new
financing statement.  The Servicer shall  at all times maintain its principal
executive  office and  each office  from which  it shall  service Receivables
within the United States of America.

     (d)  The Servicer  shall  maintain  accounts  and  records  as  to  each
Receivable  accurately and  in sufficient  detail  to permit  (i) the  reader
thereof to know at any time the status of such Receivable, including payments
and recoveries  made and  payments owing (and  the nature  of each)  and (ii)
reconciliation between  payments or recoveries  on (or with respect  to) each
Receivable and  the amounts from time  to time deposited  in the Distribution
Account and Payahead Account in respect of such Receivable.

     (e)  The Servicer shall maintain its  computer systems so that, from and
after the  time  of sale  under  this Agreement  of  the Receivables  to  the
Trustee,  the Servicer's  master  computer  records  (including  any  back-up
archives) that refer to a Receivable  shall indicate clearly the interest  of
the Trust,  in such  Receivable, and  that such  Receivable is  owned by  the
Trustee.  Indication  of the  Trustee's ownership  of a  Receivable shall  be
deleted from  or modified on  the Servicer's computer systems  when, and only
when, such Receivable shall have been paid in full or repurchased.

     (f)  If at any time the Depositor or the Servicer shall propose to sell,
grant  a  security  interest  in,  or  otherwise  transfer  any  interest  in
automotive  receivables  to,  any  prospective  purchaser,  lender  or  other
transferee, the Servicer shall give  to such prospective purchaser, lender or
other  transferee  computer  tapes,  records  or  print-outs  (including  any
restored from  back-up archives)  that, if  they shall  refer  in any  manner
whatsoever to any Receivable, shall indicate clearly that such Receivable has
been sold and is owned by the Trustee.

     (g)  The Servicer shall permit  the Trustee and  its agents at any  time
during  normal business  hours  to  inspect, audit  and  make copies  of  and
abstracts from the Servicer's records regarding any Receivable.

     (h)  Upon request,  the Servicer  shall furnish to  the Trustee,  within
five Business Days, a list of all Receivables (by contract number and name of
Obligor) then held  as part of the  Trust, together with a  reconciliation of
such  list to  the Schedule  of  Receivables and  to each  of  the Servicer's
Certificates  furnished before such request indicating removal of Receivables
from the Trust.

     SECTION 12.03. Separate Counterparts.  This Agreement may be executed
                    ---------------------
by  the  parties  hereto in  separate  counterparts,  each of  which  when so
executed and delivered shall be an  original, but all such counterparts shall
together constitute but one and the same instrument.

     SECTION 12.04. Limitation on Rights of Certificateholders.   (a)  The
                    ------------------------------------------
death or incapacity  of any Certificateholder shall not  operate to terminate
this  Agreement  or the  Trust,  nor entitle  such  Certificateholder's legal
representatives  or heirs  to claim an  accounting or  to take any  action or
commence any proceeding  in any court for  a partition or  winding up of  the
Trust, nor  otherwise affect the  rights, obligations and liabilities  of the
parties to this Agreement or any of them.

     (b)  No  Certificateholder shall  have  any  right  to vote  (except  as
provided in  Section 12.01 or  9.05) or in  any manner otherwise  control the
operation and management  of the Trust or  the obligations of the  parties to
this Agreement; nor shall any provision in this Agreement or contained in the
Certificates be  construed so as  to constitute  the Certificateholders  from
time  to  time  as partners  or  members  of an  association;  nor  shall any
Certificateholder be under any liability to any third person by reason of any
action taken pursuant to any provision of this Agreement.

     (c)  No Certificateholder shall  have any right  to institute any  suit,
action or proceeding in  equity or at  law upon or under  or with respect  to
this  Agreement, unless: (i)  such Holder previously shall  have given to the
Trustee written notice of a continuing Event  of Default; (ii) the Holders of
Certificates evidencing  not less than  25% of the Certificate  Balance shall
have made written request upon the Trustee to institute such action,  suit or
proceeding in its  own name as  Trustee under this  Agreement and shall  have
offered to the  Trustee such reasonable indemnity  as it may require  against
the costs, expenses and liabilities to be incurred therein  or thereby; (iii)
the Trustee, for 60 days after its receipt of such notice,  request and offer
of indemnity  shall have neglected or  refused to institute  any such action,
suit or  proceeding; and (iv) during such 60-day  period no request or waiver
inconsistent with such  written request shall have been given  to the Trustee
by Holders  representing  a majority  of  the  Certificate Balance.    It  is
understood and intended  that no one  or more Holders  of Certificates  shall
have any right  in any manner whatever by  virtue of, or by  availing of, any
provisions of this  Agreement to affect, disturb  or prejudice the  rights of
any other Holders  of Certificates, or to  obtain or seek to  obtain priority
over or preference to  any other such Holder,  or to enforce any right  under
this Agreement, except in the manner provided in this Agreement.

     SECTION 12.05. Governing Law.  This Agreement SHALL BE CONSTRUED IN
                    -------------
ACCORDANCE WITH THE LAWS OF THE  STATE OF NEW YORK, WITHOUT REFERENCE TO  ITS
CONFLICT OF LAW PROVISIONS, AND  THE OBLIGATIONS, RIGHTS AND REMEDIES OF  THE
PARTIES  UNDER This  Agreement SHALL  BE DETERMINED  IN ACCORDANCE  WITH SUCH
LAWS.

     SECTION 12.06. Notices.  All demands, notices and communications upon
                    -------
or to the Depositor, the Servicer,  the Trustee or the Rating Agencies  under
this  Agreement  shall be  in  writing,  personally  delivered or  mailed  by
certified mail, return receipt  requested, and shall be  deemed to have  been
duly given upon receipt  (a) in the case of the Depositor,  to Morgan Stanley
ABS Capital II  Inc., 1585 Broadway, New York, New York 10036       Attention
of __________________, ((212)  -      ); (b) in the case of  the Servicer, to
____________________________________________________________________________,
_______________________________________________, Attention of _______________
((   )     -      ); (c) in  the case of the Trustee, at  the Corporate Trust
Office; (d) in the case of  Moody's, to Moody's Investors Service, Inc.,  ABS
Monitoring Department, 99 Church Street, New York, New York 10007; and (e) in
the case of  Standard &  Poor's, to  Standard & Poor's  Ratings Services,  25
Broadway - -  15th Floor, New York,  New York 10004, Attention:  Asset Backed
Surveillance Department.  Any notice required or permitted to be mailed  to a
Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown  in the Certificate Register.  Any  notice so
mailed within  the time  prescribed in this  Agreement shall  be conclusively
presumed  to have been duly given, whether or not the Certificateholder shall
receive such notice.

     SECTION 12.07. Severability of Provisions.  Any provision of this
                    --------------------------
Agreement that is  prohibited or unenforceable in any  jurisdiction shall, as
to  such jurisdiction,  be ineffective to  the extent of  such prohibition or
unenforceability  without  invalidating  the  remaining  provisions  of  this
Agreement, and any such prohibition  or unenforceability in any  jurisdiction
shall  not invalidate  or render  unenforceable such  provision in  any other
jurisdiction.

     SECTION 12.08. Assignment.  Notwithstanding anything to the contrary
                    ----------
contained  herein,  except as  provided  in  Sections 7.04  and  8.03  and as
provided in  the provisions of  this Agreement concerning the  resignation of
the  Servicer, this  Agreement may not  be assigned  by the Depositor  or the
Servicer without the prior written consent of the Trustee and the  Holders of
Certificates evidencing not less than 66% of the Certificate Balance.

     SECTION 12.09. Certificates Nonassessable and Fully Paid. 
                    -----------------------------------------
Certificateholders  shall not  be  personally liable  for obligations  of the
Trust. The interests  represented by the Certificates shall  be nonassessable
for any losses or expenses of the Trust or for any reason whatsoever.

     SECTION 12.10. Limitations on Rights of Others.  The provisions of this
                    -------------------------------
Agreement are  solely for  the benefit  of the Depositor,  the Servicer,  the
Trustee and  the Certificateholders, and  nothing in this  Agreement, whether
express or implied, shall be construed to give any other Person any legal  or
equitable right,  remedy or  claim in  respect of  the Trust  or under or  in
respect  of  this  Agreement  or  any  covenants,  conditions  or  provisions
contained herein.

     SECTION 12.11. Headings.  The headings of the various Articles and
                    --------
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

     SECTION 12.12. Nonpetition Covenants.   (a)  Notwithstanding any prior
                    ---------------------
termination  of this  Agreement, the  Servicer and  the Depositor  shall not,
prior to  the date that is one year and one day after the termination of this
Agreement  with respect  to the  Trust, acquiesce  to, petition  or otherwise
invoke  or cause the Trust  to invoke the process  of any court or government
authority for  the purpose  of commencing  or sustaining  a case  against the
Trust under any  federal or state bankruptcy,  insolvency or similar law,  or
appointing   a   receiver,   liquidator,    assignee,   trustee,   custodian,
sequestrator, or other similar official of the Trust or any substantial  part
of its property, or  ordering the winding up or liquidation of the affairs of
the Trust.

     (b)  Notwithstanding  any  prior  termination  of  this  Agreement,  the
Servicer shall not, prior to the date that is one year and  one day after the
termination of  this Agreement with  respect to the Depositor,  acquiesce to,
petition or otherwise invoke or cause the Depositor to invoke the  process of
any court or government authority for the purpose of commencing or sustaining
a  case  against  the  Depositor  under  any  federal  or  state  bankruptcy,
insolvency  or  similar  law, appointing  a  receiver,  liquidator, assignee,
trustee, custodian, sequestrator,
or other  similar official of  the Depositor or  any substantial part  of its
property,  or ordering the  winding up or  liquidation of the  affairs of the
Depositor.

                    *         *         *

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





                              (_________________) TRUST 199_-_


                                   By: ____________________
                                   Name:
                                   Title:



                              MORGAN STANLEY ABS CAPITAL II INC.,
                                   as Depositor


                                   By: ____________________
                                   Name:
                                   Title:



                              (_______________________),
                                    as Servicer


                                   By: ____________________
                                   Name:
                                   Title:





                                                                    EXHIBIT A

                         FORM OF CLASS A CERTIFICATE



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

DISTRIBUTIONS  IN  REDUCTION  OF  THE  PRINCIPAL  BALANCE  OF  THIS  CLASS  A
CERTIFICATE WILL  BE MADE IN  INSTALLMENTS AS SET FORTH  HEREIN. ACCORDINGLY,
THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS B CERTIFICATE AT ANY  TIME MAY
BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

NUMBER                                                            $          
R-                                                        CUSIP NO.          

                        (______________) TRUST 199_-_

                   ____%  ASSET BACKED CERTIFICATE, CLASS A

evidencing a  fractional undivided interest  in the Trust, as  defined below,
the property of which includes  a pool of (automotive) (marine) (recreational
vehicle) retail installment  sale contracts or installment  loans (as defined
herein) secured by new  and used (automobiles and light duty  trucks) (boats,
boat motors and accompanying travellers) (recreational vehicles).

(This Class A Certificate does not represent  an interest in or obligation of
Morgan Stanley ABS Capital II Inc., except to the extent described below.)

     THIS  CERTIFIES  THAT    _______________________________________ is  the
registered    owner    of    ______________________________________   DOLLARS
nonassessable,     fully-paid,    fractional     undivided    interest     in
(___________________)  Trust  199_-_  (the "Trust")  formed  pursuant  to the
Pooling   and   Servicing   Agreement   (the   "Agreement")   dated   as   of
_________________,  among  Morgan Stanley  ABS  Capital  II  Inc, a  Delaware
corporation,  as  depositor  (the  "Depositor"), _______________________,  as
servicer     (the      "Servicer")     and      ______________________,     a
________________________________   banking  association,   as  trustee   (the
"Trustee"), a summary of certain of the  pertinent provisions of which is set
forth below.   To the  extent not  otherwise defined herein,  the capitalized
terms used herein have the meanings assigned to them in the Agreement.

     This Certificate  is one  of a duly  authorized series  of Certificates,
designated as  the _____% Asset  Backed Certificates, Class A  (herein called
the  "Class  A Certificates"),  all  issued  under  the Agreement,  to  which
Agreement reference is hereby  made for a statement of the  respective rights
and obligations  thereunder of the  Depositor, the Servicer, the  Trustee and
Holders of the  Certificates.  The  Class A Certificates  are subject to  all
terms of the Agreement.

     The property  of the Trust  includes a  pool of retail  installment sale
contracts and installment loans for new and used  (automobiles and light duty
trucks)  (boats,  boat  motors  and  accompanying  travellers)  (recreational
vehicles) (the  "Receivables"), all monies  due under such Receivables  on or
after the  related Cutoff  Date, in the  case of Precomputed  Receivables, or
received on or after the related Cutoff Date, in the case of  Simple Interest
Receivables, security interests in the assets financed thereby, certain  bank
accounts and the proceeds thereof,  proceeds from claims on certain insurance
policies and all proceeds of the foregoing.

     Under the Agreement, there will be distributed on the ______ day of each
month  or, if such  ______ day is not  a Business Day,  the next Business Day
(each, a "Distribution  Date"), commencing on ______________________,  to the
Person in whose  name this Class A Certificate is registered  at the close of
business on the first day of the month in which such Distribution Date occurs
(the "Record  Date"), such Certificateholder's fractional  undivided interest
in  the amount  to  be  distributed to  Class  A  Certificateholders on  such
Distribution Date.

     It is  the intent of  the Depositor, the  Servicer, the Trustee  and the
Certificateholders  that, for  purposes of  federal income,  state and  local
income and single business tax and any other income  taxes, the Trust will be
treated as a  grantor trust and the Certificates will be treated as interests
in  a  grantor  trust.  The Depositor,  the  Servicer,  the  Trustee  and the
Certificateholders,   by  acceptance  of  a Certificate  or  of a  beneficial
interest in a Certificate, as the case may be, agree to treat, and to take no
action  inconsistent with  the treatment  of, the  Certificates for  such tax
purposes as interests in a grantor trust.

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

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

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

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

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

Date:                    (_________________) TRUST 199 __-__

                         By:  ______________________________,
                              not in  its individual  capacity but  solely as
                              Trustee


                         By:  ______________________________
                                   Authorized Signatory




                        CERTIFICATE OF AUTHENTICATION

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

Date:


                              __________________________________
                                          as Trustee


                              By:  ______________________________
                                        Authorized Signatory

                       (REVERSE OF CLASS A CERTIFICATE)


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

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

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

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

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

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

                                  ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE



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

_________________________________________________________________
the within Class A Certificate, and all rights thereunder, hereby irrevocably
constituting and  appointing _________________________ to transfer said Class
A Certificate on the books of  the Certificate Registrar, with full power  of
substitution in the premises.


Dated:

                                                             
                         ____________________________________
                                Signature Guaranteed:


                         ____________________________________/*//


_______________________

                                                                    EXHIBIT B

                         FORM OF CLASS B CERTIFICATE

THIS CLASS  B CERTIFICATE IS SUBORDINATE  TO THE PRIOR RIGHTS OF  THE CLASS A
CERTIFICATES IN ACCORDANCE WITH THE  POOLING AND SERVICING AGREEMENT REFERRED
TO BELOW.

THIS  CERTIFICATE  MAY NOT  BE PURCHASED BY OR TRANSFERRED TO ANY PERSON THAT
IS  AN  EMPLOYEE  BENEFIT  PLAN   SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1074, AS AMENDED
("ERISA"), OR SECTION 4975 OF THE INTERNAL  REVENUE CODE OF  1086, AS AMENDED
(THE "CODE"), OR ANY GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF ERISA,
SUBJECT TO ANY  FEDERAL, STATE OR  LOCAL LAW THAT IS,  TO A MATERIAL  EXTENT,
SIMILAR TO THE  FOREGOING PROVISIONS OF  ERISA OR THE  CODE (COLLECTIVELY,  A
"PLAN") OR  ANY PERSON INVESTING  THE ASSETS OF A PLAN EXCEPT AS  PROVIDED IN
THE AGREEMENT REFERRED TO HEREIN.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  PRINCIPAL  BALANCE  OF  THIS  CLASS  B
CERTIFICATE  WILL BE MADE IN INSTALLMENTS  AS SET FORTH HEREIN.  ACCORDINGLY,
THE OUTSTANDING PRINCIPAL  AMOUNT OF THIS CLASS B CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

NUMBER                                                          $            
R-                                                        CUSIP NO.          

                      (__________________) TRUST 199_-_

                   ____% ASSET BACKED CERTIFICATE, CLASS B

evidencing a  fractional undivided interest  in the Trust, as  defined below,
the property of which includes  a pool of (automotive) (marine) (recreational
vehicle) retail installment sale contracts (as defined herein) secured by new
and  used  (automobiles  and  light  duty trucks)  (boats,  boat  motors  and
accompanying travellers) (recreational vehicles).

(This Class B Certificate does not represent an interest in or  obligation of
Morgan Stanley ABS Capital II Inc., except to the extent described below.)

     THIS   CERTIFIES   THAT  ____________________________________   is   the
registered  owner  of   ____________________________  DOLLARS  nonassessable,
fully-paid,  fractional undivided interest in (___________) Trust 199_-_ (the
"Trust")  formed  pursuant   to  a  Pooling  and  Servicing   Agreement  (the
"Agreement") dated as  of _________________, among Morgan Stanley ABS Capital
Inc.,   a    Delaware   corporation,   as   depositor    (the   "Depositor"),
___________________,  as  servicer  (the  "Servicer")  and  _____________,  a
_______________ banking association, as trustee (the "Trustee"), a summary of
certain  of the pertinent  provisions of which  is set  forth below.   To the
extent not otherwise  defined herein, the capitalized terms  used herein have
the meanings assigned to them in the Agreement    .

     This Certificate  is one  of a duly  authorized series  of Certificates,
designated as the ____% Asset Backed Certificates, Class B (herein called the
"Class B Certificates")  all, issued under the Agreement,  to which Agreement
reference  is hereby  made  for  a statement  of  the respective  rights  and
obligations  thereunder of  the  Depositor,  the  Servicer, the  Trustee  and
HolderS of  the Certificates.   The Class B  Certificates are subject  to all
terms of the Agreement.

     The  property of  the Trust  includes  a pool  of (automotive)  (marine)
(recreational vehicle)  retail installment  sale contracts for  new and  used
(automobiles  and light  duty trucks)  (boats, boat  motors  and accompanying
travellers) (the "Receivables"), all monies  due under such Receivables on or
after  ___________________,  in  the  case  of  Precomputed  Receivables,  or
received  on or  after __________________,  in  the case  of Simple  Interest
Receivables, security  interests in  the vehicles  financed thereby,  certain
bank  accounts and  the proceeds  thereof,  proceeds from  claims on  certain
insurance policies and all proceeds of the foregoing.

     Under the Agreement,  there will be  distributed on the ________  day of
each month  or, if such _______ day is not  a Business Day, the next Business
Day (each, a  "Distribution Date"), commencing on  ______________________, to
the Person in whose name this Class B Certificate is registered at  the close
of business  on the first day  of the month  in which such  Distribution Date
occurs (the  "Record  Date"), subject  to the  prior rights  of  the Class  A
Certificateholders, such Certificateholder's fractional undivided interest in
the  amount  to  be  distributed   to  Class  B  Certificateholders  on  such
Distribution Date.

     It is the  intent of the  Depositor, the Servicer,  the Trustee and  the
Certificateholders  that, for  purposes of  federal income,  state and  local
income and single business tax and any other income taxes, the Trust will  be
treated as a grantor trust and the  Certificates will be treated as interests
in  a grantor  trust.   The  Depositor,  the Servicer,  the  Trustee and  the
Certificateholders,  by  acceptance  of  a  Certificate  or of  a  beneficial
interest in a Certificate, as the case may be, agree to treat, and to take no
action  inconsistent with  the treatment  of, the  Certificates for  such tax
purposes as interests in a grantor trust.

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

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

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

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

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


                         (__________________) TRUST 199_-_

                         by:  ______________________________,
                              not in  its individual capacity  but solely  as
                              Trustee



Date:                    by:  _______________________________
                                   Authorized Signatory


                        CERTIFICATE OF AUTHENTICATION

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


Date:                    __________________________________,
                                      as Trustee


                         by:  _______________________________
                                   Authorized Signatory



                       (REVERSE OF CLASS B CERTIFICATE)


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

     The Agreement  permits, with  certain exceptions  therein provided,  the
amendment thereof and  the modification of the rights  and obligations of the
Depositor,   the  Servicer   and  the   Trustee   and  the   rights  of   the
Certificateholders  under the  Agreement at  any time  by the  Depositor, the
Servicer and  the Trustee  with the  consent of  the Holders  of Certificates
evidencing not  less than a  majority of the  Certificate Balance.   Any such
consent  by the Holder  of this Class  B Certificate shall  be conclusive and
binding on such Holder and on all  future Holders of this Class B Certificate
and of any Class B Certificate issued upon the transfer hereof or in exchange
herefor or in  lieu hereof, whether or  not notation of such consent  is made
upon  this Class  B Certificate.  The  Agreement also  permits the  amendment
thereof, in certain limited circumstances, without the consent of the Holders
of any of the Certificates.
((
     Except  as provided  in  the  Agreement, the  Class  B Certificates  are
issuable  only  as  registered  certificates  without  coupons in  a  minimum
denominations  of $________.   As provided  in the  Agreement and  subject to
certain limitations  therein set forth, Class B Certificates are exchangeable
for new Class B Certificates  of authorized denominations evidencing the same
aggregate denomination, as requested by the Holder surrendering the same.  No
service  charge  will be  made  for  any  such  registration of  transfer  or
exchange, but the Trustee or the Certificate Registrar may require payment of
a  sum  sufficient  to  cover  any  tax  or  governmental charge  payable  in
connection therewith.

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

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

                                  ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE




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


_____________________________________________________________________________
the within Class B Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing ________________________ to transfer said Class B
Certificate on the  books of the Certificate  Registrar, with full power   of
substitution in the premises.


Dated:

                                                             
                    _________________________________________
                              Signature Guaranteed:


                         ____________________________/*//


_______________________

                                                                    EXHIBIT C

                        (FORM OF DEPOSITORY AGREEMENT)



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

         _____________________________________________________________
                               (Name of Issuer)


         _____________________________________________________________
                              (Name of Trustee)


                                                             
                                                          ___________________
                                                                 (Date)      

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


          Re:  __________________________________________________
               __________________________________________________
               __________________________________________________
                              (Issue Description)

Ladies and Gentlemen:

     This letter sets forth our understanding with respect to certain matters
relating to the above-referenced issue  (the "Securities").  Trustee will act
as trustee with respect to the Securities pursuant to a trust indenture dated
__,   199_    (the   "Document").    _________________________________   (the
"Underwriter")  is distributing the  Securities through The  Depository Trust
Company ("DTC").

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

     I.   Prior to closing on the Securities on ________________, 199_, there
shall be deposited  with DTC one Security certificate  registered in the name
of  DTC's nominee, Cede & Co., for  each stated maturity of the Securities in
the  face  amounts  set  forth on  Schedule  A  hereto,  the  total of  which
represents 100% of the principal amount of such Securities.  If, however, the
aggregate  principal  amount  of  any  maturity  exceeds  $150  million,  one
certificate will be  issued with respect  to each $150  million of  principal
amount and  an additional  certificate will  be  issued with  respect to  any
remaining principal  amount.   Each $150 million  certificate shall  bear the
following legend:

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

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

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


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

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

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

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

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

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


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

     VIII.     Interest  payments and  principal payments  that  are part  of
periodic principal-and-interest payments shall be  received by Cede & Co., as
nominee of DTC, or  its registered assigns in same-day funds  on each payment
date  (or the  equivalent in  accordance with  existing arrangements  between
Issuer or Trustee and DTC).  Such payments shall be made payable to the order
of Cede & Co.  Absent any other existing arrangements, such payments shall be
addressed as follows:

                         Manager; Cash Receipts
                         Dividend Department
                         The Depository Trust Company
                         7 Hanover Square; 24th Floor
                         New York, NY 10004-2695

     IX.  (NOTE:  ISSUER MUST  REPRESENT ONE OF THE FOLLOWING, AND  CROSS OUT
THE OTHER:)

     Securities Eligible for DTC's Same-Day Funds Settlement ("SDFS") System.
Other  principal payments  (redemption  payments) shall  be made  in same-day
funds by Trustee in the manner  set forth in the SDFS Paying Agent  Operating
Procedures, a copy of which previously has been furnished to Trustee.

     Securities Eligible for DTC's Next-Day Funds Settlement ("NDFS") System.
Other  principal payments  (redemption payments)  shall be  made  in next-day
funds by Trustee to Cede & Co., as nominee of DTC, or its registered assigns,
on each payment date.   Such payments shall be made  payable to the order  of
Cede & Co., and shall be addressed as follows:

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

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

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

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

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

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

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

Notes:                                     Very truly yours,       
  A.   If  there  is  a  Trustee  (as     (Authorized Officer's Signature)
  defined    in   this    Letter   of
  Representations),  Trustee as  well
  as  Issuer must  sign this  Letter.     __________________________________
  If there is no Trustee,  in signing                   (Issuer)
  this    Letter     Issuer    itself     
  undertakes  to perform  all of  the
  obligations set forth herein.

                                           By: ______________________________
                                            (Authorized Officer's Signature)



  B.   Schedule      B       contains
  statements   that    DTC   believes
  accurately   describe    DTC,   the     __________________________________
  method   of   effecting  book-entry                  (Trustee)
  transfers       of       securities     
  distributed   through    DTC,   and
  certain related matters.


                                          By:________________________________
                                            (Authorized Officer's Signature)

                         _____________________________________
                               (Administrator)


                         By:  ________________________________
                              (Authorized Officer's Signature)

Received and Accepted:
THE DEPOSITORY TRUST COMPANY


By:  ___________________________

cc:  Underwriter
     Underwriter's Counsel

                                                                   SCHEDULE A

                               (Describe Issue)


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



                                  EXHIBIT D

                        FORM OF SERVICER'S CERTIFICATE

                     (___________________) TRUST 199__-__
                   ___% Asset Backed Certificates, Class A
                   ___% Asset Backed Certificates, Class B

Distribution Date:

Collection Period:

  Under the Pooling and Servicing Agreement dated as of _____________ by and
among Morgan Stanley ABS Capital II Inc., as Depositor, 
_____________________________, as Servicer, and __________________________,
as Trustee, the Servicer is required to prepare certain information each
month regarding current distributions to Certificateholders and the
performance of the Trust during the previous month.  The information that is
required to be prepared with respect to the Distribution Date and Collection
Period listed above is set forth below.  Certain of the information is
presented on the basis of an original principal amount of $1,000 per Class A
Certificate or Class B Certificate, as appropriate, and certain other
information is presented based upon the aggregate amounts for the Trust as a
whole.

A.   Information Regarding the Current Monthly Distribution.

     1.   Class A Certificates.

          (a)  The aggregate amount of the distribution to Class A
               Certificateholders . . . . . . . . . . . . . . . .  $_________

          (b)  The amount of the distribution set forth in paragraph A.1.(a)
               above in respect of interest . . . . . . . . . . .  $_________

          (c)  The amount of the distribution set forth in paragraph A.1.(a)
               above in respect of principal  . . . . . . . . . .  $_________

          (d)  The amount of the distribution set forth in paragraph A.1.(a)
               above per $1,000 interest  . . . . . . . . . . . .  $_________

          (e)  The amount of the distribution set forth in paragraph A.1.(b)
               above per $1,000 interest  . . . . . . . . . . . .  $_________

          (f)  The amount of the distribution set forth in paragraph A.1.(c)
               above per $1,000 interest  . . . . . . . . . . . .  $_________


     2.   Class B Certificates.

          (a)  The aggregate amount of the distribution to Class B
               Certificateholders . . . . . . . . . . . . . . . .  $_________

          (b)  The amount of the distribution set forth in paragraph A.2(a)
               above in respect of interest . . . . . . . . . . .  $_________

          (c)  The amount of the distribution set forth in paragraph A.2(a)
               above in respect of principal  . . . . . . . . . .  $_________

          (d)  The amount of the distribution set forth in paragraph A.2(a)
               above per $1,000 interest  . . . . . . . . . . . .  $_________

          (e)  The amount of the distribution set forth in paragraph A.2(b)
               above per $1,000 interest  . . . . . . . . . . . .  $_________


          (f)  The amount of the distribution set forth in paragraph A.2(c)
               above per $1,000 interest  . . . . . . . . . . . .  $_________

B.   Information Regarding the Performance of the Trust.

     1.   Pool Balance and Certificate Balances.

          (a)  The Pool Balance close of business on the last day of the
               preceding Collection Period  . . . . . . . . . . .  $_________

          (b)  The Class A Certificate Balance as of the close of business on
               the last day of the preceding Collection Period, after giving
               effect to payments allocated to principal set forth in
               Paragraph A.1(c) above . . . . . . . . . . . . . .  $_________

          (c)  The Class B Certificate Balance as of the close of business of
               the last day of the preceding Collection Period, after giving
               effect to payments allocated to principal set forth in
               paragraph A.2(c) above . . . . . . . . . . . . . .  $_________

          (d)  The Class A Pool Factor and the Class B Pool Factor as of the
               close of business on the last day of the preceding Collection
               Period . . . . . . . . . . . . . . . . . . . . . .  $_________

     2.   Servicing Fee and Advances.

          (a)  The aggregate amount of the Servicing Fee paid to the Servicer
               with respect to the preceding Collection Period  .  $_________

          (b)  The amount of such Servicing Fee per $1,000 
               interest . . . . . . . . . . . . . . . . . . . . .  $_________

          (c)  The amount of any unpaid Servicing Fee . . . . . .  $_________

          (d)  The change in the amount of any unpaid Servicing Fee from the
               previous Distribution Date . . . . . . . . . . . .  $_________

          (e)  Aggregate Advances on such Distribution Date . . .  $_________

     3.   Payment Shortfalls.

          (a)  The amount of the Class A Interest Carryover Shortfall after
               giving effect to the payments set forth in paragraph A.1(b)
               above  . . . . . . . . . . . . . . . . . . . . . .  $_________

          (b)  The amount of the Class A Principal Carryover Shortfall after
               giving effect to the payment set forth in paragraph A.1(c)
               above  . . . . . . . . . . . . . . . . . . . . . .  $_________

          (c)  The amount of the Class B Interest Carryover Shortfall after
               giving effect to the payments set forth in paragraph A.2(b)
               above  . . . . . . . . . . . . . . . . . . . . . .  $_________

          (d)  The amount of the Class B Principal Carryover Shortfall after
               giving effect to the payments set forth in paragraph A.2(c)
               above  . . . . . . . . . . . . . . . . . . . . . .  $_________

          (e)  The amount otherwise distributable to Class B
               Certificateholders that is distributed to Class A
               Certificateholders . . . . . . . . . . . . . . . .  $_________

     4.   Payahead Account.

          (a)  The aggregate Payahead Balance . . . . . . . . . .  $_________

          (b)  The change in the Payahead Balance from the previous
               Distribution Date  . . . . . . . . . . . . . . . .  $_________

     5.   Reserve Account.

          (a)  The Reserve Account balance after giving effect to
               distributions made on such Distribution Date . . .  $_________

          (b)  The change in the Reserve Account on such 
               Distribution Date  . . . . . . . . . . . . . . . .  $_________
                                                                  

                                                                   SCHEDULE A

                           SCHEDULE OF RECEIVABLES



                                                                   SCHEDULE B


                         LOCATION OF RECEIVABLE FILES



                                                                            
                                                

                                              EXHIBIT 4.3





                              FORM OF INDENTURE



                                   between



                     (__________________) TRUST 199_-_,
                                  as Issuer



                                     and



                      (_________________________________),
                             as Indenture Trustee



                        Dated as of ________ __, 199_ 







                                                                             
                                               


                              TABLE OF CONTENTS                          Page
                                  ARTICLE I

                  Definitions and Incorporation by Reference

SECTION 1.01.     Definitions   . . . . . . . . . . . . . . . . . . . .     2
SECTION 1.02.     Incorporation by Reference of Trust Indenture  Act        9
SECTION 1.03.     Rules of Construction   . . . . . . . . . . . . . . . .  10

                                  ARTICLE II

                                  The Notes

SECTION 2.01.     Form  . . . . . . . . . . . . . . . . . . . . . . . . .  10
SECTION 2.02.     Execution, Authentication and Delivery  . . . . . . . .  10
SECTION 2.03.     Temporary Notes   . . . . . . . . . . . . . . . . . . .  11
SECTION 2.04.     Registration; Registration of Transfer and 
                  Exchange . . . . . . . . . . . . . . . . . . . . . . . . 12


SECTION 2.05.     Mutilated, Destroyed, Lost or Stolen Notes  . . . . . .  13
SECTION 2.06.     Persons Deemed Owner  . . . . . . . . . . . . . . . . .  14
SECTION 2.07.     Payment   of   Principal   and   Interest;   Defaulted
                  Interest  . . . . . . . . . . . . . . . . . . . . . . .  14
SECTION 2.08.     Cancellation  . . . . . . . . . . . . . . . . . . . . .  15
SECTION 2.09.     Release of Collateral   . . . . . . . . . . . . . . . .  15
SECTION 2.10.     Book-Entry Notes  . . . . . . . . . . . . . . . . . . .  15
SECTION 2.11.     Notices to Clearing Agency  . . . . . . . . . . . . . .  16
SECTION 2.12.     Definitive Notes  . . . . . . . . . . . . . . . . . . .  16
SECTION 2.13.     Tax Treatment   . . . . . . . . . . . . . . . . . . . .  17
SECTION 2.14.     Determination of LIBOR  . . . . . . . . . . . . . . . .  17
SECTION 2.15  Initial Calculation Agent; Replacement of Calculation Agent  17

                                 ARTICLE III

                                  Covenants

SECTION 3.01.     Payment of Principal and Interest   . . . . . . . . . .  18
SECTION 3.02.     Maintenance of Office or Agency   . . . . . . . . . . .  18
SECTION 3.03.     Money for Payments To Be Held in Trust  . . . . . . . .  18
SECTION 3.04.     Existence   . . . . . . . . . . . . . . . . . . . . . .  20
SECTION 3.05.     Protection of Trust Estate  . . . . . . . . . . . . . .  20
SECTION 3.06.     Opinions as to Trust Estate   . . . . . . . . . . . . .  20
SECTION 3.07.     Performance of Obligations; Servicing of Receivables  .  21
SECTION 3.08.     Negative Covenants  . . . . . . . . . . . . . . . . . .  22
SECTION 3.09.     Annual Statement as to Compliance   . . . . . . . . . .  23
SECTION 3.10.     Issuer May Consolidate, etc., Only on Certain Terms   .  23
SECTION 3.11.     Successor or Transferee   . . . . . . . . . . . . . . .  25
SECTION 3.12.     No Other Business   . . . . . . . . . . . . . . . . . .  25
SECTION 3.13.     No Borrowing  . . . . . . . . . . . . . . . . . . . . .  25
SECTION 3.14.     Servicer's Obligations  . . . . . . . . . . . . . . . .  25
SECTION 3.15.     Guarantees, Loans, Advances and Other Liabilities   . .  25
SECTION 3.16.     Capital Expenditures  . . . . . . . . . . . . . . . . .  26
SECTION 3.17.     Removal of Administrator  . . . . . . . . . . . . . . .  26
SECTION 3.18.     Restricted Payments   . . . . . . . . . . . . . . . . .  26
SECTION 3.19.     Notice of Events of Default   . . . . . . . . . . . . .  26
SECTION 3.20.     Further Instruments and Acts  . . . . . . . . . . . . .  26

                                  ARTICLE IV

                          Satisfaction and Discharge

SECTION 4.01.     Satisfaction and Discharge of Indenture   . . . . . . .  26
SECTION 4.02.     Application of Trust Money  . . . . . . . . . . . . . .  27
SECTION 4.03.     Repayment of Moneys Held by Paying Agent  . . . . . . .  28

                                  ARTICLE V

                                   Remedies

SECTION 5.01.     Events of Default   . . . . . . . . . . . . . . . . . .  28
SECTION 5.02.     Acceleration of Maturity; Rescission and Annulment  . .  29
SECTION 5.03.     Collection of Indebtedness  and Suits for  Enforcement
                  by Indenture Trustee . . . . . . . . . . . . . . . . .   30
SECTION 5.04.     Remedies; Priorities  . . . . . . . . . . . . . . . . .  31
SECTION 5.05.     Optional Preservation of the Receivables  . . . . . . .  33
SECTION 5.06.     Limitation of Suits   . . . . . . . . . . . . . . . . .  33
SECTION 5.07.     Unconditional   Rights  of   Noteholders  To   Receive
	          Principal and Interest  . . . . . . . . . . . . . . . .  34
SECTION 5.08.     Restoration of Rights and Remedies  . . . . . . . . . .  34
SECTION 5.09.     Rights and Remedies Cumulative  . . . . . . . . . . . .  34
SECTION 5.10.     Delay or Omission Not a Waiver  . . . . . . . . . . . .  34
SECTION 5.11.     Control by Noteholders  . . . . . . . . . . . . . . . .  35
SECTION 5.12.     Waiver of Past Defaults   . . . . . . . . . . . . . . .  35
SECTION 5.13.     Undertaking for Costs   . . . . . . . . . . . . . . . .  35
SECTION 5.14.     Waiver of Stay or Extension Laws  . . . . . . . . . . .  36
SECTION 5.15.     Action on Notes   . . . . . . . . . . . . . . . . . . .  36
SECTION 5.16.     Performance and Enforcement of Certain Obligations  . .  36

                                  ARTICLE VI

                            The Indenture Trustee

SECTION 6.01.     Duties of Indenture Trustee   . . . . . . . . . . . . .  37
SECTION 6.02.     Rights of Indenture Trustee   . . . . . . . . . . . . .  38
SECTION 6.03.     Individual Rights of Indenture Trustee  . . . . . . . .  38
SECTION 6.04.     Indenture Trustee's Disclaimer  . . . . . . . . . . . .  38
SECTION 6.05.     Notice of Defaults  . . . . . . . . . . . . . . . . . .  39
SECTION 6.06.     Reports by Indenture Trustee to Holders   . . . . . . .  39
SECTION 6.07.     Compensation and Indemnity  . . . . . . . . . . . . . .  39
SECTION 6.08.     Replacement of Indenture Trustee  . . . . . . . . . . .  39
SECTION 6.09.     Successor Indenture Trustee by Merger   . . . . . . . .  40
SECTION 6.10.     Appointment  of   Co-Indenture  Trustee   or  Separate
 		  Indenture Trustee  . . . . . . . . . . . . . . . . . .   41
SECTION 6.11.     Eligibility; Disqualification   . . . . . . . . . . . .  42
SECTION 6.12.     Preferential Collection of Claims Against Issuer  . . .  42
SECTION 6.13.     Pennsylvania   Motor   Vehicle   Sales   Finance   Act
                  Licenses  . . . . . . . . . . . . . . . . . . . . . . .  42

                                 ARTICLE VII

                        Noteholders' Lists and Reports

SECTION 7.01.     Issuer To Furnish  Indenture Trustee Names and Addresses of
                  Noteholders . . . . . . . . . . . . . . . . . . . . . .  42
SECTION 7.02.     Preservation   of   Information;   Communications   to
                  Noteholders . . . . . . . . . . . . . . . . . . . . . .  42
SECTION 7.03.     Reports by Issuer   . . . . . . . . . . . . . . . . . .  43
SECTION 7.04.     Reports by Indenture Trustee  . . . . . . . . . . . . .  43

                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

SECTION 8.01.     Collection of Money   . . . . . . . . . . . . . . . . .  43
SECTION 8.02.     Trust Accounts  . . . . . . . . . . . . . . . . . . . .  44
SECTION 8.03.     General Provisions Regarding Accounts   . . . . . . . .  44
SECTION 8.04.     Release of Trust Estate   . . . . . . . . . . . . . . .  45
SECTION 8.05.     Opinion of Counsel  . . . . . . . . . . . . . . . . . .  46

                                  ARTICLE IX

                           Supplemental Indentures

SECTION 9.01.     Supplemental Indentures Without Consent of Noteholders   46
SECTION 9.02.     Supplemental Indentures with Consent of Noteholders   .  47
SECTION 9.03.     Execution of Supplemental Indentures  . . . . . . . . .  49
SECTION 9.04.     Effect of Supplemental Indenture  . . . . . . . . . . .  49
SECTION 9.05.     Conformity with Trust Indenture Act   . . . . . . . . .  49
SECTION 9.06.     Reference in Notes to Supplemental Indentures   . . . .  49

                                  ARTICLE X

                             Redemption of Notes

SECTION 10.01.    Redemption  . . . . . . . . . . . . . . . . . . . . . .  49
SECTION 10.02.    Form of Redemption Notice   . . . . . . . . . . . . . .  50
SECTION 10.03.    Notes Payable on Redemption Date  . . . . . . . . . . .  50

                                  ARTICLE XI

                                Miscellaneous


SECTION 11.01.    Compliance Certificates and Opinions, etc.  . . . . . .  51
SECTION 11.02.    Form of Documents Delivered to Indenture Trustee  . . .  52
SECTION 11.03.    Acts of Noteholders   . . . . . . . . . . . . . . . . .  53
SECTION 11.04.    Notices, etc., to Indenture Trustee, Issuer and Rating
                  Agencies  . . . . . . . . . . . . . . . . . . . . . . .  53
SECTION 11.05.    Notices to Noteholders; Waiver  . . . . . . . . . . . .  54
SECTION 11.06.    Alternate Payment and Notice Provisions   . . . . . . .  55
SECTION 11.07.    Conflict with Trust Indenture Act   . . . . . . . . . .  55
SECTION 11.08.    Effect of Headings and Table of Contents  . . . . . . .  55
SECTION 11.09.    Successors and Assigns  . . . . . . . . . . . . . . . .  55
SECTION 11.10.    Separability  . . . . . . . . . . . . . . . . . . . . .  55
SECTION 11.11.    Benefits of Indenture   . . . . . . . . . . . . . . . .  55
SECTION 11.12.    Legal Holidays  . . . . . . . . . . . . . . . . . . . .  55
SECTION 11.13.    GOVERNING LAW   . . . . . . . . . . . . . . . . . . . .  56
SECTION 11.14.    Counterparts  . . . . . . . . . . . . . . . . . . . . .  56
SECTION 11.15.    Recording of Indenture  . . . . . . . . . . . . . . . .  56
SECTION 11.16.    Trust Obligation  . . . . . . . . . . . . . . . . . . .  56
SECTION 11.17.    No Petition   . . . . . . . . . . . . . . . . . . . . .  56
SECTION 11.18.    Inspection  . . . . . . . . . . . . . . . . . . . . . .  56


SCHEDULE A    -   Schedule of Receivables
EXHIBIT A-1   -   Form of Class (A-1) Note
EXHIBIT A-2   -   Form of Class (A-2) Note
EXHIBIT B         -    Form of Note Depository Agreement


     INDENTURE dated as  of ____________, 199_, between  ____________________
TRUST   199_-_,   a    Delaware   business   trust   (the    "Issuer"),   and
___________________, a ______________ banking corporation, as trustee and not
in its individual capacity (the "Indenture Trustee").

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

                               GRANTING CLAUSE

     The Issuer hereby  Grants to the Indenture Trustee at the  Closing Date,
as Indenture Trustee for the benefit of the  Holders of the Notes, all of the
Issuer's right,  title and  interest in  and to  (a) the Receivables  and all
moneys due thereon on or after _________ __, 199_ (including payments  due on
or after _________ __, 199_ and collected after _________ __, 199_ and before
_________ __, 199_), in  the case of Precomputed Receivables,  and all moneys
received thereon  on and  after _________  __, 199_,  in the  case of  Simple
Interest  Receivables;  (b) the  security interests  in  the  Financed Assets
granted by Obligors pursuant to the Receivables and any other interest of the
Issuer  in  such  Financed  Assets;  (c) any proceeds  with  respect  to  the
Receivables from  claims on  any physical damage,  credit life  or disability
insurance policies  covering Financed  Assets or  Obligors; (d) any  proceeds
with respect to the Receivables from recourse to Dealers thereon with respect
to  which  the Servicer  has  determined  in  accordance with  its  customary
servicing  procedures that  eventual  payment in  full  is unlikely;  (e) any
Financed Asset that shall have secured a Receivable and that shall  have been
acquired by  or on behalf of  the Seller, the Depositor, the  Servicer or the
Issuer; (f) all  funds on deposit  from time to  time in the  Trust Accounts,
including the  Reserve Account  Initial Deposit, and  in all  investments and
proceeds thereof  (including all income thereon); (g) the  Sale and Servicing
Agreement; and (h) all  present and future claims, demands,  causes of action
and choses  in action  in respect  of any  or all  of the  foregoing and  all
payments on or under and all proceeds  of every kind and nature whatsoever in
respect  of any  or  all of  the  foregoing, including  all  proceeds of  the
conversion thereof,  voluntary  or involuntary,  into  cash or  other  liquid
property,  all cash proceeds,  accounts, accounts receivable,  notes, drafts,
acceptances,  chattel paper,  checks,  deposit accounts,  insurance proceeds,
condemnation awards, rights to payment of any and every kind and  other forms
of obligations and  receivables, instruments and other property  which at any
time constitute  all or part of or are included in the proceeds of any of the
foregoing (collectively, the "Collateral").

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

     The Indenture Trustee, as Indenture Trustee on behalf of the  Holders of
the Notes, acknowledges  such Grant, accepts the trusts  under this Indenture
in accordance with the provisions of this Indenture and agrees to perform its
duties required  in this Indenture to the best of its ability to the end that
the interests  of the Holders of the Notes  may be adequately and effectively
protected.


                                  ARTICLE I

                  Definitions and Incorporation by Reference

     SECTION 1.01.     (a)     Definitions.   Except  as otherwise  specified
herein or as the context may otherwise require, the following terms  have the
respective meanings set forth below for all purposes of this Indenture.

     "Act" has the meaning specified in Section 11.03(a).

     "Administration Agreement"  means the Administration  Agreement dated as
of ____________, 199( ) among the Administrator, the Issuer and the Indenture
Trustee.

     "Administrator"   means    ______________________,    a    _____________
corporation,  or  any  successor   Administrator  under  the   Administration
Agreement.

     "Affiliate"  means,  with  respect to  any  specified Person,  any other
Person  controlling  or controlled  by  or  under  common control  with  such
specified Person.  For the  purposes of this definition, "control"  when used
with respect  to any  Person means  the power  to direct  the management  and
policies  of  such  Person,  directly  or  indirectly,  whether  through  the
ownership  of voting  securities, by  contract  or otherwise;  and the  terms
"controlling" and "controlled" have meanings correlative to the foregoing.

     "Authorized Officer" means,  with respect to the  Issuer, any officer of
the Owner Trustee who is authorized  to act for the Owner Trustee  in matters
relating to  the  Issuer and  who is  identified on  the  list of  Authorized
Officers  delivered by  the  Owner Trustee  to the  Indenture Trustee  on the
Closing Date (as such list may be modified or supplemented from  time to time
thereafter) and,  so long as the  Administration Agreement is  in effect, any
Vice President or more  senior officer of the Administrator who is authorized
to act for  the Administrator  in matters relating  to the  Issuer and to  be
acted upon by the Administrator  pursuant to the Administration Agreement and
who  is  identified on  the  list of  Authorized  Officers  delivered by  the
Administrator to the Indenture Trustee on the  Closing Date (as such list may
be modified or supplemented from time to time thereafter).

     "Basic  Documents" means the Certificate of  Trust, the Trust Agreement,
the  Sale and  Servicing Agreement,  the Receivables Purchase  Agreement, the
Administration  Agreement,  the Note  Depository  Agreement, the  Certificate
Depository  Agreement and  other  documents  and  certificates  delivered  in
connection therewith.

     "Book-Entry Notes"  means a beneficial  interest in the  Class (A-1) and
Class (A-2)  Notes, ownership  and transfers of  which shall be  made through
book entries by a Clearing Agency as described in Section 2.10.

     "Business Day" means any day other than a Saturday, a Sunday or a day on
which  banking institutions or  trust companies in  The City of  New York are
authorized  or obligated  by law,  regulation  or executive  order to  remain
closed.

     "Calculation  Agent"  means the  Indenture Trustee  or any  other Person
authorized by  the Issuer to make the  calculations described in Section 2.15
on behalf of the Trust and  the Noteholders.  The Indenture Trustee shall  be
the initial Calculation Agent.

     "Certificate  Depository  Agreement"  has   the  meaning  specified   in
Section 1.01 of the Trust Agreement.

     "Certificate  of Trust"  means the  certificate of  trust of  the Issuer
substantially in the form of Exhibit B to the Trust Agreement.

     "Class (A-1) Notes"  means the Class (A-1)  (Floating Rate) Asset Backed
Notes, substantially in the form of Exhibit A-1.

     "Class (A-2) Notes"  means the Class (A-2)  (Floating Rate) Asset Backed
Notes, substantially in the form of Exhibit A-2.

     "Class (A-1) Interest Rate" means a per  annum rate equal to  LIBOR plus
____%, subject  to a maximum rate with respect  to any Floating Rate Interest
Accrual Period of __% per annum (computed  on the basis of the actual  number
of days in each Floating Rate Interest Accrual Period divided by 360).

     "Class (A-2) Interest Rate" means a  per annum rate equal  to LIBOR plus
____%, subject to a maximum rate  with respect to any Floating Rate  Interest
Accrual Period of __% per annum  (computed on the basis of the  actual number
of days in each Floating Rate Interest Accrual Period divided by 360).

     "Clearing  Agency"  means  an organization  registered  as  a  "clearing
agency" pursuant to Section 17A of the Exchange Act.

     "Clearing  Agency  Participant"  means a  broker,  dealer,  bank,  other
financial institution or other  Person for whom from time to  time a Clearing
Agency effects  book-entry transfers and pledges of securities deposited with
the Clearing Agency.

     "Closing Date" means ____________, 199_.

     "Code" means the Internal Revenue Code  of 1986, as amended from time to
time, and Treasury Regulations promulgated thereunder.

     "Collateral" has  the meaning specified  in the Granting  Clause of this
Indenture.

     "Corporate Trust Office"  means the  principal office  of the  Indenture
Trustee at which at any particular time its corporate trust business shall be
administered,  which office  at the date  of execution  of this  Agreement is
located     at     ___________________________________________;    Attention:
____________________, or at  such other address as the  Indenture Trustee may
designate from  time to time by notice to the  Noteholders and the Issuer, or
the principal  corporate trust office  of any successor Indenture  Trustee at
the  address designated by such successor  Indenture Trustee by notice to the
Noteholders and the Issuer.

     "Default" means any occurrence that  is, or with notice or the lapse  of
time or both would become, an Event of Default.

     "Definitive Notes" has the meaning specified in Section 2.12.

     "Depositor" means Morgan Stanley ABS Capital II Inc., in its capacity as
depositor  under the  Sale  and  Servicing Agreement,  and  its successor  in
interest.

     "Event of Default" has the meaning specified in Section 5.01.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Executive  Officer" means, with respect  to any  corporation, the Chief
Executive  Officer,   Chief  Operating  Officer,   Chief  Financial  Officer,
President, Executive Vice President, any Vice President, the Secretary or the
Treasurer  of such  corporation; and  with  respect to  any partnership,  any
general partner thereof.

     "Floating  Rate  Interest  Accrual  Period"  means the  period  from and
including  the most recent Distribution Date  on which interest has been paid
(or, in the case  of the first  Distribution Date, the  Closing Date) to  but
excluding the following Distribution Date.

     "Grant"  means  mortgage,  pledge,  bargain,  sell,  warrant,  alienate,
remise, release, convey, assign, transfer, create, and grant  a lien upon and
a  security interest in and a right of set-off against, deposit, set over and
confirm pursuant  to this  Indenture.  A  Grant of the  Collateral or  of any
other agreement  or instrument shall  include all rights, powers  and options
(but none of the obligations) of the granting party thereunder, including the
immediate  and continuing  right  to  claim for,  collect,  receive and  give
receipt for principal and interest payments in respect of  the Collateral and
all other moneys payable  thereunder, to give  and receive notices and  other
communications, to make  waivers or other agreements, to  exercise all rights
and options,  to  bring Proceedings  in the  name of  the  granting party  or
otherwise, and generally  to do and receive anything that  the granting party
is or may be entitled to do or receive thereunder or with respect thereto.

     "Holder"  or  "Noteholder" means  the  Person in  whose name  a  Note is
registered on the Note Register.

     "Indenture     Trustee"     means      __________________________,     a
_____________________ corporation, as Indenture Trustee under this Indenture,
or any successor Indenture Trustee under this Indenture.

     "Independent"  means, when  used with respect  to any  specified Person,
that the Person (a) is in fact  independent of the Issuer, any other  obligor
on the  Notes,  the Depositor  and  any Affiliate  of  any of  the  foregoing
Persons,  (b) does not  have any  direct financial  interest or  any material
indirect  financial interest  in  the  Issuer, any  such  other obligor,  the
Depositor  or any Affiliate  of any of  the foregoing Persons  and (c) is not
connected  with the  Issuer, any  such other  obligor, the  Depositor or  any
Affiliate of any of the foregoing Persons  as an officer, employee, promoter,
underwriter,  trustee,  partner,  director   or  person  performing   similar
functions.

     "Independent Certificate" means a certificate or opinion to be delivered
to the Indenture Trustee under  the circumstances described in, and otherwise
complying  with, the  applicable  requirements of  Section 11.01, made  by an
Independent  appraiser or  other  expert  appointed by  an  Issuer Order  and
approved by  the Indenture Trustee  in the exercise  of reasonable care,  and
such  opinion  or  certificate  shall  state that  the  signer  has  read the
definition  of  "Independent"  in  this  Indenture and  that  the  signer  is
Independent within the meaning thereof.

     "Interest Rate" means  the Class (A-1) Interest Rate  or the Class (A-2)
Interest Rate.

     "Interest Reset  Date" means  the first  day of  the applicable Interest
Reset Period.

     "Interest Reset Period" means with respect to any Distribution Date, the
related Floating Rate Interest Accrual Period.

     "Issuer"  means _______________________  Trust 199_-_ until  a successor
replaces it  and, thereafter, means  the successor and,  for purposes  of any
provision contained herein and required by the TIA, each other obligor on the
Notes.

     "Issuer  Order" or  "Issuer Request"  means a  written order  or request
signed  in the name of the  Issuer by any one  of its Authorized Officers and
delivered to the Indenture Trustee.

     "LIBOR" means, with respect to the applicable Interest Reset Period, the
London  interbank  offered  rate  for  U.S. dollar  deposits  for  one  month
determined by the  Calculation Agent on the related  LIBOR Determination Date
pursuant to Section 2.14.

     "LIBOR Business Day" means any day that is both a Business Day and a day
on which banking institutions in the City of London, England are not required
or authorized by law to be closed.

     "LIBOR Determination Date" means  (i) with respect to the first Interest
Reset Period, the  second LIBOR Business  Day prior to  the Closing Date  and
(ii) with respect  to each Interest Reset Period thereafter, the second LIBOR
Business Day prior to the Interest Reset Date for such Interest  Reset Period
for so long as the Class (A-2) Notes are outstanding.

     "Note" means a Class (A-1) Note or a Class (A-2) Note.

     "Note  Depository  Agreement" means  the  agreement  dated ____________,
199_,  among the  Issuer, the  Administrator, the  Indenture Trustee  and The
Depository Trust  Company, as  the initial Clearing  Agency, relating  to the
Class  (A-1)  Notes and  Class  (A-2) Notes,  substantially  in  the form  of
Exhibit B.

     "Note Owner" means, with respect to a Book-Entry Note, the Person who is
the beneficial owner  of such Book-Entry Note,  as reflected on the  books of
the Clearing Agency or on the  books of a Person maintaining an account  with
such Clearing  Agency (directly  as a Clearing  Agency Participant  or as  an
indirect  participant, in  each case  in accordance  with  the rules  of such
Clearing Agency).

     "Note  Register"  and  "Note Registrar"  have  the  respective  meanings
specified in Section 2.04.

     "Officer's Certificate"  means a  certificate signed  by any  Authorized
Officer of  the Issuer, under  the circumstances described in,  and otherwise
complying with, the  applicable requirements of Section 11.01,  and delivered
to the Indenture Trustee.  Unless otherwise specified, any  reference in this
Indenture to an Officer's Certificate shall be to an Officer's Certificate of
any Authorized Officer of the Issuer.

     "Opinion of Counsel"  means one or more  written opinions of counsel who
may, except as otherwise expressly provided in this Indenture, be an employee
of  or counsel to the Issuer  and who shall be  satisfactory to the Indenture
Trustee,  and which opinion or  opinions shall be  addressed to the Indenture
Trustee as Indenture  Trustee, shall comply with  any applicable requirements
of  Section 11.01 and  shall be  in form  and substance  satisfactory to  the
Indenture Trustee.

     "Outstanding"  means,  as  of  the  date  of  determination,  all  Notes
theretofore authenticated and delivered under this Indenture except:

         (i)  Notes  theretofore cancelled by the Note Registrar or delivered
     to the Note Registrar for cancellation;

         (ii)     Notes or  portions thereof the  payment for  which money in
     the necessary amount has  been theretofore deposited with the  Indenture
     Trustee or  any Paying  Agent in  trust for  the Holders  of such  Notes
     (provided, however, that  if such  Notes are to  be redeemed,  notice of
     such  redemption has  been  duly  given pursuant  to  this  Indenture or
     provision for such  notice has been made,  satisfactory to the Indenture
     Trustee); and

         (iii)    Notes in exchange for or in lieu of which  other Notes have
     been authenticated and delivered pursuant to this Indenture unless proof
     satisfactory to the  Indenture Trustee is presented  that any such Notes
     are held by a bona fide purchaser;

provided,  that   in  determining  whether  the  Holders   of  the  requisite
Outstanding  Amount   of  the   Notes  have   given   any  request,   demand,
authorization, direction,  notice, consent or  waiver hereunder or  under any
Basic Document, Notes owned by the Issuer,  any other obligor upon the Notes,
the Depositor  or any  Affiliate of  any of  the foregoing  Persons shall  be
disregarded and  deemed not  to be Outstanding,  except that,  in determining
whether the  Indenture Trustee shall  be protected  in relying upon  any such
request,  demand, authorization, direction,  notice, consent or  waiver, only
Notes  that  the  Indenture  Trustee  knows  to  be  so  owned  shall  be  so
disregarded.   Notes so  owned that have  been pledged in  good faith  may be
regarded as Outstanding if the pledgee establishes to the satisfaction of the
Indenture Trustee the  pledgee's right so to  act with respect to  such Notes
and that the pledgee is not the Issuer, any other obligor upon the Notes, the
Depositor or any Affiliate of any of the foregoing Persons.

     "Outstanding Amount"  means the aggregate principal amount of all Notes,
or Class of Notes, as applicable, Outstanding at the date of determination.

     "Owner Trustee" means  __________________________, not in its individual
capacity  but  solely as  Owner  Trustee under  the  Trust Agreement,  or any
successor Owner Trustee under the Trust Agreement.

     "Paying  Agent" means  the Indenture  Trustee or  any other  Person that
meets  the  eligibility standards  for  the  Indenture  Trustee specified  in
Section 6.11 and  is  authorized  by  the Issuer  to  make  payments  to  and
distributions from the Collection Account  and the Note Distribution Account,
including payments of principal of or interest on the Notes on behalf of  the
Issuer.

     "Payment Date" means a Distribution Date.

     "Person"  means any individual, corporation,  estate, partnership, joint
venture, association, joint  stock company, trust (including  any beneficiary
thereof),   unincorporated  organization  or  government  or  any  agency  or
political subdivision thereof.

     "Predecessor  Note" means,  with respect to  any particular  Note, every
previous Note evidencing  all or a portion of the same debt as that evidenced
by such particular  Note; and, for the  purpose of this definition,  any Note
authenticated and delivered under Section 2.05  in lieu of a mutilated, lost,
destroyed or stolen  Note shall be deemed  to evidence the  same debt as  the
mutilated, lost, destroyed or stolen Note.

     "Proceeding" means any suit  in equity, action at law or other  judicial
or administrative proceeding.

     "Rating Agency Condition"  means, with respect to  any action, that each
Rating  Agency shall have  been given 10 days  (or such shorter  period as is
acceptable to each Rating  Agency) prior notice thereof and that  each of the
Rating  Agencies shall  have notified  the  Depositor, the  Servicer and  the
Issuer  in  writing  that such  action  will  not result  in  a  reduction or
withdrawal of the then current rating of the Notes.

     "Rating  Agency"  means  a  nationally   recognized  statistical  rating
organization or other  comparable Person designated by the  Issuer, notice of
which designation shall be given to  the Indenture Trustee, the Owner Trustee
and  the Servicer.    Any notice  required to  be  given to  a Rating  Agency
pursuant to  this Agreement shall also be  given to _________________________
and ___________________________, although, except as set forth above, neither
shall be deemed to be a Rating Agency for any purposes of this Agreement.

     "Receivables  Purchase   Agreement"  means   the  Receivables   Purchase
Agreement dated as of ____________,  199_, between the Seller, as seller  and
the Depositor, as purchaser.

     "Record Date" means,  with respect to a  Distribution Date or Redemption
Date,  the  close   of  business  on  the  day   immediately  preceding  such
Distribution Date or Redemption Date or, if Definitive Notes have been issued
pursuant to Section 2.12, the 15th day of the preceding month.

     "Redemption Date"  means,  in the  case  of a  redemption of  the  Notes
pursuant  to  Section 10.01(a)  or  a  payment  to  Noteholders  pursuant  to
Section 10.01(b),  the Distribution  Date specified  by the  Servicer  or the
Issuer pursuant to Section 10.01(a) or (b), as applicable.

     "Redemption Price" means (a) in  the case of a  redemption of the  Notes
pursuant to Section 10.01(a), an amount  equal to the unpaid principal amount
of  the Notes  redeemed  plus  accrued and  unpaid  interest  thereon at  the
weighted average  of the  Interest Rates  for each  Class of  Notes being  so
redeemed to  but  excluding the  Redemption Date,  or (b) in  the  case of  a
payment made  to  Noteholders pursuant  to  Section 10.01(b), the  amount  on
deposit in the  Note Distribution Account,  but not in  excess of the  amount
specified in clause (a) above.

     "Registered Holder" means the Person in  whose name a Note is registered
on the Note Register on the applicable Record Date.

     "Responsible Officer" means, with respect  to the Indenture Trustee, any
officer within the Corporate Trust Office of the Indenture Trustee, including
any  Vice President, Assistant Vice President, Assistant Treasurer, Assistant
Secretary  or  any   other  officer  of  the  Indenture  Trustee  customarily
performing  functions  similar  to  those  performed  by  any  of  the  above
designated officers  and also, with respect to a particular matter, any other
officer  to whom such matter is referred  because of such officer's knowledge
of and familiarity with the particular subject.

     "Sale and Servicing  Agreement" means  the Sale and  Servicing Agreement
dated  as  of  ____________,  199_,  among  the  Issuer,  the  Depositor  and
__________________, as Servicer.

     "Schedule of Receivables" means the list of the Receivables set forth in
Schedule A (which Schedule may be in the form of microfiche).

     "Securities Act" means the Securities Act of 1933, as amended.

     "Seller" means  ______________________, in its capacity as  seller under
the Receivables Servicing Agreement, and its successor in interest.

     "Servicer" means ____________________, in its capacity as servicer under
the Sale and Servicing Agreement, and any Successor Servicer thereunder.

     "State" means any one  of the 50 States of the  United States of America
or the District of Columbia.

     "Successor Servicer" has the meaning specified in Section 3.07(e).

     "Telerate  Page 3750"  means the  page  so designated  on the  Dow Jones
Telerate Service or such other page as may replace that page on that service,
or such other service as may be nominated as the information vendor, for  the
purpose of displaying London interbank offered rates of major banks.

     "Trust Estate" means all  money, instruments, rights and  other property
that are subject or intended to be  subject to the lien and security interest
of  this Indenture  for the  benefit of  the Noteholders  (including, without
limitation, all  property and  interests Granted  to the  Indenture Trustee),
including all proceeds thereof.

     "Trust Indenture Act" or "TIA" means the Trust Indenture Act  of 1939 as
in force on the date hereof, unless otherwise specifically provided.

     "UCC"  means,  unless  the  context  otherwise  requires,  the   Uniform
Commercial Code, as  in effect in the relevant jurisdiction,  as amended from
time to time.

     (b) Except  as  otherwise  specified  herein  or  as   the  context  may
otherwise require,  capitalized terms used  but not otherwise  defined herein
have the respective meanings  set forth in the  Sale and Servicing  Agreement
for all purposes of this Indenture.

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

     "Commission" means the Securities and Exchange Commission.

     "indenture securities" means the Notes.

     "indenture security holder" means a Noteholder.

     "indenture to be qualified" means this Indenture.

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

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

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

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

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

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

         (iii)    "or" is not exclusive;

         (iv)     "including" means including without limitation;

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

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


                                  ARTICLE II

                                  The Notes

     SECTION 2.01.     Form.     The Class (A-1)  Notes  and the  Class (A-2)
Notes,  in each  case together  with the  Indenture Trustee's  certificate of
authentication, shall be  in substantially the form set  forth in Exhibit A-1
and Exhibit A-2,  respectively, with such appropriate  insertions, omissions,
substitutions  and other  variations as  are  required or  permitted by  this
Indenture,  and   may  have   such  letters,  numbers   or  other   marks  of
identification  and  such  legends or  endorsements  placed  thereon  as may,
consistently herewith, be determined by the officers executing such Notes, as
evidenced  by their execution of the  Notes.  Any portion  of the text of any
Note may be set forth on  the reverse thereof, with an appropriate  reference
thereto on the face of the Note.

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

     Each Note shall be  dated the date of its authentication.   The terms of
the Notes set forth in  Exhibit A-1 and Exhibit A-2 are part of  the terms of
this Indenture.

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

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

     The  Indenture Trustee shall upon Issuer  Order authenticate and deliver
Class (A-1) Notes for original issue in an aggregate principal amount of $   
       and Class (A-2)  Notes for  original issue  in an  aggregate principal
amount of $___________.  The  aggregate principal amount of Class (A-1) Notes
and  Class (A-2) Notes outstanding at any time may not exceed such respective
amounts except as provided in Section 2.05.

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

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

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

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

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

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

     Upon surrender for registration of transfer of any Note at the office or
agency  of the Issuer  to be maintained  as provided in  Section 3.02, if the
requirements of Section 8-401(1) of the UCC are met the Issuer shall execute,
and the Indenture Trustee shall  authenticate and the Noteholder shall obtain
from  the Indenture  Trustee, in  the name  of  the designated  transferee or
transferees,  one  or more  new Notes  of  the same  Class in  any authorized
denominations, of a like aggregate principal amount.

     At the option  of the Holder, Notes may be  exchanged for other Notes of
the same Class in any authorized denominations, of a like aggregate principal
amount, upon surrender of the Notes to be exchanged at such office or agency.
Whenever any  Notes are so surrendered  for exchange, if the  requirements of
Section 8-401(1)  of  the UCC  are  met  the Issuer  shall  execute,  and the
Indenture Trustee shall authenticate and the Noteholder shall obtain from the
Indenture  Trustee, the  Notes which  the Noteholder  making the  exchange is
entitled to receive.

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

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

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

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

     SECTION 2.05.     Mutilated,  Destroyed,  Lost  or Stolen  Notes.     If
(i) any  mutilated Note  is  surrendered  to the  Indenture  Trustee, or  the
Indenture  Trustee receives evidence to its  satisfaction of the destruction,
loss or  theft of  any Note,  and (ii) there  is delivered  to the  Indenture
Trustee  such security  or indemnity  as may  be required  by it to  hold the
Issuer and the  Indenture Trustee harmless, then, in the absence of notice to
the Issuer, the  Note Registrar or the  Indenture Trustee that such  Note has
been acquired by a bona fide purchaser, and provided that the requirements of
Section 8-405  of the  UCC are met,  the Issuer  shall execute, and  upon its
request the Indenture Trustee shall authenticate and deliver, in exchange for
or  in  lieu  of  any such  mutilated,  destroyed,  lost  or  stolen Note,  a
replacement  Note of  the  same Class;  provided, however,  that if  any such
destroyed, lost  or stolen Note, but not a  mutilated Note, shall have become
or within  seven days shall be due and payable, or shall have been called for
redemption, instead of issuing  a replacement Note, the  Issuer may pay  such
destroyed, lost or stolen Note when so  due or payable or upon the Redemption
Date without surrender thereof.   If, after the delivery of such  replacement
Note  or payment of a destroyed, lost  or stolen Note pursuant to the proviso
to the preceding sentence, a bona fide purchaser of the original Note in lieu
of which such  replacement Note was issued presents for payment such original
Note, the Issuer  and the Indenture Trustee shall be entitled to recover such
replacement Note  (or such payment) from the Person  to whom it was delivered
or any Person  taking such  replacement Note  from such Person  to whom  such
replacement Note was  delivered or any assignee of such Person, except a bona
fide  purchaser, and  shall  be  entitled to  recover  upon the  security  or
indemnity  provided  therefor to  the extent  of  any loss,  damage,  cost or
expense  incurred  by the  Issuer  or  the  Indenture Trustee  in  connection
therewith.

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

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

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

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

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

     (b) The  principal of each Note shall be payable in installments on each
Distribution  Date  as  provided in  the  forms  of the  Notes  set  forth in
Exhibit A-1  and Exhibit  A-2.   Notwithstanding  the  foregoing, the  entire
unpaid principal  amount  of the  Notes  shall be  due  and payable,  if  not
previously paid, on the date on which an Event of Default shall have occurred
and  be  continuing,  if  the  Indenture  Trustee  or  Holders  of the  Notes
representing not less than a majority of the Outstanding Amount of  the Notes
have declared  the Notes  to be  immediately due  and payable  in the  manner
provided in  Section 5.02.   All principal  payments on  each Class  of Notes
shall  be made pro  rata to the  Noteholders of such  Class entitled thereto.
The  Indenture  Trustee shall  notify  the Person  in  whose name  a  Note is
registered  at  the close  of  business  on  the Record  Date  preceding  the
Distribution Date on which the  Issuer expects that the final  installment of
principal of and interest  on such Note will  be paid.  Such notice  shall be
mailed or transmitted by facsimile prior  to such final Distribution Date and
shall  specify  that  such  final  installment  will  be  payable  only  upon
presentation and surrender  of such Note  and shall specify  the place  where
such Note may be  presented and surrendered for payment  of such installment.
Notices  in  connection  with  redemptions   of  Notes  shall  be  mailed  to
Noteholders as provided in Section 10.02.

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

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

     SECTION 2.09.     Release  of Collateral.   Subject to Section 11.01 and
the  terms  of the  Basic  Documents,  the  Indenture Trustee  shall  release
property from  the lien  of this  Indenture only  upon receipt  of an  Issuer
Request accompanied  by an Officer's  Certificate, an Opinion of  Counsel and
Independent  Certificates in  accordance with  TIA  SectionSection 314(c) and
314(d)(1) or an Opinion  of Counsel in lieu of such  Independent Certificates
to   the  effect  that  the  TIA   does  not  require  any  such  Independent
Certificates.

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

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

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

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

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

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

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

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

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

     SECTION 2.14.     Determination  of  LIBOR.       (a)    On  each  LIBOR
Determination  Date, the  Calculation  Agent shall  calculate  LIBOR for  the
related  Interest Reset  Period using the  following method.   If the offered
rate for United States dollar deposits for one month appears on Telerate Page
3750 as of 11:00 A.M., London  Time, on such LIBOR Determination Date,  LIBOR
for the related Interest  Reset Period shall  be such rate  as it appears  on
Telerate Page 3750.   If such rate  does not appear on Telerate  Page 3750 on
any  LIBOR Determination Date, the Calculation Agent will request each of the
reference banks (which  shall be major banks that are engaged in transactions
in the London interbank market selected  by the Calculation Agent) to provide
the Calculation  Agent with  its offered quotation  for United  States dollar
deposits for one  month to prime banks  in the London interbank  market as of
11:00  A.M., London  time, on such  date.   If at  least two  reference banks
provide the  Calculation Agent  with such offered  quotations, LIBOR  on such
date  will be  the arithmetic  mean, rounded  upwards, if  necessary,  to the
nearest  1/100,000 of  1%, with  five  one-millionths of  a percentage  point
rounded upwards,  of all such  quotations.  If  on such  date fewer than  two
reference banks provide  the Calculation Agent with such  offered quotations,
LIBOR on  such  date  will  be  the  arithmetic  mean,  rounded  upwards,  if
necessary,  to the  nearest 1/100,000  of 1%,  with five one-millionths  of a
percentage point rounded upwards, of the offered per annum rates that  one or
more leading banks in  The City of New York selected by the Calculation Agent
are quoting  as of 11:00 A.M.,  New York City  time, on such date  to leading
European banks  for United  States dollar deposits  for one  month.   If such
banks in The City  of New York are  not quoting as provided above,  LIBOR for
such  date will be LIBOR applicable to  the Interest Reset Period immediately
preceding such Interest Reset Period.

     SECTION 2.15.     Initial Calculation Agent;  Replacement of Calculation
Agent.  The Indenture Trustee shall be the initial Calculation Agent.  If the
Calculation Agent  is unable to  perform its obligations under  Section 2.14,
the  Owner  Trustee  shall  appoint  a  successor  Calculation  Agent,  which
successor Calculation Agent shall be  acceptable to the Indenture Trustee and
shall meet the eligibility requirements hereunder for the Indenture Trustee.


                                 ARTICLE III

                                  Covenants

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

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

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

     On  or before  the  Business Day  preceding each  Distribution  Date and
Redemption Date, the  Issuer shall deposit  or cause to  be deposited in  the
Note Distribution Account an aggregate sum sufficient to pay the amounts then
becoming due under the Notes, such sum to be held in trust for the benefit of
the Persons entitled  thereto, and (unless the Paying Agent  is the Indenture
Trustee) shall promptly notify the Indenture Trustee of its action or failure
so to act.

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

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

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

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

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

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

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

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

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

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

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

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

         (iii)    enforce any of the Collateral; or

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

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

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

     (b) On  or  before ____________,  in  each calendar  year,  beginning in
199_, the Issuer shall furnish to the Indenture Trustee an Opinion of Counsel
either  stating that, in  the opinion of  such counsel, such  action has been
taken with  respect to  the recording, filing,  re-recording and  refiling of
this Indenture,  any indentures supplemental  hereto and any  other requisite
documents  and with  respect to  the execution  and  filing of  any financing
statements and continuation  statements as is necessary to  maintain the lien
and security interest  created by this Indenture and reciting  the details of
such action, or stating that in the opinion of such counsel no such action is
necessary to  maintain such  lien  and security  interest.   Such Opinion  of
Counsel shall also describe the recording, filing, re-recording  and refiling
of this Indenture, any indentures supplemental hereto and any other requisite
documents  and the  execution  and  filing of  any  financing statements  and
continuation  statements  that will,  in  the  opinion  of such  counsel,  be
required  to maintain the lien and  security interest of this Indenture until
____________ in the following calendar year.

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

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

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

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

     (e) As promptly  as possible after the  giving of notice  of termination
to the Servicer of the Servicer's rights  and powers pursuant to Section 8.01
of the  Sale and Servicing  Agreement, the Issuer  shall appoint  a successor
servicer (the "Successor Servicer"), and such Successor Servicer shall accept
its appointment by a written assumption in a form acceptable to the Indenture
Trustee.  In the event  that a Successor Servicer has not been  appointed and
accepted its  appointment at  the time  when the  Servicer ceases  to act  as
Servicer, the Indenture Trustee without further action shall automatically be
appointed the Successor  Servicer.  The  Indenture Trustee may resign  as the
Servicer by giving  written notice of such  resignation to the Issuer  and in
such event will  be released from such  duties and obligations,  such release
not to  be effective until  the date a new  servicer enters into  a servicing
agreement with  the Issuer  as provided  below.   Upon delivery  of any  such
notice to the Issuer, the Issuer shall obtain a new servicer as the Successor
Servicer  under the  Sale and  Servicing Agreement.   Any  Successor Servicer
other  than  the  Indenture  Trustee shall  (i) be  an  established financial
institution  having  a net  worth of  not  less than  $100,000,000  and whose
regular business  includes the servicing  of Contracts and (ii) enter  into a
servicing agreement with the Issuer  having substantially the same provisions
as the  provisions of  the  Sale and  Servicing Agreement  applicable to  the
Servicer.   If within 30 days  after the delivery  of the notice  referred to
above, the Issuer shall not have obtained such a new servicer,  the Indenture
Trustee may  appoint, or may  petition a  court of competent  jurisdiction to
appoint, a Successor Servicer.  In connection  with any such appointment, the
Indenture Trustee  may make  such arrangements for  the compensation  of such
successor as it and  such successor shall  agree, subject to the  limitations
set forth below  and in the Sale  and Servicing Agreement, and  in accordance
with Section 8.02 of the Sale and Servicing Agreement, the Issuer shall enter
into an  agreement with such successor  for the servicing of  the Receivables
(such  agreement to be  in form and  substance satisfactory  to the Indenture
Trustee).  If the Indenture Trustee shall succeed to the Servicer's duties as
servicer  of  the Receivables  as  provided herein,  it  shall do  so  in its
individual  capacity  and not  in  its  capacity  as Indenture  Trustee  and,
accordingly, the provisions of Article VI hereof shall be inapplicable to the
Indenture Trustee in  its duties  as the  successor to the  Servicer and  the
servicing of  the Receivables.   In case the  Indenture Trustee  shall become
successor  to  the Servicer  under  the  Sale  and Servicing  Agreement,  the
Indenture Trustee shall  be entitled to  appoint as Servicer  any one of  its
affiliates,  provided  that it  shall be  fully  liable for  the  actions and
omissions of such affiliate in such capacity as Successor Servicer.

     (f) Upon  any termination of  the Servicer's rights  and powers pursuant
to the  Sale and  Servicing Agreement, the  Issuer shall promptly  notify the
Indenture Trustee.   As soon as a Successor Servicer is appointed, the Issuer
shall notify  the Indenture Trustee  of such appointment, specifying  in such
notice the name and address of such Successor Servicer.

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

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

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

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

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

     SECTION 3.09.     Annual Statement as  to Compliance.    The Issuer will
deliver  to the  Indenture Trustee,  within 120 days  after  the end  of each
fiscal year  of  the  Issuer  (commencing  with the  fiscal  year  199_),  an
Officer's  Certificate stating,  as to  the  Authorized Officer  signing such
Officer's Certificate, that:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (b) Upon a conveyance  or transfer of  all the assets and  properties of
the  Issuer  pursuant to  Section 3.10(b), ____________________  Trust 199_-_
will be released  from every covenant and  agreement of this Indenture  to be
observed or  performed on the  part of the Issuer  with respect to  the Notes
immediately  upon the  delivery of  written notice  to the  Indenture Trustee
stating that ____________________ Trust 199_-_ is to be so released.

     SECTION 3.12.     No Other  Business.    The Issuer shall not  engage in
any business  other than financing, purchasing, owning,  selling and managing
the Receivables  in the manner contemplated  by this Indenture and  the Basic
Documents and activities incidental thereto.   The Issuer shall not fund  the
purchase of any new Contracts purchased with funds in the Reserve Account.

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

     SECTION 3.14.     Servicer's Obligations.    The Issuer shall  cause the
Servicer to comply with Sections 4.09,  4.10, 4.11 and 5.09(b) and Article IX
of the Sale and Servicing Agreement.

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

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

     SECTION 3.17.     Removal of Administrator.    So long as  any Notes are
Outstanding, the  Issuer shall  not remove  the  Administrator without  cause
unless the  Rating Agency Condition  shall have been satisfied  in connection
with such removal.

     SECTION 3.18.     Restricted  Payments.   The Issuer shall not, directly
or indirectly, (i) pay any dividend or make any distribution (by reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the Owner  Trustee or any owner  of a beneficial interest  in the
Issuer  or otherwise  with respect  to any  ownership or  equity interest  or
security  in  or of  the Issuer  or to  the Servicer,  (ii) redeem, purchase,
retire  or otherwise acquire for value  any such ownership or equity interest
or  security or (iii) set  aside or otherwise  segregate any amounts  for any
such purpose;  provided, however, that  the Issuer may  make, or cause  to be
made,  (x) distributions as  contemplated by,  and  to the  extent funds  are
available for  such purpose under,  the Sale  and Servicing Agreement  or the
Trust  Agreement  and  (y) payments  to the  Indenture  Trustee  pursuant  to
Section 1(a)(ii) of  the  Administration Agreement.    The Issuer  will  not,
directly or indirectly, make payments to or distributions from the Collection
Account except in accordance with this Indenture and the Basic Documents.

     SECTION 3.19.     Notice of Events  of Default.   The  Issuer shall give
the  Indenture Trustee and the Rating  Agencies prompt written notice of each
Event of  Default hereunder, each default on the  part of the Servicer or the
Depositor of  its obligations under the Sale and Servicing Agreement and each
default on the part of  the Depositor or the Seller of its  obligations under
the Receivables Purchase Agreement.

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


                                  ARTICLE IV

                          Satisfaction and Discharge

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

         (A)  either

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

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

              a.  have become due and payable,

              b.  will  become  due and  payable  at  the  Class (A-2)  Final
         Scheduled Distribution Date within one year, or

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

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

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

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

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

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


                                  ARTICLE V

                                   Remedies

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

         THIRD:    to  Holders of the  Class (A-1) Notes for  amounts due and
     unpaid  on  the  Class (A-1)  Notes  for  principal,  ratably,   without
     preference  or priority of any  kind, according  to the amounts  due and
     payable on  the Class (A-1)  Notes for principal,  until the Outstanding
     Amount of the Class (A-1) Notes is reduced to zero;

         FOURTH:   to  Holders of the Class (A-2)  Notes for amounts due  and
     unpaid  on  the  Class (A-2)  Notes  for  principal,  ratably,   without
     preference or  priority of any kind,  according to  the amounts due  and
     payable on the  Class (A-2) Notes for principal,  until the  Outstanding
     Amount of the Class (A-2) Notes is reduced to zero;

         FIFTH:     to  the Issuer  for  amounts required  to  be distributed
     pursuant to the Trust Agreement.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                  ARTICLE VI

                            The Indenture Trustee

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     SECTION 6.04.     Indenture  Trustee's  Disclaimer.       The  Indenture
Trustee shall not  be responsible for and  makes no representation as  to the
validity  or  adequacy  of this  Indenture  or  the Notes,  it  shall  not be
accountable for the Issuer's use of the proceeds from the Notes, and it shall
not be responsible for any statement of the Issuer in the Indenture or in any
document issued  in connection  with the sale  of the  Notes or in  the Notes
other than the Indenture Trustee's certificate of authentication.

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

     SECTION 6.06.     Reports  by  Indenture  Trustee  to  Holders.      The
Indenture Trustee shall deliver to each Noteholder such information as may be
required to enable  such holder to prepare  its federal and state  income tax
returns.

     SECTION 6.07.     Compensation and  Indemnity.    The  Issuer shall,  or
shall cause  the Administrator to, pay to the  Indenture Trustee from time to
time  reasonable  compensation for  its  services.   The  Indenture Trustee's
compensation shall not be limited by any law on compensation of a trustee  of
an  express trust.   The Issuer shall,  or shall cause  the Administrator to,
reimburse the  Indenture Trustee  for all  reasonable out-of-pocket  expenses
incurred or  made by it,  including costs of  collection, in addition  to the
compensation for  its services.   Such expenses shall include  the reasonable
compensation  and expenses,  disbursements  and  advances  of  the  Indenture
Trustee's agents,  counsel, accountants  and experts.   The Issuer  shall, or
shall cause the Administrator to, indemnify the Indenture Trustee against any
and all loss, liability or expense (including attorneys' fees) incurred by it
in connection  with the administration of  this trust and the  performance of
its duties hereunder.  The Indenture Trustee shall notify the Issuer  and the
Administrator promptly of any claim for which it may seek indemnity.  Failure
by the Indenture  Trustee to so notify the Issuer and the Administrator shall
not relieve  the Issuer  or the Administrator  of its  obligations hereunder.
The Issuer shall, or shall cause the Administrator to, defend any such claim,
and the Indenture  Trustee may have separate counsel and the Issuer shall, or
shall cause the Administrator to, pay the fees and expenses of  such counsel.
Neither  the Issuer  nor  the  Administrator need  reimburse  any expense  or
indemnify against  any loss, liability  or expense incurred by  the Indenture
Trustee through the Indenture Trustee's own willful misconduct, negligence or
bad faith.

     The Issuer's payment obligations  to the  Indenture Trustee pursuant  to
this  Section  shall  survive the  discharge  of this  Indenture.    When the
Indenture Trustee incurs expenses after the occurrence of a Default specified
in  Section 5.01(iv) or  (v) with  respect to  the Issuer,  the  expenses are
intended  to  constitute expenses  of  administration under  Title 11  of the
United  States Code  or any  other  applicable federal  or state  bankruptcy,
insolvency or similar law.

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

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

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

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

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

If the Indenture Trustee resigns or is  removed or if a vacancy exists in the
office  of Indenture Trustee  for any reason  (the Indenture  Trustee in such
event being referred to herein as the retiring Indenture Trustee), the Issuer
shall promptly appoint a successor Indenture Trustee.

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

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

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

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

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

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

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

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

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

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

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

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

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

     SECTION 6.11.     Eligibility; Disqualification.   The Indenture Trustee
shall  at all  times satisfy  the requirements  of TIA  Section 310(a).   The
Indenture  Trustee  shall have  a combined  capital and  surplus of  at least
$50,000,000  as set  forth  in its  most  recent published  annual report  of
condition, and  the time deposits of the Indenture  Trustee shall be rated at
least A-1  by Standard &  Poor's and P-1 by  Moody's.  The  Indenture Trustee
shall  comply with  TIA  Section 310(b),  including  the  optional  provision
permitted by the second sentence of TIA Section 310(b)(9); provided, however,
that there shall be excluded from the operation  of TIA Section 310(b)(1) any
indenture  or indentures  under  which  other securities  of  the Issuer  are
outstanding  if  the  requirements  for  such  exclusion  set  forth  in  TIA
Section 310(b)(1) are met.

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

     SECTION 6.13.     Pennsylvania Motor Vehicle Sales Finance Act Licenses.
 The  Indenture  Trustee   shall  use  its  best  efforts   to  maintain  the
effectiveness of all  licenses required under the  Pennsylvania Motor Vehicle
Sales  Finance Act  in connection  with this  Indenture and  the transactions
contemplated hereby  until the lien  and security interest of  this Indenture
shall no longer be in effect in accordance with the terms hereof.


                                 ARTICLE VII

                        Noteholders' Lists and Reports

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

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

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

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

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

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

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

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

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

     SECTION 7.04.     Reports by  Indenture Trustee.     If required by  TIA
Section 313(a),   within  60 days  after  each  ____________  beginning  with
____________, 199_,  the Indenture Trustee  shall mail to each  Noteholder as
required by TIA  Section 313(c) a  brief report  dated as of  such date  that
complies with  TIA Section 313(a).   The Indenture Trustee also  shall comply
with TIA Section 313(b).

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


                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

     SECTION 8.01.     Collection of Money.    Except as  otherwise expressly
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or assistance of
any fiscal agent or other intermediary,  all money and other property payable
to or receivable  by the Indenture Trustee  pursuant to this Indenture.   The
Indenture Trustee shall  apply all such money  received by it as  provided in
this Indenture.  Except as otherwise expressly provided in this Indenture, if
any default occurs  in the  making of  any payment or  performance under  any
agreement  or instrument  that is  part of  the Trust  Estate, the  Indenture
Trustee may take such action as may be appropriate to enforce such payment or
performance,  including  the  institution  and  prosecution  of   appropriate
Proceedings.   Any  such action shall  be without  prejudice to any  right to
claim a  Default or Event  of Default under  this Indenture and  any right to
proceed thereafter as provided in Article V.

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

     (b) On  or before each Distribution  Date, the Total Distribution Amount
with respect  to the  preceding Collection Period  will be  deposited in  the
Collection  Account as  provided in  Section 5.02 of  the Sale  and Servicing
Agreement.   On or before each Distribution Date,  all amounts required to be
deposited  in the  Note Distribution  Account with  respect to  the preceding
Collection  Period  pursuant  to  Sections 5.06  and 5.07  of  the  Sale  and
Servicing  Agreement will be  transferred from the  Collection Account and/or
the Reserve Account to the Note Distribution Account.

     (c) On  each  Distribution  Date  and  Redemption  Date,  the  Indenture
Trustee  shall distribute  all amounts  on deposit  in the  Note Distribution
Account to Noteholders in respect of  the Notes to the extent of  amounts due
and unpaid on the Notes for principal and interest (including any premium) in
the  following amounts  and in  the following  order  of priority  (except as
otherwise provided in Section 5.04(b)):

         (i)  accrued and  unpaid interest  on the  Notes; provided, that  if
     there are not sufficient funds in the  Note Distribution Account to  pay
     the entire amount of accrued and unpaid interest then due  on the Notes,
     the  amount in  the Note  Distribution Account  shall be applied  to the
     payment of such interest on the Notes pro rata on the basis of the total
     such interest due on the Notes;

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

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

     SECTION 8.03.     General Provisions Regarding Accounts.   (a)   So long
as no Default or Event  of Default shall have occurred and be continuing, all
or a portion of the funds in the Trust Accounts shall be invested in Eligible
Investments  and  reinvested  by the  Indenture  Trustee  (or the  investment
manager  referred  to  in clause  (2)  of  Section 5.01(b)  of  the  Sale and
Servicing  Agreement)  upon  Issuer  Order,  subject  to  the  provisions  of
Section 5.01(b) of  the Sale and  Servicing Agreement.   All income  or other
gain  from investments of  moneys deposited  in the  Trust Accounts  shall be
deposited by the  Indenture Trustee in  the Collection Account, and  any loss
resulting from such investments shall be charged to such account.  The Issuer
will not direct the Indenture Trustee to make any investment of  any funds or
to sell any  investment held in any of the Trust Accounts unless the security
interest Granted and perfected in such account  will continue to be perfected
in such investment  or the proceeds of such sale, in  either case without any
further action by  any Person, and, in  connection with any direction  to the
Indenture Trustee to  make any such investment  or sale, if requested  by the
Indenture  Trustee, the  Issuer shall  deliver  to the  Indenture Trustee  an
Opinion of Counsel, acceptable to the Indenture Trustee, to such effect.

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

     (c) If  (i)  the Issuer  (or  the  Servicer or  any  investment  manager
pursuant to Section  5.01(b) of the Sale and Servicing  Agreement) shall have
failed to give  investment directions for any  funds on deposit in  the Trust
Accounts to  the Indenture Trustee by 11:00 a.m.  Eastern Time (or such other
time as may  be agreed by the Issuer  and Indenture Trustee) on  any Business
Day  or  (ii) a  Default or  Event  of  Default shall  have  occurred  and be
continuing  with  respect to  the Notes  but  the Notes  shall not  have been
declared due and  payable pursuant  to Section 5.02  or (iii)  if such  Notes
shall have been  declared due and payable  following an Event of  Default but
amounts collected or receivable  from the Trust  Estate are being applied  in
accordance  with Section 5.05  as if there  had not been  such a declaration,
then the Indenture  Trustee shall, to the fullest  extent practicable, invest
and reinvest funds in the Trust Accounts in one or more Eligible Investments.

     SECTION 8.04.     Release  of  Trust  Estate.     (a)    Subject to  the
payment  of its  fees and  expenses pursuant  to Section 6.07,  the Indenture
Trustee may,  and when  required by the  provisions of this  Indenture shall,
execute instruments to  release property from the lien of  this Indenture, or
convey the Indenture  Trustee's interest in the  same, in a manner  and under
circumstances  that   are  not  inconsistent  with  the  provisions  of  this
Indenture.   No party  relying upon an  instrument executed by  the Indenture
Trustee as  provided in  this Article VIII  shall be bound  to ascertain  the
Indenture  Trustee's  authority,   inquire  into  the  satisfaction   of  any
conditions precedent or see to the application of any moneys.

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

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


                                  ARTICLE IX

                           Supplemental Indentures

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


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

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


                                  ARTICLE X

                             Redemption of Notes


     SECTION 10.01.    Redemption.   (a)   The Class (A-2) Notes are  subject
to redemption in  whole, but not  in part, at  the direction of the  Servicer
pursuant  to Section 9.01(a)  of the  Sale  and Servicing  Agreement, on  any
Distribution Date on which the Servicer exercises  its option to purchase the
Trust Estate pursuant to said Section 9.01(a), for a purchase  price equal to
the   Redemption  Price;  provided,  that  the  Issuer  has  available  funds
sufficient  to pay the Redemption Price.    The Servicer  or the Issuer shall
furnish the Rating  Agencies notice of such  redemption.  If the  Class (A-2)
Notes are to  be redeemed pursuant to this Section 10.01(a),  the Servicer or
the Issuer shall furnish notice of such election to the Indenture Trustee not
later than 20 days  prior to the Redemption Date and the Issuer shall deposit
by 10:00 A.M. New York  City time on the  Redemption Date with the  Indenture
Trustee in the  Note Distribution Account the  Redemption Price of  the Class
(A-2) Notes to be redeemed, whereupon all such Class (A-2) Notes shall be due
and payable on the Redemption Date upon the furnishing of a  notice complying
with Section 10.02 to each Holder of the Notes.

     (b) In  the event  that the  assets of  the Trust  are sold  pursuant to
Section 9.02  of the  Trust Agreement,  all amounts  on deposit  in  the Note
Distribution Account shall  be paid to the Noteholders up  to the Outstanding
Amount of  the Notes and all accrued and unpaid interest thereon.  If amounts
are to be paid to Noteholders pursuant to this Section 10.01(b), the Servicer
or the Issuer  shall, to the extent practicable, furnish notice of such event
to the Indenture Trustee not later than 20 days prior to the Redemption Date,
whereupon all such amounts shall be payable on the Redemption Date.

     SECTION 10.02.    Form  of  Redemption   Notice.      (a)     Notice  of
redemption under Section 10.01(a) shall be  given by the Indenture Trustee by
first-class mail, postage prepaid, or  by facsimile mailed or transmitted not
later than 10 days prior to the applicable  Redemption Date to each Holder of
Notes,  as  of  the  close of  business  on  the  Record  Date preceding  the
applicable  Redemption Date,  at  such Holder's  address or  facsimile number
appearing in the Note Register.

     All notices of redemption shall state:

         (i)  the Redemption Date;

         (ii)     the Redemption Price; and

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

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

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

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


                                  ARTICLE XI

                                Miscellaneous

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

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

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

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

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

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

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

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

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

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

         (v)  Notwithstanding Section  2.10 or  any other  provision of  this
     Section, the Issuer may, without compliance with the requirements of the
     other  provisions  of  this  Section,  (A) collect,  liquidate,  sell or
     otherwise dispose of Receivables or Financed Assets as and to the extent
     permitted or required by the Basic Documents and  (B) make cash payments
     out of the Trust Accounts as and to the extent  permitted or required by
     the Basic  Documents,  so  long  as  the  Issuer shall  deliver  to  the
     Indenture Trustee every six months, commencing ______________, 199__, an
     Officer's Certificate of the Issuer stating that all the dispositions of
     Collateral described  in clauses (A)  or (B) above  that occurred during
     the  preceding six  calendar months were in  the ordinary  course of the
     Issuer's  business  and  that  the  proceeds  thereof  were  applied  in
     accordance with the Basic Documents.

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

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

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

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

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

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

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

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

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

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

         (ii)     the Issuer  by the  Indenture Trustee or by  any Noteholder
     shall be sufficient for every purpose hereunder if in writing and mailed
     first-class,   postage   prepaid    to   the   Issuer    addressed   to:
     _______________   Trust  199_-_,   in   care   of  ____________________,
     _______________________________________________,       Attention      of
     ___________________, or  at any  other address  previously furnished  in
     writing to  the Indenture  Trustee by  the Issuer  or the Administrator.
     The Issuer  shall promptly transmit any  notice received by  it from the
     Noteholders to the Indenture Trustee.

     Notices required to be  given to the Rating Agencies  by the Issuer, the
Indenture  Trustee or  the  Owner  Trustee shall  be  in writing,  personally
delivered or  mailed by certified  mail, return receipt requested,  to (i) in
the case of Moody's,  at the following  address:  Moody's Investors  Service,
Inc., ABS  Monitoring Department, 99 Church Street, New York, New York 10007,
(ii) in the case of Standard & Poor's, at the following address:   Standard &
Poor's Ratings  Services, a division  of The McGraw-Hill Companies,  Inc., 25
Broadway (15th  Floor), New York,  New York 10004, Attention of  Asset Backed
Surveillance Department, (iii) in the case of Fitch  Investors Service, L.P.,
at the following address:  One State  Street Plaza, New York, N.Y. 10004, and
(iv) in  the case  of  Duff &  Phelps  Credit Rating  Co.,  at the  following
address:  17 State Street, 12th Floor, New York, N.Y. 10004; or as to each of
the foregoing, at such other address as shall be designated by written notice
to the other parties.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                       (_________________________) TRUST 199_-_,

                       by:  (_______________________________________),
                            not in its individual capacity but solely as 
                            Owner Trustee,

                            by: __________________________________________
                                     Name:  
                                     Title: 



                       (____________________________________________),
                       not in its individual capacity but solely as
                       Indenture Trustee,




                            by: __________________________________________
                                     Name:  
                                     Title: 

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


     BEFORE ME,  the undersigned authority, a  Notary Public in  and for said
county and state, on this  day personally appeared ___________________, known
to me to be the person and officer  whose name is subscribed to the foregoing
instrument  and   acknowledged  to  me   that  the   same  was  the   act  of
_______________________ TRUST  199_-_, a Delaware business trust, and that he
executed the  same as the  act of  said business  trust for  the purpose  and
consideration therein expressed, and in the capacities therein stated.

     GIVEN UNDER MY  HAND AND SEAL OF  OFFICE, this ____th  day of  ________,
199_.


                                                                             
                              Notary Public in and for the State of New York.



My commission expires:


________________________________________________


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


     BEFORE ME, the  undersigned authority, a Notary  Public in and  for said
county     and     state,     on     this     day     personally     appeared
_________________________________, known  to me to be the  person and officer
whose name is  subscribed to the foregoing instrument and  acknowledged to me
that   the  same   was   the   act   of   ______________________________,   a
________________ banking corporation,  and that she executed the  same as the
act of said corporation for the purpose and consideration therein stated.

     GIVEN  UNDER   MY  HAND  AND   SEAL  OF  OFFICE,  this   ____th  day  of
_____________, 199_.



                                                                             
                              Notary Public in and for the State of New York.



My commission expires:


________________________________________



                                  SCHEDULE A




                   Provided to the Owner Trustee at Closing



                                         EXHIBIT A-1


                           (FORM OF CLASS A-1 NOTE)


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

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


REGISTERED                                                      $____________

No. R-__                                               CUSIP NO. ____________

                         (_____________) TRUST 199_-_

                  CLASS A-1 FLOATING RATE ASSET BACKED NOTES

     (____________) Trust  199_-_, a  business trust  organized and  existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value  received, hereby  promises to  pay to  Cede &  Co., or  registered
assigns, the principal sum of ____________________________ DOLLARS payable on
each  Distribution  Date  in  an  amount  equal  to  the result  obtained  by
multiplying (i) a  fraction the numerator  of which is $____________  and the
denominator  of  which is  $_________________________  by (ii) the  aggregate
amount, if  any, payable  from the  Note Distribution  Account in respect  of
principal on  the Class A-1 Notes  pursuant to Section 3.01 of  the Indenture
dated as  of ____________,  199__ (the "Indenture"),  between the  Issuer and
______________________,  a  ___________  banking  corporation,  as  Indenture
Trustee (the "Indenture Trustee"); provided, however, that the  entire unpaid
principal amount of this Note shall be due and payable on the earlier of  the
______________  ______  Distribution  Date (the  "Class  A-1  Final Scheduled
Distribution  Date")   and  the   Redemption  Date,   if  any,   pursuant  to
Section 10.01(a) of the Indenture.  No payments of principal of the Class A-2
Notes shall  be made  until  the Class  A-1 Notes  have  been paid  in  full.
Capitalized terms used but not defined herein are defined in Article I of the
Indenture,  which  also contains  rules  as  to  construction that  shall  be
applicable herein.

     The Issuer will pay  interest on this Note at a  rate per annum equal to
LIBOR plus  0.____%, subject to  a maximum  rate of ___%  per annum,  on each
Distribution Date until  the principal of this Note is paid or made available
for  payment,  on the  principal  amount  of  this  Note outstanding  on  the
preceding Distribution Date (after giving effect to all payments of principal
made on  the preceding  Distribution Date),  subject  to certain  limitations
contained in  the last sentence of Section 3.01 of  the Indenture.  LIBOR for
each Interest Reset  Period and related Distribution Date  will be determined
on the related LIBOR Determination Date by the Calculation Agent as set forth
in Section  2.14  of the  Indenture.   All  determinations  of LIBOR  by  the
Calculation Agent shall, in the absence of manifest  error, be conclusive for
all purposes, and each  Holder of this Note, by  accepting a Class A-1  Note,
agrees to be bound by such determination.  Interest on this Note will  accrue
for  each Distribution Date from  the Closing Date (in  the case of the first
Distribution  Date)  or from  the  most  recent  Distribution Date  on  which
interest has been  paid to but  excluding such  Distribution Date.   Interest
will  be computed on the basis of the  actual number of days in each Floating
Rate Interest Accrual  Period divided by 360.  Such principal of and interest
on this Note shall be paid in the manner specified on the reverse hereof.

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

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

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

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


Date:                           ________________ 199( - ),

                       by:  (                         ), not in its individual
                            capacity but  solely as  Owner  Trustee under  the
                            Trust Agreement,


                            by: _____________________________________________
   
                                Authorized Signatory



                   TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Date:                           (                                   ), not in
                                its   individual  capacity   but  solely   as
                                Indenture Trustee,


                       by: _____________________________________________
        
                            Authorized Signatory

     This Note  is one  of a  duly authorized issue  of Notes  of the Issuer,
designated as its  Class A-1 Floating Rate Asset Backed  Notes (herein called
the "Class A-1  Notes"), all issued under  the Indenture, to which  Indenture
and  all indentures  supplemental  thereto  reference is  hereby  made for  a
statement of the respective rights  and obligations thereunder of the Issuer,
the Indenture Trustee and the Holders of the  Notes.  The Class A-1 Notes are
subject to all terms of the Indenture.

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

     Principal  of the Class A-1  Notes will be  payable on each Distribution
Date in an  amount described on the  face hereof.  "Distribution  Date" means
the  ____ day of each month, or, if any  such date is not a Business Day, the
next succeeding Business Day, commencing ______________ __, 199__.

     As  described above,  the entire  unpaid principal  amount of  this Note
shall  be due  and payable on  the earlier  of the Class  A-1 Final Scheduled
Distribution   Date  and   the   Redemption  Date,   if   any,  pursuant   to
Section 10.01(a) of the Indenture.  Notwithstanding the foregoing, the entire
unpaid principal amount of the Notes shall be due and payable on  the date on
which an  Event of  Default shall  have occurred  and be  continuing and  the
Indenture  Trustee or  the  Holders of  Notes  representing not  less than  a
majority of the Outstanding Amount of the Notes have declared the Notes to be
immediately  due and  payable in the  manner provided in  Section 5.02 of the
Indenture.   All principal payments on the Class A-1  Notes shall be made pro
rata to the Class A-1 Noteholders entitled thereto.

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

     The Issuer shall pay interest on overdue installments of interest at the
Class A-2 Interest Rate to the extent lawful.

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

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

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

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

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

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

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

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

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

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

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

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

                                  ASSIGNMENT


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

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

____________________________________________________________________________
                        (name and address of assignee)

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

Dated: ____________________________    ____________________________________*/
                                            Signature Guaranteed:

				        ___________________________________*/
                                                                             









________________________

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


                                         EXHIBIT A-2

                           (FORM OF CLASS A-2 NOTE)


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

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


REGISTERED                                                      $____________

No. R-__                                               CUSIP NO. ____________

                         (_____________) TRUST 199_-_

                  CLASS A-2 FLOATING RATE ASSET BACKED NOTES

     (____________) Trust  199_-_, a  business trust  organized and  existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value  received, hereby  promises to  pay to  Cede &  Co., or  registered
assigns, the principal sum of                                 DOLLARS payable
on each  Distribution  Date in  an amount  equal to  the  result obtained  by
multiplying (i) a  fraction the numerator  of which is $____________  and the
denominator of which is  $_________________ by (ii) the aggregate  amount, if
any,  payable from the  Note Distribution Account in  respect of principal on
the  Class A-2 Notes  pursuant to Section 3.01  of the Indenture  dated as of
___________, 199__ (the "Indenture"), between the Issuer and _____________, a
___________  banking  corporation,  as  Indenture  Trustee   (the  "Indenture
Trustee"); provided, however, that the entire unpaid principal amount of this
Note  shall  be  due and  payable  on  the earlier  of  the  ___________ ____
Distribution Date (the "Class A-2 Final Scheduled Distribution Date") and the
Redemption Date, if  any, pursuant to Section 10.01(a) of  the Indenture.  No
payments of principal of the Class A-2 Notes shall be made until the Class A-
1  Notes have  been paid in  full.   Capitalized terms  used but  not defined
herein are  defined in Article I of the  Indenture, which also contains rules
as to construction that shall be applicable herein.

     The Issuer will pay  interest on this Note at a rate per  annum equal to
LIBOR plus  ____%, subject  to a  maximum rate  of ____%  per annum, on  each
Distribution Date until  the principal of this Note is paid or made available
for  payment,  on  the principal  amount  of  this  Note  outstanding on  the
preceding Distribution Date (after giving effect to all payments of principal
made on  the preceding  Distribution Date),  subject  to certain  limitations
contained in  the last sentence of Section 3.01 of  the Indenture.  LIBOR for
each Interest Reset  Period and related Distribution Date  will be determined
on the related LIBOR Determination Date by the Calculation Agent as set forth
in Section  2.14  of the  Indenture.   All  determinations  of LIBOR  by  the
Calculation Agent shall, in the absence of manifest error, be  conclusive for
all purposes, and  each Holder of this  Note, by accepting a Class  A-2 Note,
agrees to be bound by such determination.   Interest on this Note will accrue
for each Distribution Date  from the Closing Date (in  the case of the  first
Distribution  Date)  or from  the  most  recent  Distribution Date  on  which
interest has  been paid to  but excluding such  Distribution Date.   Interest
will be computed on the basis of  the actual number of days in each  Floating
Rate Interest Accrual  Period divided by 360.  Such principal of and interest
on this Note shall be paid in the manner specified on the reverse hereof.

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

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

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

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


Date:                           (______________) TRUST 199_-_,

                       by:  (                       ),  not in  its individual
                            capacity  but solely  as  Owner Trustee  under the
                            Trust Agreement,


                            by: ______________________________________
                                Authorized Signatory



                   TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

Date:                           (                   ), not in  its individual
                                capacity but solely as Indenture Trustee,


                       by: _____________________________________________
                                    Authorized Signatory


     This Note  is one  of a duly authorized  issue of  Notes of  the Issuer,
designated as its Class A-2 Floating  Rate Asset Backed Notes (herein  called
the "Class  A-2 Notes"), all issued  under the Indenture, to  which Indenture
and  all indentures  supplemental  thereto  reference is  hereby  made for  a
statement of the respective rights  and obligations thereunder of the Issuer,
the Indenture Trustee and the Holders of the  Notes.  The Class A-2 Notes are
subject to all terms of the Indenture.

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

     Principal of  the Class A-2 Notes  will be payable on  each Distribution
Date in an  amount described on the  face hereof.  "Distribution  Date" means
the sixth day of each month, or, if any such date is not  a Business Day, the
next succeeding Business Day, commencing __________________, 199_.

     As  described above,  the entire  unpaid principal  amount of  this Note
shall be  due and  payable on the  earlier of  the Class A-2  Final Scheduled
Distribution   Date   and  the   Redemption   Date,  if   any,   pursuant  to
Section 10.01(a) of the Indenture.  Notwithstanding the foregoing, the entire
unpaid principal  amount of the Notes shall be due and payable on the date on
which an  Event of  Default shall  have occurred  and be  continuing and  the
Indenture  Trustee or  the Holders  of  Notes representing  not  less than  a
majority of the Outstanding Amount of the Notes have declared the Notes to be
immediately due and  payable in the  manner provided  in Section 5.02 of  the
Indenture.  All  principal payments on the Class A-2 Notes  shall be made pro
rata to the Class A-2 Noteholders entitled thereto.

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

     The Issuer shall pay interest on overdue installments of interest at the
Class A-2 Interest Rate to the extent lawful.

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

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

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

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

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

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

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

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

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

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

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

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

                                  ASSIGNMENT


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

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

                        (name and address of assignee)

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

Dated: ___________________________     _________________________________*/
	                                  Signature Guaranteed:



                                                                             
					_________________________________*/








________________________

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

                                                                  EXHIBIT A-3
                                                                    EXHIBIT B

                     (Form of Note Depository Agreement)


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

                      ___________________________________
                               (Name of Issuer)


                                                                  
                      ___________________________________
                              (Name of Trustee)

                                                                             
                                                           ______________
								 (Date)

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



     Re: ______________________________________________________
	 ______________________________________________________
	 ______________________________________________________


                             (Issue Description)

Ladies and Gentlemen:


     This letter sets forth our understanding with respect to certain matters
relating to the above-referenced issue  (the "Securities").  Trustee will act
as trustee with respect to the Securities pursuant to a trust indenture dated
_____________________, 199__  (the      "Document"). ________________________
(the "Underwriter")  is distributing the Securities through The Depository 
Trust Company ("DTC").

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

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

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

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

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

                  Manager; Call Notification Department


                  The Depository Trust Company
                  711 Stewart Avenue
                  Garden City, NY 11530-4719

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  
  Received and Accepted:
  THE DEPOSITORY TRUST COMPANY

  By: _________________________


  cc:  Underwriter
       Underwriter's Counsel


                                                                   SCHEDULE A


                                                                             
                    _____________________________________________
                    _____________________________________________
                               (Describe Issue)


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



                                                                   SCHEDULE B

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

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

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

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

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

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

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

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

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

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

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

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

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






                        (BROWN & WOOD LLP LETTERHEAD)

                                   June 27, 1997




Morgan Stanley ABS Capital II Inc.
1585 Broadway
New York, New York 10036


     Re:  Morgan Stanley ABS Capital II Inc.
          Registration Statement on Form S-3 
          -----------------------------------

 
Ladies and Gentlemen:

     We have  acted as  counsel for  Morgan Stanley  ABS Capital  II Inc.,  a
Delaware corporation (the "Depositor"), in connection with the preparation of
the  registration  statement  on  Form  S-3  (the  "Registration  Statement")
relating to  the Securities  (defined below) and  with the  authorization and
issuance from time to time in  one or more series of asset-backed  securities
to be registered  pursuant to the Registration  Statement (the "Securities").
As set forth in the Registration Statement, the Notes and/or the Certificates
will be  issued from time to time in series, with each series to be issued by
a trust  (each, a "Trust") to be formed by  the Depositor pursuant to a Trust
Agreement  (each, a  "Trust Agreement")  between the  Depositor and  an Owner
Trustee  or  a Pooling  and  Servicing  Agreement  among the  Depositor,  the
Servicer and  the Trustee (each a  "Pooling and Servicing Agreement").   With
respect to each series,  the Certificates will be issued pursuant  to a Trust
Agreement  or a  Pooling and Servicing  Agreement, the  Notes will  be issued
pursuant  to an Indenture (each an "Indenture") between the related Trust and
an Indenture Trustee.   The Certificates and Notes will be sold  from time to
time   pursuant  to  certain   underwriting  Agreements   (the  "Underwriting
Agreements") between the Depositor and various Underwriters named therein.   

     We have examined and relied upon the Registration Statement and, in each
case as filed with the Registration Statement, the form of Sale and Servicing
Agreement  among  a  Trust,  the Depositor  and  the  Servicer,  the  form of
Indenture (including  the forms of  Notes included as exhibits  thereto), the
form of  Trust Agreement  or Pooling and  Servicing Agreement  (including the
forms of Certificates included as an exhibit thereto and, with respect to the
Trust Agreement, the form of Certificate of Trust to be filed pursuant to the
Delaware  Business Trust  Act) and  the  form of  the Underwriting  Agreement
relating to  the  Notes and  the Certificates  (collectively, the  "Operative
Documents").  In addition, we have examined and considered executed originals
or  counterparts,   or  certified  or  other  copies  of  such  certificates,
instruments,  documents and  other  corporate records  of  the Depositor  and
matters of fact and  law as we have deemed necessary for  the purposes of the
opinion expressed below.  Capitalized terms not otherwise defined herein have
the meanings assigned to them in the Registration Statement.

     In our  examination we have  assumed the genuineness of  all signatures,
the  authenticity  of  all  documents  submitted  to  us  as  originals,  the
conformity  to  original  documents  of  all documents  submitted  to  us  as
certified or photostatic copies and the authenticity of the originals of such
documents.   As to any facts material to  the opinions expressed herein which
were  not  independently  established  or  verified,   we  have  relied  upon
statements  and representations of officers and  other representatives of the
Depositor and others.

     Based on and subject to the foregoing, we are of the opinion that,  with
respect  to  the  Notes  and/or  Certificates of  any  series,  when  (i) the
Registration Statement  becomes effective pursuant  to the provisions  of the
Securities Act of 1933, as amended, (ii) the amount, price, interest rate and
other  principal terms  of  such  Notes and/or  Certificates  have been  duly
approved  by the Board  of Directors of  the Depositor, (iii)  the applicable
Operative Documents  relating to such  series have each been  duly completed,
executed and delivered by the parties thereto substantially in the form filed
as an exhibit to the  Registration Statement reflecting the terms established
as described  above, (iv)  with respect to  each Trust  formed pursuant  to a
Trust Agreement, the Certificate of Trust for the related trust has been duly
executed by the Owner Trustee and timely filed with the Secretary of State of
the State  of Delaware, (v) with respect to  each series that includes Notes,
the related Indenture  has been duly qualified under the  Trust Indenture Act
of 1939, as amended, and (vi)  such Notes and/or Certificates have been  duly
executed  and issued  by  the related  Trust and  authenticated by  the Owner
Trustee,  the Indenture Trustee  or Trustee, as  applicable, and sold  by the
Depositor, all in accordance with the  terms and conditions of the  related
Operative Documents and in the manner described in the Registration 
Statement, such Notes and/or Certificates will have  been duly authorized 
by all necessary action  of the Trust  and will have been  legally issued,
fully  paid and nonassessable, and the  holders  thereof will  be  entitled 
to  the  benefits  of  the  related Agreement.

     In rendering  the foregoing opinions,  we express no  opinion as  to the
laws  of any  jurisdiction  other than  the  laws of  the State  of  New York
(excluding choice  of law  principles therein)  and the federal  laws of  the
United States of America.

     We hereby  consent to  the filing of  this letter  as an exhibit  to the
Registration Statement  and to the references to  this firm under the heading
"Legal  Matters"  in each  Prospectus  forming  a  part of  the  Registration
Statement, without admitting  that we are "experts" within the meaning of the
1933 Act  or the Rules and  Regulations of the Commission  issued thereunder,
with  respect to  any  part  of the  Registration  Statement, including  this
exhibit.  


                                   Very truly yours,

                                   /s/Brown & Wood LLP








                        (BROWN & WOOD LLP LETTERHEAD)






                                                                June 27, 1997


Morgan Stanley ABS Capital II Inc.
1585 Broadway
New York, New York  10036

          RE:  Morgan Stanley ABS Capital II Inc.
               Registration Statement on Form S-3
               ----------------------------------

Ladies and Gentlemen:

     We have acted as special federal tax counsel to the trusts referred to
below in connection with the filing by Morgan Stanley ABS Capital II Inc., a
Delaware corporation (the "Registrant"), of a Registration Statement on Form
S-3 (such registration statement, together with the exhibits and any
amendments thereto, the "Registration Statement") with the Securities and
Exchange Commission (the "Commission") under the Securities Act of 1933, as
amended (the "Act") for the registration under the Act of asset backed notes
(the "Notes") and asset backed certificates (the "Certificates") to be
registered pursuant to the Registration Statement and issued from time to
time in one or more series.  As described in the Registration Statement, the
Notes and/or the Certificates will be issued from time to time in series,
with each series being issued by a trust (each, a "Trust") to be formed by
the Registrant pursuant to a Trust Agreement (each, a "Trust Agreement")
between the Registrant specified in the related prospectus supplement and a
trustee, or a Pooling and Servicing Agreement (each, a "Pooling and Servicing
Agreement") among the Registrant, a servicer and a trustee.  Each series may
include one or more classes of Notes, which will be issued pursuant to an
Indenture between the related Trust and an indenture trustee.  Each series
may also include one or more classes of Certificates, which will be issued
pursuant to a Trust Agreement or a Pooling and Servicing Agreement.

     We have advised the Registrant with respect to certain federal income
tax consequences of the proposed issuance of the Notes and Certificates. 
This advice is summarized under the headings "Summary of Terms -- Tax Status"
and "Federal Income Tax Consequences" in the Prospectus and Summary of Terms -
"Tax Status" in the Prospectus Supplements, all a part of the Registration
Statement.  Such description does not purport to discuss all possible federal
income tax ramifications of the proposed issuance, but with respect to those
federal consequences that are discussed, in our opinion, the description is
accurate in all material respects.

     We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to a reference to this firm (as special federal
tax counsel to the Trust) under the heading "Federal Income Tax Consequences"
in the Prospectus forming a part of the Registration Statement, without
implying or admitting that we are "experts" within the meaning of the Act or
the rules and regulations of the Commission issued thereunder, with respect
to any part of the Registration Statement, including this exhibit.
                                        Very truly yours,




                                   /s/ Brown & Wood LLP






                     FORM OF SALE AND SERVICING AGREEMENT


                                   between


                         (____________) TRUST 199_-_,
                                   Issuer,


                                     and


                     MORGAN STANLEY ABS CAPITAL II INC.,
                                  Depositor


                                     and


                            (___________________)
                                   Servicer


                        Dated as of ________ __, 199_












                              TABLE OF CONTENTS
                              -----------------
                                                                         Page
                                                                         ----

                                  ARTICLE I

                                 Definitions

SECTION 1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . .   1
SECTION 1.02.  Other Definitional Provisions  . . . . . . . . . . . . . .  16

                                  ARTICLE II

                          Conveyance of Receivables

SECTION 2.01.  Conveyance of Receivables  . . . . . . . . . . . . . . . .  17

                                 ARTICLE III

                               The Receivables

SECTION 3.01.  Representations and Warranties of the 
                 Depositor with Respect to the Receivables  . . . . . . .  17
SECTION 3.02.  Repurchase upon Breach . . . . . . . . . . . . . . . . . .  18
SECTION 3.03.  Custody of Receivable Files  . . . . . . . . . . . . . . .  18
SECTION 3.04.  Duties of Servicer as Custodian  . . . . . . . . . . . . .  19
SECTION 3.05.  Instructions; Authority To Act . . . . . . . . . . . . . .  19
SECTION 3.06.  Custodian's Indemnification  . . . . . . . . . . . . . . .  19
SECTION 3.07.  Effective Period and Termination . . . . . . . . . . . . .  20

                                  ARTICLE IV

                 Administration and Servicing of Receivables

SECTION 4.01.  Duties of Servicer . . . . . . . . . . . . . . . . . . . .  20
SECTION 4.02.  Collection and Allocation of Receivable Payments . . . . .  21
SECTION 4.03.  Realization upon Receivables . . . . . . . . . . . . . . .  21
SECTION 4.04.  Physical Damage Insurance  . . . . . . . . . . . . . . . .  21
SECTION 4.05.  Maintenance of Security Interests in 
                 Financed Assets  . . . . . . . . . . . . . . . . . . . .  21
SECTION 4.06.  Covenants of Servicer  . . . . . . . . . . . . . . . . . .  21
SECTION 4.07.  Purchase of Receivables upon Breach  . . . . . . . . . . .  22
SECTION 4.08.  Servicing Fee  . . . . . . . . . . . . . . . . . . . . . .  22
SECTION 4.09.  Servicer's Certificate . . . . . . . . . . . . . . . . . .  22
SECTION 4.10.  Annual Statement as to Compliance; Notice of                   
		  Default  .  . . . . . . . . . . . . . . . . . . . . . .  22
SECTION 4.11.  Annual Independent Certified Public 
                 Accountants' Report  . . . . . . . . . . . . . . . . . .  23
SECTION 4.12.  Access to Certain Documentation and 
                 Information Regarding Receivables  . . . . . . . . . . .  23
SECTION 4.13.  Servicer Expenses  . . . . . . . . . . . . . . . . . . . .  23
SECTION 4.14.  Appointment of Subservicer . . . . . . . . . . . . . . . .  23

                                  ARTICLE V

                       Distributions; Reserve Account;
               Statements to Certificateholders and Noteholders

SECTION 5.01.  Establishment of Trust Accounts  . . . . . . . . . . . . .  24
SECTION 5.02.  Collections  . . . . . . . . . . . . . . . . . . . . . . .  26
SECTION 5.03.  Application of Collections . . . . . . . . . . . . . . . .  26
SECTION 5.04   Application of Payaheads . . . . . . . . . . . . . . . . .  26
SECTION 5.05.  Advances . . . . . . . . . . . . . . . . . . . . . . . . .  27
SECTION 5.06.  Additional Deposits  . . . . . . . . . . . . . . . . . . .  27
SECTION 5.07.  Distributions  . . . . . . . . . . . . . . . . . . . . . .  28
SECTION 5.08.  Reserve Account  . . . . . . . . . . . . . . . . . . . . .  28
SECTION 5.09.  Statements to Certificateholders and Noteholders . . . . .  31
SECTION 5.10.  Net Deposits . . . . . . . . . . . . . . . . . . . . . . .  31

                                  ARTICLE VI

                                The Depositor

SECTION 6.01.  Representations of Depositor . . . . . . . . . . . . . . .  32
SECTION 6.02.  Corporate Existence  . . . . . . . . . . . . . . . . . . .  33
SECTION 6.03.  Liability of Depositor; Indemnities  . . . . . . . . . . .  33
SECTION 6.04.  Merger or Consolidation of, or Assumption of 
                 the Obligations of, Depositor  . . . . . . . . . . . . .  34
SECTION 6.05.  Limitation on Liability of Depositor and Others  . . . . .  34
SECTION 6.06.  Depositor May Own Certificates or Notes  . . . . . . . . .  35

                                 ARTICLE VII

                                 The Servicer

SECTION 7.01.  Representations of Servicer  . . . . . . . . . . . . . . .  35
SECTION 7.02.  Indemnities of Servicer  . . . . . . . . . . . . . . . . .  36
SECTION 7.03.  Merger or Consolidation of, or Assumption 
                 of the Obligations of, Servicer  . . . . . . . . . . . .  37
SECTION 7.04.  Limitation on Liability of Servicer and Others . . . . . .  37
SECTION 7.05.  _____________ Not To Resign as Servicer  . . . . . . . . .  38

                                 ARTICLE VIII

                                   Default

SECTION 8.01.  Servicer Default . . . . . . . . . . . . . . . . . . . . .  38
SECTION 8.02.  Appointment of Successor . . . . . . . . . . . . . . . . .  39
SECTION 8.03.  Repayment of Advances  . . . . . . . . . . . . . . . . . .  40
SECTION 8.04.  Notification to Noteholders and 
                 Certificateholders . . . . . . . . . . . . . . . . . . .  40
SECTION 8.05.  Waiver of Past Defaults  . . . . . . . . . . . . . . . . .  40

                                  ARTICLE IX

                                 Termination
SECTION 9.01.  Optional Purchase of All Receivables . . . . . . . . . . .  40

                                  ARTICLE X

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


SCHEDULE A     Schedule of Receivables  . . . . . . . . . . . . . . . . .  47
SCHEDULE B     Location of the Receivable Files . . . . . . . . . . . . .  48
EXHIBIT A      Form of Distribution Statement to 
                    Certificateholders  . . . . . . . . . . . . . . . . .  49
EXHIBIT B      Form of Distribution Statement to Noteholders  . . . . . .  50
EXHIBIT C      Form of Servicer's Certificate . . . . . . . . . . . . . .  51

     SALE  AND SERVICING  AGREEMENT  dated  as of  ______  __, 199_,  between
     __________  TRUST 199_-_, a Delaware  business trust (the "Issuer"), and
     MORGAN STANLEY ABS CAPITAL II INC., a Delaware corporation, as Depositor
     and _____________, a ______ corporation, as servicer.


     WHEREAS  the  Issuer desires  to  purchase  a portfolio  of  receivables
arising  in  connection  with  (automotive) (marine)  (recreational  vehicle)
retail   installment  sale  contracts  and  loan  installments  generated  by
_________________________ in the ordinary course of business; 

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

     WHEREAS ___________ is willing to service such receivables;

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


                                  ARTICLE I

                                 Definitions
                                 -----------

     SECTION 1.01.  Definitions.  Whenever used in this Agreement, the
                    -----------
following words and  phrases, unless  the context  otherwise requires,  shall
have the following meanings:

     ("Accelerated Principal Distribution Amount" means, with respect to any
       -----------------------------------------
Distribution Date, an amount equal to that portion of the  Total Distribution
Amount for such Distribution  Date that remains after the payment  of (i) the
Servicing Fee, (ii) the Noteholders' Interest Distributable Amount, (iii) the
Regular Principal Distribution Amount,  (iv) the Certificateholders' Interest
Distributable Amount, and  (v) the amount, if  any, required to be  deposited
into  the Reserve  Account  on  such Distribution  Date  pursuant to  Section
5.07(b)(ii)(F).)

     "Advance" means either a Precomputed Advance or Simple Interest Advance
      -------
or both, as applicable.

     "Amount Financed" means with respect to a Receivable, the amount
      ---------------
advanced toward  the purchase price  of the  Financed Assets and  any related
costs,  exclusive of  any amount  allocable  to the  premium of  force-placed
physical damage insurance covering the Financed Assets.

     "Annual Percentage Rate" or "APR" of a Receivable means the annual rate
      ----------------------      ---
of finance charges stated in the related Contract.

     "Available Amount" means, with respect to any Distribution Date, the
      ----------------
amount of  funds on deposit in the Reserve  Account on such Distribution Date
(other   than  Investment  Earnings   on  Eligible  Investments)   (less  the
Certificate Interest  Reserve Amount with  respect to such  Distribution Date
before giving effect to any reduction thereto on such date).

     "Certificate Balance" equals, initially, $_____________ and, thereafter,
      -------------------
equals the Initial Certificate  Balance reduced by  all amounts allocable  to
principal previously distributed to Certificateholders.

     "Certificate Distribution Account" has the meaning assigned to such term
      --------------------------------
in the Trust Agreement.

     "Certificate Interest Reserve Amount" means, at the time of reference,
      -----------------------------------
the lesser  of (i)  $__________ less  the amount  of any  application of  the
Certificate Interest  Reserve Amount to  pay interest on the  Certificates on
any prior  Distribution Date and (ii)  ______% of the Certificate  Balance on
such Distribution Date (before giving effect to any reduction thereof on such
Distribution  Date); provided, however, that the Certificate Interest Reserve
Amount shall be zero subsequent to any reduction by any Rating Agency of  its
rating  of  any Class  of  Notes  to less  than  "A-" or  its  equivalent, or
withdrawal by any Rating Agency of its  rating of any Class of Notes,  unless
such rating has been restored.

     "Certificate Pool Factor" means, as of the close of business on the last
      -----------------------
day  of  a  Collection Period,  a  seven-digit  decimal figure  equal  to the
Certificate Balance (after giving effect to any reductions therein to be made
on  the  immediately following  Distribution  Date)  divided  by the  Initial
Certificate Balance.  The Certificate Pool Factor will be 1.0000000 as of the
Closing Date; thereafter, the Certificate Pool Factor will decline to reflect
reductions in the Certificate Balance.

     "Certificateholders" has the meaning assigned to such term in the Trust
      ------------------
Agreement.

     "Certificateholders' Distributable Amount" means, with respect to any
      ----------------------------------------
Distribution Date, the sum of the Certificateholders' Principal Distributable
Amount and  the Certificateholders'  Interest Distributable  Amount for  such
date.

     "Certificateholders' Interest Carryover Shortfall" means, with respect
      ------------------------------------------------
to any  Distribution Date, the  excess of the sum  of the Certificateholders'
Monthly Interest Distributable Amount for the preceding Distribution Date and
any outstanding  Certificateholders'  Interest Carryover  Shortfall  on  such
preceding  Distribution Date, over the amount in  respect of interest that is
actually deposited in the Certificate Distribution Account  on such preceding
Distribution Date,  plus  30 days'  interest on  such excess,  to the  extent
permitted by law, at the Pass-Through Rate.

     "Certificateholders' Interest Distributable Amount" means, with respect
      -------------------------------------------------
to any Distribution Date, the sum of the Certificateholders' Monthly Interest
Distributable Amount for  such Distribution Date and  the Certificateholders'
Interest  Carryover Shortfall  for  such Distribution  Date.   Interest  with
respect to the Certificates shall be computed on the basis of a 360-day  year
consisting of twelve 30-day months for all purposes of this Agreement and the
Basic Documents.

     "Certificateholders' Monthly Interest Distributable Amount" means, with
      ---------------------------------------------------------
respect to any Distribution Date, 30 days of interest (or, in the case of the
first Distribution Date, interest accrued from and including the Closing Date
to  but  excluding  ________  __,  199_)  at the  Pass-Through  Rate  on  the
Certificate  Balance on the last day  of the preceding Collection Period (or,
in the case of the first Distribution Date, on the Closing Date).

     "Certificateholders' Monthly Principal Distributable Amount" means, with
      ----------------------------------------------------------
respect to any  Distribution Date prior to the Distribution Date on which the
Notes are paid in full, zero; and with respect to any Distribution Date on or
after the  Distribution Date on which the Notes are paid in full, the Regular
Principal  Distribution  Amount for  such  Distribution  Date (less,  on  the
Distribution Date on  which the Notes are  paid in full, the  portion thereof
payable on the Notes).

     "Certificateholders' Principal Carryover Shortfall" means, as of the
      -------------------------------------------------
close of any Distribution Date, the excess of the Certificateholders' Monthly
Principal  Distributable  Amount   and  any  outstanding  Certificateholders'
Principal Carryover Shortfall  from the preceding Distribution Date, over the
amount  in respect of principal that is actually deposited in the Certificate
Distribution Account on such current Distribution Date.

     "Certificateholders' Principal Distributable Amount" means, with respect
      --------------------------------------------------
to  any  Distribution  Date,  the  sum  of  the  Certificateholders'  Monthly
Principal  Distributable   Amount  for   such  Distribution   Date  and   the
Certificateholders'  Principal  Carryover Shortfall  as of  the close  of the
preceding Distribution Date; provided,  however, that the Certificateholders'
Principal Distributable Amount shall not  exceed the Certificate Balance.  In
addition, on the Final Scheduled Distribution Date, the principal required to
be  included in the  Certificateholders' Principal Distributable  Amount will
include the  lesser of  (a) (i) any Scheduled Payments  of principal  due and
remaining unpaid on  each Precomputed Receivable  and (ii) any principal  due
and remaining unpaid on each Simple Interest Receivable, in each case, in the
Trust as  of the  Final Scheduled  Maturity Date  or (b) the  amount that  is
necessary (after giving  effect to the other  amounts to be deposited  in the
Certificate  Distribution Account on such Distribution  Date and allocable to
principal) to reduce the Certificate Balance to zero.

     "Certificates" means the Trust Certificates (as defined in the Trust
      ------------
Agreement).

     "Class" means any one of the classes of Notes.
      -----

     "Class (A-1) Final Scheduled Distribution Date" means the _________ 199_
      ---------------------------------------------
Distribution Date.

     "Class (A-1) Noteholder" means the Person in whose name a Class (A-1)
      ----------------------
Note is registered in the Note Register.

     "Class (A-2) Final Scheduled Distribution Date" means the _________ ____
      ---------------------------------------------
Distribution Date.

     "Class (A-2) Noteholder" means the Person in whose name a Class (A-2)
      ----------------------
Note is registered in the Note Register.

     "Collection Account" means the account designated as such, established
      ------------------
and maintained pursuant to Section 5.01(a)(i).

     "Collection Period" means a calendar month.  Any amount stated as of the
      -----------------
last day of a Collection Period or as of the first day of a Collection Period
shall give effect to the following calculations as determined as of the close
of business  on such last day:  (1) all  applications of collections, (2) all
current and previous  Payaheads, (3) all  applications of Payahead  Balances,
(4) all  Advances and  reductions  of  Outstanding  Precomputed  Advances  or
Outstanding Simple Interest Advances and  (4) all distributions to be made on
the following Distribution Date.

     "Contract" means a (automotive) (marine) (recreational vehicle) retail
      --------
installment sale contract or installment loan.

     "Corporate Trust Office" means the principal office of the Indenture
      ----------------------
Trustee at which at any particular time its corporate trust business shall be
administered, which office at the date of  the execution of this Agreement is
located  at _______________________,  ________, ________  _____;  or at  such
other  address as the  Indenture Trustee may  designate from time  to time by
notice to the Noteholders and the Depositor, or the principal corporate trust
office of  any successor Indenture  Trustee (of which address  such successor
Indenture Trustee will notify the Noteholders and the Depositor).

     "Cutoff Date" means _________ __, 199__
      -----------

     "Dealer" means the dealer who sold a Financed Asset to an Obligor and
      ------
who originated and assigned the related Receivable to an Originator.

     "Delivery" when used with respect to Trust Account Property means:
      --------

          (a)  with  respect  to   bankers'  acceptances,  commercial  paper,
     negotiable certificates of deposit and other obligations that constitute
     "instruments"  within the meaning of Section 9-105(1)(i)  of the UCC and
     are  susceptible of physical delivery, transfer thereof to the Indenture
     Trustee  or  its  nominee  or  custodian by  physical  delivery  to  the
     Indenture  Trustee  or   its  nominee  or  custodian   endorsed  to,  or
     registeredin  the name  of,  the  Indenture Trustee  or  its nominee  or
     custodian  or endorsed  in blank,  and, with  respect to  a certificated
     security  (as defined  in  Section 8-102 of  the  UCC) transfer  thereof
     (i) by delivery of such certificated security endorsed to, or registered
     in the name  of, the Indenture  Trustee or its  nominee or custodian  or
     endorsed in blank to a  financial intermediary (as defined in Section 8-
     313 of the UCC) and the making by such financial intermediary of entries
     on its  books and  records identifying  such certificated securities  as
     belonging  to the Indenture Trustee or its  nominee or custodian and the
     sending by such financial intermediary of a confirmation of the purchase
     of such certificated security by the Indenture Trustee or its nominee or
     custodian, or (ii) by delivery  thereof to a "clearing corporation"  (as
     defined  in Section 8-102(3) of the UCC) and the making by such clearing
     corporation of appropriate entries on its books reducing the appropriate
     securities  account of  the transferor  and  increasing the  appropriate
     securities account  of a  financial intermediary by  the amount  of such
     certificated security, the identification by the clearing corporation of
     the certificated  securities for the  sole and exclusive account  of the
     financial  intermediary, the maintenance of such certificated securities
     by  such clearing  corporation  or  a "custodian  bank"  (as defined  in
     Section 8-102(4) of  the UCC) or  the nominee  of either subject  to the
     clearing  corporation's exclusive control, the sending of a confirmation
     by the financial  intermediary of the purchase by  the Indenture Trustee
     or its nominee  or custodian of such  securities and the making  by such
     financial intermediary of  entries on its books and  records identifying
     such certificated securities  as belonging to  the Indenture Trustee  or
     its nominee  or custodian (all  of the foregoing,  "Physical Property"),
     and,  in any event, any such  Physical Property in registered form shall
     be in the name of the Indenture Trustee or its nominee or custodian; and
     such  additional or  alternative  procedures  as  may  hereafter  become
     appropriate to  effect the  complete transfer of  ownership of  any such
     Trust Account Property  (as defined herein) to the  Indenture Trustee or
     its nominee or  custodian, consistent with changes in  applicable law or
     regulations or the interpretation thereof;

          (b)  with respect  to any securities  issued by the  U.S. Treasury,
     the Federal  Home Loan Mortgage  Corporation or by the  Federal National
     Mortgage Association  that is  a  book-entry security  held through  the
     Federal Reserve System  pursuant to Federal book-entry  regulations, the
     following procedures, all  in accordance with applicable  law, including
     applicable Federal regulations and Articles 8  and 9 of the UCC:   book-
     entry  registration of  such  Trust Account  Property to  an appropriate
     book-entry account maintained with a Federal Reserve Bank by a financial
     intermediary which is also a "depository" pursuant to applicable Federal
     regulations and  issuance by  such financial  intermediary of  a deposit
     advice  or other written confirmation of such book-entry registration to
     the Indenture Trustee or its nominee or custodian of the purchase by the
     Indenture  Trustee  or  its  nominee or  custodian  of  such  book-entry
     securities; the making by such  financial intermediary of entries in its
     books and records identifying such book-entry security held through  the
     Federal Reserve  System pursuant  to Federal  book-entry regulations  as
     belonging  to the  Indenture Trustee  or  its nominee  or custodian  and
     indicating that such custodian holds such  Trust Account Property solely
     as agent for the Indenture Trustee or its nominee or custodian; and such
     additional or alternative procedures as may hereafter become appropriate
     to  effect complete  transfer of  ownership  of any  such Trust  Account
     Property  to  the  Indenture  Trustee   or  its  nominee  or  custodian,
     consistent  with  changes  in  applicable  law  or  regulations  or  the
     interpretation thereof; and

          (c)  with respect to any item of Trust Account Property  that is an
     uncertificated  security under  Article 8 of  the  UCC and  that is  not
     governed by clause (b)  above, registration on the books  and records of
     the  issuer thereof  in  the  name of  the  financial intermediary,  the
     sending of a confirmation by  the financial intermediary of the purchase
     by  the  Indenture   Trustee  or  its  nominee  or   custodian  of  such
     uncertificated  security, the making  by such financial  intermediary of
     entries  on  its  books  and  records  identifying  such  uncertificated
     certificates as  belonging to  the Indenture Trustee  or its  nominee or
     custodian.

     "Depositor" means Morgan Stanley ABS Capital II Inc, or its successor
      ---------
in interest.

     "Distribution Date" means, with respect to each Collection Period, the
      -----------------
_____ day of the following month  or, if such day is not a  Business Day, the
immediately following Business Day, commencing on ________ __, 199__.

     "Eligible Deposit Account" means either (a) a segregated account with
      ------------------------
an Eligible Institution or (b) a  segregated trust account with the corporate
trust department of a depository institution organized under the laws of  the
United States of America  or any one of the states thereof or the District of
Columbia  (or any domestic branch of a  foreign bank), having corporate trust
powers and acting as trustee for funds deposited in such  account, so long as
any  of the securities  of such  depository institution  shall have  a credit
rating from each Rating  Agency in one of its generic  rating categories that
signifies investment grade.

     "Eligible Institution" means (a) the corporate trust department of the
      --------------------
Indenture Trustee, the Owner Trustee or __________________________ so long as
it shall  be  Paying Agent  under  the Trust  Agreement  or (b) a  depository
institution organized under the laws of  the United States of America or  any
one of the states thereof or the District of Columbia (or any domestic branch
of a  foreign bank),  which (i)  has either  (A) a  long-term unsecured  debt
rating of  AAA or better by Standard & Poor's  and A1 or better by Moody's or
(B) a certificate of deposit rating of  A-1+ by Standard & Poor's and P-1  or
better  by Moody's,  or any  other  long-term, short-term  or certificate  of
deposit rating acceptable  to the Rating Agencies and (ii) whose deposits are
insured by   the  FDIC.  If  so qualified,  the Indenture Trustee,  the Owner
Trustee  or _____________________ may  be considered an  Eligible Institution
for the purposes of clause (b) of this definition.

     "Eligible Investments" means book-entry securities, negotiable
      --------------------
instruments  or securities represented by instruments in bearer or registered
form which evidence:

          (a)  direct  obligations of, and obligations fully guaranteed as to
     the full and timely payment by, the United States of America;

          (b)  demand deposits, time  deposits or certificates of  deposit of
     any depository institution or trust company incorporated under the  laws
     of the United  States of America or  any state thereof (or  any domestic
     branch of  a foreign bank) and subject to supervision and examination by
     Federal   or  State  banking   or  depository  institution  authorities;
     provided, however,  that at  the time of  the investment  or contractual
     commitment to invest  therein, the commercial paper or  other short-term
     unsecured debt obligations  (other than such  obligations the rating  of
     which  is based  on the credit  of a  Person other than  such depository
     institution or  trust company) thereof  shall have a credit  rating from
     each of the  Rating Agencies in the highest  investment category granted
     thereby;

          (c)  commercial  paper  having, at  the time  of the  investment or
     contractual  commitment to  invest therein,  a rating  from each  of the
     Rating Agencies in the highest investment category granted thereby;

          (d)  investments in money market funds having a rating from each of
     the Rating Agencies in the  highest investment category granted  thereby
     (including funds for which the Indenture Trustee or the Owner Trustee or
     any of their respective Affiliates is investment manager or advisor);

          (e)  bankers' acceptances issued  by any depository  institution or
     trust company referred to in clause (b) above;

          (f)  repurchase obligations with  respect to any security that is a
     direct  obligation of,  or fully  guaranteed  by, the  United States  of
     America or  any  agency or  instrumentality thereof  the obligations  of
     which are backed  by the full faith and  credit of the United  States of
     America, in  either case entered  into with a depository  institution or
     trust company (acting as principal) described in clause (b);

          (g)  repurchase obligations with  respect to any security  or whole
     loan, entered  into with (i)  a depository institution or  trust company
     (acting as  principal) described  in clause (b)  above (except  that the
     rating referred to in the  proviso in such clause (b) shall  be (A-1) or
     higher in the case of Standard & Poor's) (such depository institution or
     trust  company being  referred to  in  this definition  as a  "financial
     institution"),  (ii) a broker/dealer (acting as principal) registered as
     a   broker  or  dealer   under  Section  15  of   the  Exchange  Act  (a
     "broker/dealer")  the unsecured short-term debt obligations of which are
     rated P-1 by Moody's and at least (A-1) by Standard & Poor's at the time
     of entering into  such repurchase obligation (a  "rated broker/dealer"),
     (iii) an unrated  broker/dealer (an "unrated broker/dealer"),  acting as
     principal,  that is  a  wholly-owned subsidiary  of  a non-bank  holding
     company the unsecured short-term debt obligations of which are rated P-1
     by Moody's  and at  least  (A-1) by  Standard &  Poor's at  the time  of
     entering into  such repurchase obligation (a "Rated Holding Company") or
     (iv)  an unrated  subsidiary (a  "Guaranteed  Counterparty"), acting  as
     principal, that  is a  wholly-owned subsidiary of  a direct  or indirect
     parent   Rated  Holding  Company,  which  guarantees  such  subsidiary's
     obligations under such repurchase agreement; provided that the following
     conditions are satisfied:

               (A)  the  aggregate amount  of  funds  invested in  repurchase
          obligations of a  financial institution, a rated  broker/dealer, an
          unrated  broker/dealer or  Guaranteed  Counterparty  in respect  of
          which the Standard & Poor's  unsecured short-term ratings are (A-1)
          (in   the  case   of  an   unrated   broker/dealer  or   Guaranteed
          Counterparty,  such rating being that of  the related Rated Holding
          Company) shall not  exceed ___% of the sum of  the then outstanding
          principal  balance of the Notes  and the Certificate Balance (there
          being no  limit on  the amount  of funds  that may  be invested  in
          repurchase obligations in  respect of which such Standard  & Poor's
          rating  is (A-1)+  (in  the  case of  an  unrated broker/dealer  or
          Guaranteed  Counterparty, such  rating being  that  of the  related
          Rated Holding Company));

               (B)  in  the case  of  the Reserve  Account,  the rating  from
          Standard  & Poor's  in  respect of  the  unsecured short-term  debt
          obligations  of  the  financial  institution, rated  broker/dealer,
          unrated broker/dealer or Guaranteed Counterparty (in the case of an
          unrated broker/dealer or Guaranteed Counterparty, such rating being
          that of the related Rated Holding Company) shall be (A-1)+;

               (C)  the repurchase obligation  must mature within 30  days of
          the  date  on  which  the  Indenture  Trustee  or  the  Issuer,  as
          applicable, enters into such repurchase obligation;

               (D)  the repurchase  obligation shall not  be subordinated  to
          any  other obligation of  the related financial  institution, rated
          broker/dealer, unrated broker/dealer or Guaranteed Counterparty;

               (E)  the collateral  subject to  the repurchase obligation  is
          held, in the appropriate form, by a custodial bank on behalf of the
          Indenture Trustee or the Issuer, as applicable;

               (F)  the   repurchase  obligation   shall  require   that  the
          collateral subject thereto shall be marked to market daily;

               (G)  in  the case of  a repurchase obligation  of a Guaranteed
          Counterparty, the following conditions shall also be satisfied:

                    (i)  the Indenture Trustee or the Issuer, as  applicable,
               shall have  received an opinion  of counsel (which may  be in-
               house counsel) to the effect that the guarantee of the related
               Rated Holding Company is a  legal, valid and binding agreement
               of the Rated  Holding Company, enforceable in  accordance with
               its  terms,  subject  as  to  enforceability   to  bankruptcy,
               insolvency,  reorganization and  moratorium  or other  similar
               laws  affecting creditors'  rights  generally and  to  general
               equitable principles;

                    (ii) the Indenture Trustee or the  Issuer, as applicable,
               shall  have received  (x) an  incumbency  certificate for  the
               signer  of such  guarantee, certified  by an  officer of  such
               Rated Holding Company  and (y) a  resolution, certified by  an
               officer  of  the  Rated  Holding  Company,  of  the  board  of
               directors  (or  applicable  committee thereof)  of  the  Rated
               Holding  Company  authorizing  the   execution,  delivery  and
               performance of such guarantee by the Rated Holding Company;

                    (iii)     the  only conditions to  the obligation of such
               Rated  Holding Company  to  pay on  behalf  of the  Guaranteed
               Counterparty shall  be that the  Guaranteed Counterparty shall
               not have paid  under such repurchase obligation  when required
               (it being  understood that  no notice to,  demand on  or other
               action in respect of the Guaranteed Counterparty is necessary)
               and  that the  Indenture Trustee  or the  Issuer shall  make a
               demand on  the Rated Holding  Company to make the  payment due
               under such guarantee;

                    (iv) the  guarantee of the Rated Holding Company shall be
               irrevocable with  respect to  such  repurchase obligation  and
               shall not be subordinated to any other obligation of the Rated
               Holding Company; and

                    (v)  each  of Standard & Poor's and Moody's has confirmed
               in writing to the Indenture  Trustee or Issuer, as applicable,
               that  it has reviewed the  form of the  guarantee of the Rated
               Holding  Company and has determined  that the issuance of such
               guarantee will  not result in  the downgrade or  withdrawal of
               the ratings assigned to the Notes or the Certificates.

               (H)  the  repurchase   obligation  shall   require  that   the
          repurchase obligation be overcollateralized and shall provide that,
          upon  any  failure  to  maintain  such  overcollateralization,  the
          repurchase obligation shall become due and payable, and  unless the
          repurchase  obligation  is  satisfied immediately,  the  collateral
          subject to  the repurchase  agreement shall  be liquidated and  the
          proceeds   applied  to  satisfy  the  unsatisfied  portion  of  the
          repurchase obligation;

          (h)  any other investment  with respect to which the  Issuer or the
     Servicer has received written notification from the Rating Agencies that
     the acquisition  of such investment  as an Eligible Investment  will not
     result in  a withdrawal or  downgrading of the  ratings on the  Notes or
     Certificates.

     "FDIC" means the Federal Deposit Insurance Corporation.
      ----

     "Final Scheduled Distribution Date" means the Distribution Date
      ---------------------------------
immediately following the Final Scheduled Maturity Date.

     "Final Scheduled Maturity Date" means ______ __, ____.
      -----------------------------

     "Financed Asset" means a new or used (automobile, light-duty truck),
      --------------
(recreational vehicle), (boat,  boat motor and any  accompanying travellers),
together  with all  accessions thereto,  securing  an Obligor's  indebtedness
under the respective Receivable.

     "Indenture" means the Indenture dated as of ______ __, 199__, between
      ---------
the Issuer and the Indenture Trustee.

     "Indenture Trustee" means the Person acting as Indenture Trustee under
      -----------------
the Indenture, its successors in interest and any successor trustee under the
Indenture.

     "Initial Certificate Balance" shall have the meaning set forth in the
      ---------------------------
Trust Agreement.

     "Insolvency Event" means, with respect to a specified Person, (a) the
      ----------------
filing of a decree or order for relief by a  court having jurisdiction in the
premises in respect of such Person or any substantial part of its property in
an  involuntary  case  under  any  applicable  federal  or state  bankruptcy,
insolvency or  other similar law now or hereafter  in effect, or appointing a
receiver, liquidator, assignee, custodian,  trustee, sequestrator or  similar
official  for such  Person or for  any substantial  part of its  property, or
ordering the  winding-up or  liquidation of such  Person's affairs,  and such
decree  or  order  shall  remain unstayed  and  in  effect  for  a period  of
60 consecutive days;  or (b) the commencement  by such Person of  a voluntary
case under  any applicable federal  or state bankruptcy, insolvency  or other
similar law now or hereafter in effect, or  the consent by such Person to the
entry of an  order for relief in an  involuntary case under any  such law, or
the consent by  such Person to the  appointment of or taking possession  by a
receiver, liquidator,  assignee, custodian, trustee, sequestrator  or similar
official for such Person or for any substantial part of its property, or  the
making by such Person of any general assignment for the benefit of creditors,
or the failure by such Person generally to pay its debts as such debts become
due, or  the taking of  action by such  Person in  furtherance of any  of the
foregoing.

     "Interest Distribution Amount" means, with respect to any Distribution
      ----------------------------
Date, the sum of  the following amounts, without duplication, with respect to
the   Receivables  in  respect  of  the   Collection  Period  preceding  such
Distribution  Date:   (a) that  portion  of  all  collections on  Receivables
(including Payaheads) allocable  to interest plus  that portion of  Payaheads
allocable   to  principal,  (b) Liquidation  Proceeds  with  respect  to  the
Receivables to  the extent  allocable to interest  due thereon  in accordance
with the Servicer's customary servicing procedures, (c) all Advances made  by
the Servicer of interest due on Receivables,  (d) the Purchase Amount of each
Receivable that became  a Purchased Receivable during  such Collection Period
to  the  extent  attributable   to  accrued  interest  on   such  Receivable,
(e) Recoveries  for such Collection  Period, and (f) Investment  Earnings for
the related  Distribution Date;  provided, however, that  in calculating  the
Interest Distribution  Amount the  following will  be excluded:   (i) amounts
received  on  Precomputed  Receivables  to the  extent  of  any  unreimbursed
Precomputed Advances of interest; (ii) Liquidation Proceeds with respect to a
particular  Precomputed  Receivable   to  the  extent  of   any  unreimbursed
Precomputed  Advances of interest; (iii) all payments and proceeds (including
Liquidation Proceeds)  of any  Purchased Receivables  the Purchase  Amount of
which  has  been included  in  the Interest  Distribution Amount  in  a prior
Collection Period;  (iv) the sum for  all the Simple Interest  Receivables of
collections  on each  such Simple  Interest  Receivable received  during such
preceding Collection Period in excess of the amount of interest that would be
due on  the aggregate  Principal Balance of  the Simple  Interest Receivables
during such  Collection Period  at their  respective APRs  if a  payment were
received on each Simple Interest  Receivable during such Collection Period on
the date payment is due under  the terms of such Simple Interest  Receivable;
and (v) Liquidation  Proceeds with  respect to  a Simple  Interest Receivable
attributable  to  accrued  and unpaid  interest  thereon  (but not  including
interest for the  then current Collection Period)  but only to the  extent of
any unreimbursed Simple Interest Advances.

     "Investment Earnings" means, with respect to any Distribution Date, the
      -------------------
investment earnings  (net of  losses and investment  expenses) on  amounts on
deposit in the  Trust Accounts to be deposited into the Collection Account on
such Distribution Date pursuant to Section 5.01(b).

     "Issuer" means (__________) Trust 199_-_.
      ------

     "Lien" means a security interest, lien, charge, pledge, equity or
      ----
encumbrance of any kind, other than tax liens, mechanics' liens and any liens
that attach to the respective Receivable  by operation of law as a result  of
any act or omission by the related Obligor.

     "Liquidated Receivable" means any Receivable, liquidated by the Servicer
      ---------------------
through the sale of a Financed Asset or otherwise.

     "Liquidation Proceeds" means, with respect to any Liquidated Receivable,
      --------------------
the moneys collected in respect thereof, from whatever source on a Liquidated
Receivable during  the Collection Period  in which such Receivable,  became a
Liquidated Receivable, net of the sum of any amounts expended by the Servicer
in connection  with such liquidation  and any amounts  required by law  to be
remitted to the Obligor on such Liquidated Receivable.

     "Moody's" means Moody's Investors Service, Inc., or its successor.
      -------

     "Note Distribution Account" means the account designated as such,
      -------------------------
established and maintained pursuant to Section 5.01.

     "Note Pool Factor" means, with respect to each Class of Notes as of the
      ----------------
close of  business on  the last  day of  a Collection  Period, a  seven-digit
decimal  figure equal to  the outstanding principal balance  of such Class of
Notes  (after  giving effect  to any  reductions  thereof to  be made  on the
immediately  following Distribution Date) divided by the original outstanding
principal balance of  such Class  of Notes.   The  Note Pool  Factor will  be
1.0000000  as of  the Closing  Date; thereafter,  the Note  Pool Factor  will
decline to  reflect reductions in  the outstanding principal balance  of such
Class of Notes.

     "Noteholders' Distributable Amount" means, with respect to any
      ---------------------------------
Distribution Date, the sum of the Noteholders' Principal Distributable Amount
and  the Noteholders'  Interest Distributable  Amount  for such  Distribution
Date.

     "Noteholders' Interest Carryover Shortfall" means, with respect to any
      -----------------------------------------
Distribution Date, the excess of the sum of the Noteholders' Monthly Interest
Distributable Amount for the preceding Distribution Date and  any outstanding
Noteholders'  Interest  Carryover  Shortfall on  such  preceding Distribution
Date, over the  amount in respect of  interest that is actually  deposited in
the  Note Distribution  Account  on such  preceding  Distribution Date,  plus
interest on  the amount of  interest due but not  paid to Noteholders  on the
preceding  Distribution  Date,  to  the  extent  permitted  by  law,  at  the
respective Interest Rates  borne by each Class  of the Notes for  the related
Interest Period.

     "Noteholders' Interest Distributable Amount" means, with respect to any
      ------------------------------------------
Distribution Date, the sum of the Noteholders' Monthly Interest Distributable
Amount for  such Distribution  Date and  the Noteholders'  Interest Carryover
Shortfall for such Distribution Date.  For all purposes of this Agreement and
the Basic Documents, interest with respect to the Class (A-1) and Class (A-2)
Notes shall be computed  on the basis  of the actual number  of days in  each
applicable Floating Rate Interest Accrual Period divided by 360.

     "Noteholders' Monthly Interest Distributable Amount" means, with respect
      --------------------------------------------------
to any Distribution  Date, interest accrued for the  related Interest Accrual
Period or Floating Rate Interest Accrual Period, as applicable, on each Class
of Notes at  the respective Interest Rate  for such Class on  the outstanding
principal  balance of the  Notes of such  Class on the  immediately preceding
Distribution Date  (or, in  the  case of  the  first Distribution  Date,  the
Closing  Date), after giving effect to all  distributions of principal to the
Noteholders of such  Class on or prior to such Distribution  Date (or, in the
case of the first Distribution Date, on the Closing Date).

     "Noteholders' Monthly Principal Distributable Amount" means, with
      ---------------------------------------------------
respect  to any  Distribution  Date, the  sum of  (i)  the Regular  Principal
Distribution Amount plus  (ii) the Accelerated Principal  Distribution Amount
plus (iii)  any accelerated payments  of principal required  to be  made from
amounts on deposit in the Reserve Account pursuant to Section 5.08(b)(ii).

     "Noteholders' Principal Carryover Shortfall" means, as of the close of
      ------------------------------------------
any  Distribution  Date, the  excess  of the  Noteholders'  Monthly Principal
Distributable  Amount and  any  outstanding Noteholders'  Principal Carryover
Shortfall from the preceding Distribution Date, over the amount in respect of
principal that is actually deposited in the Note Distribution Account on such
current Distribution Date.

     "Noteholders' Principal Distributable Amount" means, with respect to any
      -------------------------------------------
Distribution   Date,  the   sum  of   the   Noteholders'  Monthly   Principal
Distributable   Amount  for  such  Distribution  Date  and  the  Noteholders'
Principal Carryover Shortfall  as of the close of  the preceding Distribution
Date; provided, however, that the Noteholders' Principal Distributable Amount
shall  not exceed  the  outstanding  principal  balance of  the  Notes.    In
addition,  (a) on  the Class  (A-1)  Final Scheduled  Distribution Date,  the
principal  required to  be deposited  in the  Note Distribution  Account will
include the amount necessary (after giving effect  to the other amounts to be
deposited  in the  Note Distribution  Account on  such Distribution  Date and
allocable  to principal) to reduce the  Outstanding Amount of the Class (A-1)
Notes to zero; and on the Class  (A-2) Final Scheduled Distribution Date, the
principal  required to  be deposited  in the  Note Distribution  Account will
include the amount necessary (after giving effect to the other amounts  to be
deposited  in the  Note Distribution  Account on  such Distribution  Date and
allocable  to principal) to  reduce the Outstanding  Amount of  the Class A-2
Notes to zero.

     "Obligor" on a Receivable means the purchaser or co-purchasers of the
      -------
Financed Asset and any other Person who owes payments under the Receivable.

     "Officers' Certificate" means a certificate signed by (a) the chairman
      ---------------------
of the board, any  vice president, the controller or any assistant controller
and  (b) the  president,  a  treasurer,  assistant  treasurer,  secretary  or
assistant secretary of the Depositor or the Servicer, as appropriate.

     "Opinion of Counsel" means one or more written opinions of counsel, who
      ------------------
may  be an  employee  of or  counsel  to  the Depositor,  the  Seller or  the
Servicer, which  counsel shall  be acceptable to  the Indenture  Trustee, the
Owner Trustee or the Rating Agencies, as applicable.

     "Original Pool Balance" means $________________.
      ---------------------

     "Originator" means ____________________________ who originated or
      ----------
purchased a Contract from a Dealer and sold such Contract to the Seller.

     "Outstanding Precomputed Advances" on the Precomputed Receivables means
      --------------------------------
the sum, as of the close of business  on the last day of a Collection Period,
of all Precomputed Advances as reduced as provided in Section 5.05(a).

     "Outstanding Simple Interest Advances" on the Simple Interest
      ------------------------------------
Receivables means the sum, as of  the close of business on the last  day of a
Collection Period, of all Simple Interest Advances as reduced as  provided in
Section 5.05(b).

     "Owner Trust Estate" has the meaning assigned to such term in the Trust
      ------------------
Agreement.

     "Owner Trustee" means the Person acting as Owner Trustee under the Trust
      -------------
Agreement, its successors  in interest and any successor  owner trustee under
the Trust Agreement.

     "Pass-Through Rate" means ____% per annum.
      -----------------

     "Payahead" on a Receivable that is a Precomputed Receivable means the
      --------
amount, as of the close  of business on the last day of  a Collection Period,
computed in accordance with Section 5.03 with respect to such Receivable.

     "Payahead Account" means the account designated as such, established and
      ----------------
maintained pursuant to Section 5.02(d).

     "Payahead Balance" on a Receivable that is a Precomputed Receivable
      ----------------
means the  sum, as of the close  of business on the last  day of a Collection
Period, of all Payaheads made by or  on behalf of the Obligor with respect to
such Precomputed Receivable, as reduced by applications of previous Payaheads
with respect  to such  Precomputed Receivable pursuant  to Sections  5.03 and
5.05.

     "Payment Determination Date" means, with respect to any Distribution
      --------------------------
Date, the Business Day immediately preceding such Distribution Date.

     "Physical Property" has the meaning assigned to such term in the
      -----------------
definition of "Delivery" above.

     "Pool Balance" means, as of the close of business on the last day of a
      ------------
Collection Period, the  aggregate Principal Balance of the  Receivables as of
such day (excluding Purchased Receivables and Liquidated Receivables).

     "Precomputed Advance" means the amount, as of the close of business on
      -------------------
the last  day  of a  Collection Period,  which the  Servicer  is required  to
advance on the related Precomputed Receivables pursuant to Section 5.05(a).

     "Precomputed Receivable" means any Receivable under which the portion
      ----------------------
of  a payment allocable to  earned interest (which may  be referred to in the
related Contract  as an add-on finance  charge) and the portion  allocable to
the Amount Financed is determined  according to the sum of periodic  balances
or the sum of monthly balances or any equivalent method or which is a monthly
actuarial receivable.

     "Principal Balance" of (a) a Precomputed Receivable, as of the close of
      -----------------
business on the  last day of a  Collection Period, means the  Amount Financed
minus the  sum  of (i)  that  portion of  all  Scheduled Payments  (excluding
Payaheads retained in the Payahead Account, but including Payaheads that have
been applied to Scheduled Payments) due on or  prior to such day allocable to
principal using  the actuarial  or constant yield  method, (ii)  any refunded
portion of  extended warranty  protection plan costs  or of  physical damage,
credit life or disability insurance premiums included in the Amount Financed,
(iii)  any payment  of the  Purchase Amount with  respect to  the Precomputed
Receivable  allocable to  principal and  (iv) any  prepayment in full  or any
partial  prepayments  applied  to  reduce   the  Principal  Balance  of   the
Precomputed Receivable and (b) a Simple Interest  Receivable, as of the close
of business on the last day of a Collection Period, means the Amount Financed
minus the sum of (i) the portion of all payments made by or  on behalf of the
related Obligor on or prior to such  day and allocable to principal using the
Simple  Interest Method  and (ii)  any payment  of the  Purchase  Amount with
respect to the Simple Interest Receivable allocable to principal.

     "Purchase Amount" means the amount, as of the close of business on the
      ---------------
last day of  a Collection  Period, required  to prepay in  full a  Receivable
under  the terms  thereof  including interest  to  the end  of  the month  of
purchase.

     "Purchased Receivable" means a Receivable purchased as of the close of
      --------------------
business on the last day of  a Collection Period by the Servicer  pursuant to
Section 4.07 or by the Depositor pursuant to Section 3.02.

     "Rating Agency" means Moody's and Standard & Poor's or, if no such
      -------------
organization or successor is any longer in existence, a nationally recognized
statistical rating organization or other comparable Person designated by  the
Depositor,  notice of  which  designation  shall be  given  to the  Indenture
Trustee, the Owner Trustee and the Servicer.  Any notice required to be given
to a  Rating Agency pursuant to  this Agreement shall also be  given to Fitch
Investors Service, L.P. and Duff & Phelps Credit Rating Co., although, except
as set forth  above, neither shall  be deemed to be  a Rating Agency  for any
purposes of this Agreement.

     "Rating Agency Condition" means, with respect to any action, that each
      -----------------------
Rating Agency shall have been given 10 days' (or such shorter period as shall
be acceptable to  each Rating Agency) prior  notice thereof and that  each of
the  Rating Agencies  shall have  notified the  Depositor, the  Servicer, the
Owner Trustee and  the Indenture Trustee in writing that such action will not
result in  a reduction or withdrawal of the  then current rating of the Notes
or the Certificates.

     "Realized Losses" means, with respect to any Receivable that becomes a
      ---------------
Liquidated Receivable, the excess of the Principal Balance of such Liquidated
Receivable over Liquidation Proceeds to the extent allocable to principal.

     "Receivable Files" means the documents specified in Section 3.03.
      ----------------

     "Receivables Purchase Agreement" means the Receivables Purchase
      ------------------------------
Agreement dated as of  ____________, 199__, between the Seller, as seller and
the Depositor, as purchaser.

     "Recoveries" means, with respect to any Receivable that becomes a
      ----------
Liquidated Receivable,  monies collected  in respect  thereof, from  whatever
source, during any Collection Period following the Collection Period in which
such Receivable became a Liquidated Receivable, net of the sum of any amounts
expended by  the Servicer  for the  account of  the Obligor  and any  amounts
required by law to be remitted to the Obligor.

     "Regular Principal Distribution Amount" means, with respect to any
      -------------------------------------
Distribution Date,  the sum of  the following  amounts, without  duplication,
with respect to the Receivables in respect of the Collection Period preceding
such Distribution Date:   (a) that portion of all  collections on Receivables
allocable to  principal (exclusive of  Payaheads allocable to  principal that
have  not been  applied as  payments under  the related  Receivables in  such
Collection Period and inclusive of Payaheads allocable to principal that have
been applied  as payments  under the related  Receivables in  such Collection
Period), (b) all Liquidation Proceeds attributable to the principal amount of
Receivables  that became Liquidated Receivables during such Collection Period
in accordance  with the Servicer's  customary servicing procedures,  plus the
amount  of  Realized Losses  with  respect  to  such Liquidated  Receivables,
(c) all  Precomputed Advances made  by the Servicer  of principal  due on the
Precomputed Receivables,  (d) to the  extent attributable  to principal,  the
Purchase Amount of each Receivable  that became a Purchased Receivable during
such Collection  Period, (e) partial  prepayments on  Precomputed Receivables
relating to refunds of extended warranty protection plan costs or of physical
damage, credit life or disability insurance policy premiums, but only if such
costs or premiums were financed by the  respective Obligors thereon as of the
date of  the original  contract and  only to  the extent  not included  under
clause (a)  above, and  (f) on  the Final  Scheduled  Distribution Date,  any
amounts advanced  by the Servicer  on such Final Scheduled  Distribution Date
with  respect to  principal on  the Receivables;  provided, however,  that in
calculating the Regular  Principal Distribution Amount the following  will be
excluded:  (i) amounts received on Precomputed Receivables to the extent that
the  Servicer has  previously  made an  unreimbursed  Precomputed Advance  of
principal, (ii) Liquidation Proceeds with respect to a particular Precomputed
Receivable  to  the  extent  of  any  unreimbursed  Precomputed  Advances  of
principal,  (iii) all payments and  proceeds (including Liquidation Proceeds)
of  any Purchased Receivables the Purchase  Amount of which has been included
in  the Principal  Distribution  Amount  in a  prior  Collection Period,  and
(iv) Recoveries.

     "Reserve Account" means the account designated as such, established and
      ---------------
maintained pursuant to Section 5.01.

     "Reserve Account Initial Deposit" means an amount equal to the Specified
      -------------------------------
Reserve   Account  Balance   on  the   Closing  Date   (which  is   equal  to
$__________________).

     "Scheduled Payment" on a Precomputed Receivable means that portion of
      -----------------
the  payment  required to  be  made  by  the  Obligor during  the  respective
Collection Period  sufficient to  amortize  the Principal  Balance under  the
actuarial method over the term of  the Receivable and to provide interest  at
the APR.

     "Seller" means ______________ and its successors in interest.
      ------

     "Servicer" means _______________, as the servicer of the Receivables,
      --------
and  each successor to _____ (in the  same capacity) pursuant to Section 7.03
or 8.02.

     "Servicer Default" means an event specified in Section 8.01.
      ----------------

     "Servicer's Certificate" means an Officers' Certificate of the Servicer
      ----------------------
delivered pursuant to Section 4.09, substantially in the form of Exhibit C.

     "Servicing Fee" means the fee payable to the Servicer for services
      -------------
rendered during each Collection Period, determined pursuant to Section 4.08.

     "Servicing Fee Rate" means ____% per annum.
      ------------------

     "Simple Interest Advance" means the amount of interest, as of the close
      -----------------------
of  business on the  last day of  a Collection Period, which  the Servicer is
required  to  advance   on  the  Simple  Interest   Receivables  pursuant  to
Section 5.05(b).

     "Simple Interest Method" means the method of allocating a fixed level
      ----------------------
payment  to principal  and interest,  pursuant to which  the portion  of such
payment  that is allocated to  interest is equal to  the product of the fixed
rate of interest multiplied by the unpaid principal balance multiplied by the
period of  time elapsed since the preceding payment  of interest was made and
the remainder of such payment is allocable to principal.

     "Simple Interest Receivable" means any Receivable under which the
      --------------------------
portion  of a  payment allocable  to interest  and the  portion allocable  to
principal is determined in accordance with the Simple Interest Method.

     "Specified Reserve Account Balance" means (STATE FORMULA).
      ---------------------------------

     "Standard & Poor's" means Standard & Poor's Ratings Services, a division
      -----------------
of The McGraw-Hill Companies, Inc., or its successor.

     "Receivable" means any Contract listed on Schedule A (which Schedule may
      ----------
be in the form of microfiche).

     "Total Distribution Amount" means, for each Distribution Date, the sum
      -------------------------
of the  applicable Interest  Distribution Amount  and the  applicable Regular
Principal Distribution Amount (other than the portion thereof attributable to
Realized Losses).

     "Trust" means the Issuer.
      -----

     "Trust Account Property" means the Trust Accounts, all amounts and
      ----------------------
investments held from time to time in any Trust  Account (whether in the form
of deposit accounts, Physical Property, book-entry securities, uncertificated
securities or otherwise), including the Reserve Account Initial  Deposit, and
all proceeds of the foregoing.

     "Trust Accounts" has the meaning assigned thereto in Section 5.01.
      --------------

     "Trust Agreement" means the Trust Agreement dated as of ______ __, 199_,
      ---------------
between the Depositor and the Owner Trustee.

     "Trust Officer" means, in the case of the Indenture Trustee, any Officer
      -------------
within the  Corporate Trust  Office of the  Indenture Trustee,  including any
Vice President, Assistant  Vice President, Secretary, Assistant  Secretary or
any other  officer of the Indenture Trustee  customarily performing functions
similar to those  performed by any of the above designated officers and also,
with respect to a particular matter, any other officer to whom such matter is
referred  because of  such officer's  knowledge of  and familiarity  with the
particular subject and, with respect to the Owner Trustee, any officer in the
Corporate  Trust Administration Department  of the Owner  Trustee with direct
responsibility for  the administration of  the Trust Agreement and  the Basic
Documents on behalf of the Owner Trustee.

     SECTION 1.02.  Other Definitional Provisions.  (a)  Capitalized terms
                    -----------------------------
used herein and not otherwise defined herein shall have the meanings assigned
to them in the Indenture.

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

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

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

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

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


                                  ARTICLE II

                          Conveyance of Receivables
                         -------------------------

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

          (a)  the  Receivables  and all  moneys  due  thereon  on  or  after
     ____________, 199__, in  the case of Precomputed  Receivables (including
     such payments due on or  after _______________, 199_ and collected after
     ___________,  199_  and  before ______________,  199_),  and  all moneys
     received thereon  on and after ____________, 199_, in the case of Simple
     Interest Receivables;

          (b)  the  security  interests  in the  Financed  Assets  granted by
     Obligors  pursuant to  the Receivables  and  any other  interest of  the
     Depositor in the Financed Assets;

          (c)  any  proceeds with respect  to the Receivables  from claims on
     any  physical damage,  credit  life  or  disability  insurance  policies
     covering Financed Assets or Obligors;

          (d)  any   proceeds  from  recourse  to  Dealers  with  respect  to
     Receivables  with  respect  to  which  the  Servicer  has determined  in
     accordance with its customary servicing procedures that eventual payment
     in full is unlikely;

          (e)  any  Financed Asset that  shall have secured  a Receivable and
     shall have been  acquired by or on  behalf of the Seller,  the Servicer,
     the Depositor or the Trust;

          (f)  all  right,  title and  interest  of the  Depositor  under the
     Receivables Purchase Agreement, including, without limitation, the right
     of  the Depositor  to cause  the  Seller to  purchase receivables  under
     certain circumstances;

          (g)  all right,  title and  interest in all  funds on  deposit from
     time  to time  in  the  Trust Accounts,  including  the Reserve  Account
     Initial Deposit  and the  Certificate Distribution  Account, and  in all
     investments and proceeds thereof (including all income thereon); and

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


                                 ARTICLE III

                               The Receivables
                               ---------------

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

          (a)  Title.  It is the intention of the Depositor that the transfer
               -----
and assignment herein contemplated constitute  a sale of the Receivables from
the Depositor to the Issuer and that the beneficial interest in  and title to
the Receivables not be part of the debtor's estate in the event of the filing
of  a bankruptcy petition  by or against  the Depositor under  any bankruptcy
law.  No  Receivable has been sold,  transferred, assigned or pledged  by the
Depositor to any  Person other  than the  Issuer.  Immediately  prior to  the
transfer  and assignment  herein  contemplated, the  Depositor  had good  and
marketable title  to each Receivable, free and clear  of all Liens and rights
of others  and, immediately upon the transfer  thereof, the Issuer shall have
good and marketable title to each Receivable, free and clear of all Liens and
rights of others; and the transfer has been perfected under the UCC.

          (b)  All Filings Made.  All filings (including UCC filings)
               ----------------
necessary in  any  jurisdiction to  give  (i) the  Issuer  a first  perfected
ownership interest  in the Receivables and (ii) the Indenture Trustee a first
perfected security interest in the Receivables shall have been made.

     SECTION 3.02.  Repurchase upon Breach.  The Depositor, the Servicer or
                    ----------------------
the Owner Trustee, as the case may be, shall inform the other parties to this
Agreement and the Indenture Trustee  promptly, in writing, upon the discovery
of any breach of the Depositor's representations and warranties made pursuant
to Section 3.01 or the Seller's representations and warranties made  pursuant
to  Section 3.02  of the Receivables  Purchase Agreement.    Unless  any such
breach  shall have been cured by the last day of the second Collection Period
following the discovery thereof  by the Trustee or receipt by  the Trustee of
notice from the Depositor or the Servicer of such breach, the Depositor shall
be obligated to  repurchase any Receivable materially and  adversely affected
by any such  breach as of such  last day (or, at the  Depositor's option, the
last day of the first Collection Period following such discovery  or notice).
In consideration  of the  repurchase of any  Receivable, the  Depositor shall
remit the Purchase Amount, in the manner specified in Section 5.06 provided,
                                                                   --------
however, that the obligation of the Depositor to repurchase any receivable
- -------
arising solely as  a result of a  breach of the Seller's  representations and
warranties  under  Section 3.02  of  the  Receivables Purchase  Agreement  is
subject to  the receipt  by the  Depositor of  the Purchase  Amount from  the
Seller. Subject  to the provisions  of Section 6.03,  the sole remedy  of the
Trustee, the Trust, the Noteholders or the Certificateholders with respect to
a  breach  of  representations  and  warranties  pursuant  to  the  agreement
contained in  this Section shall  be to require  the Depositor to  repurchase
Receivables  pursuant to this  Section, subject  to the  conditions contained
herein or to  enforce the Seller's obligation to the  Depositor to repurchase
such Receivables pursuant to the Receivables Purchase Agreement.

     SECTION 3.03.  Custody of Receivable Files.  To assure uniform quality
                    ---------------------------
in servicing the  Receivables and to reduce administrative  costs, the Issuer
hereby revocably appoints the Servicer,  and the Servicer hereby accepts such
appointment, to act for the benefit  of the Issuer and the Indenture  Trustee
as custodian of  the following documents  or instruments which are  hereby or
will hereby be constructively delivered  to the Indenture Trustee, as pledgee
of the Issuer, as of the Closing Date with respect to each Receivable:

          (a)  the fully executed original Receivable;

          (b)  the original credit application fully executed by the Obligor;

          (c)  the original certificate  of title or such  documents that the
     Servicer, or  the Depositor shall keep  on file, in accordance  with its
     customary  procedures, evidencing the security interest of the Depositor
     in the Financed Asset; and

          (d)  any and all other documents that the Servicer or the Depositor
     shall  keep  on  file,  in  accordance  with  its customary  procedures,
     relating to a Receivable, an Obligor, or a Financed Asset.

     SECTION 3.04.  Duties of Servicer as Custodian.  (a)  Safekeeping.  The
                    -------------------------------        -----------
Servicer shall hold the Receivable Files as  custodian for the benefit of the
Issuer and maintain such accurate and complete accounts, records and computer
systems  pertaining to each  Receivable File  as shall  enable the  Issuer to
comply  with  this Agreement.    In performing  its  duties as  custodian the
Servicer shall  act with  reasonable care,  using  that degree  of skill  and
attention that  the Servicer exercises  with respect to the  receivable files
relating to  all  comparable  (automotive)  (marine)  (recreational  vehicle)
receivables that the  Servicer services for itself  or others.  The  Servicer
shall conduct,  or cause to  be conducted, periodic audits  of the Receivable
Files held by  it under this Agreement  and of the related  accounts, records
and computer systems,  in such a  manner as  shall enable the  Issuer or  the
Indenture Trustee  to verify the  accuracy of the Servicer's  record keeping.
The Servicer  shall promptly report to  the Issuer and the  Indenture Trustee
any  failure on  its  part to  hold  the Receivable  Files  and maintain  its
accounts, records and computer systems  as herein provided and shall promptly
take appropriate action to remedy any such  failure.  Nothing herein shall be
deemed to require an  initial review or any periodic review  by the Issuer or
the Indenture Trustee of the Receivable Files.

     (b)  Maintenance of and Access to Records.  The Servicer shall maintain
          ------------------------------------
each Receivable File at one of its offices specified in Schedule B or at such
other office as shall be specified to the Issuer and the Indenture Trustee by
written notice  not later  than 90 days after  any change  in location.   The
Servicer  shall make available  to the  Issuer and  the Indenture  Trustee or
their respective  duly authorized  representatives, attorneys  or auditors  a
list of locations of  the Receivable Files and the  related accounts, records
and computer systems maintained by the  Servicer at such times during  normal
business hours as the Issuer or the Indenture Trustee shall instruct.

     (c)  Release of Documents.  Upon instruction from the Indenture Trustee,
          --------------------
the Servicer  shall release any Receivable File to the Indenture Trustee, the
Indenture Trustee's  agent or the  Indenture Trustee's designee, as  the case
may  be, at such place  or places as the Indenture  Trustee may designate, as
soon as practicable.

     SECTION 3.05.  Instructions; Authority To Act.  The Servicer shall be
                    ------------------------------
deemed to  have received proper  instructions with respect to  the Receivable
Files upon its receipt of written  instructions signed by a Trust Officer  of
the Indenture Trustee.

     SECTION 3.06.  Custodian's Indemnification.  The Servicer as custodian
                    ---------------------------
shall indemnify  the Trust, the Owner  Trustee and the Indenture  Trustee and
each of  their respective officers,  directors, employees and agents  for any
and all  liabilities,  obligations, losses,  compensatory damages,  payments,
costs or expenses of any kind whatsoever  that may be imposed on, incurred by
or asserted against  the Trust, the Owner Trustee or the Indenture Trustee or
any  of their  respective officers,  directors, employees  and agents  as the
result of any improper act or omission in any way relating to the maintenance
and  custody by the Servicer as  custodian of the Receivable Files; provided,
however, that  the Servicer shall not be liable  to the Owner Trustee for any
portion of  any such amount resulting from the willful misfeasance, bad faith
or negligence of the Owner  Trustee, and the Servicer shall not be  liable to
the Indenture  Trustee for any portion of any  such amount resulting from the
willful misfeasance, bad faith or negligence of the Indenture Trustee.

     SECTION 3.07.  Effective Period and Termination.  The Servicer's
                    --------------------------------
appointment as  custodian shall become  effective as  of the Cutoff  Date and
shall continue in  full force and  effect until  terminated pursuant to  this
Section.   If  _______  shall  resign as  Servicer  in  accordance  with  the
provisions of this Agreement or  if all of the rights and  obligations of any
Servicer  shall have been  terminated under Section 8.01,  the appointment of
such Servicer as custodian shall be terminated by the Indenture Trustee or by
the Holders of Notes evidencing not  less than 25% of the Outstanding  Amount
of the Notes or, with the consent of Holders of the Notes evidencing not less
than 25% of the  Outstanding Amount of the Notes, by the  Owner Trustee or by
Certificateholders  evidencing not less than 25%  of the Certificate Balance,
in the same manner as the Indenture Trustee or such Holders may terminate the
rights and  obligations of  the Servicer under  Section 8.01.   The Indenture
Trustee or, with  the consent of the Indenture Trustee, the Owner Trustee may
terminate the  Servicer's appointment as  custodian, with cause, at  any time
upon written notification  to the Servicer and, without  cause, upon 30 days'
prior written notification to the Servicer.  As soon as practicable after any
termination of  such appointment, the  Servicer shall deliver  the Receivable
Files to the Indenture Trustee or the Indenture Trustee's agent at such place
or places as the Indenture Trustee may reasonably designate.


                                  ARTICLE IV

                 Administration and Servicing of Receivables
                 -------------------------------------------

     SECTION 4.01.  Duties of Servicer.  The Servicer, for the benefit of the
                    ------------------
Issuer (to the extent provided herein), shall manage, service, administer and
make  collections on the Receivables  (other than Purchased Receivables) with
reasonable care,  using that degree of skill  and attention that the Servicer
exercises  with respect to all comparable (automotive) (marine) (recreational
vehicle) receivables that it services for  itself or others.  The  Servicer's
duties shall  include collection and  posting of all payments,  responding to
inquiries  of  Obligors  on such  Receivables,  investigating  delinquencies,
sending payment  coupons to Obligors, reporting tax  information to Obligors,
accounting for collections, furnishing  monthly and annual statements to  the
Owner Trustee  and the  Indenture Trustee with  respect to  distributions and
making  Advances pursuant  to Section 5.05.    Subject to  the provisions  of
Section 4.02, the Servicer shall follow its customary standards, policies and
procedures  in performing  its  duties  as Servicer.    Without limiting  the
generality  of the  foregoing, the  Servicer is  authorized and  empowered to
execute and deliver,  on behalf of itself, the Issuer, the Owner Trustee, the
Indenture Trustee, the Certificateholders and the Noteholders or any of them,
any and all  instruments of satisfaction or cancellation, or  partial or full
release or discharge,  and all other comparable instruments,  with respect to
such Receivables or to the Financed Assets securing such Receivables.  If the
Servicer  shall commence  a legal  proceeding  to enforce  a Receivable,  the
Issuer (in the  case of a Receivable other than a Purchased Receivable) shall
thereupon be deemed to have automatically assigned, solely for the purpose of
collection, such Receivable to  the Servicer.  If in any  enforcement suit or
legal  proceeding it  shall  be held  that  the Servicer  may  not enforce  a
Receivable on the ground  that it shall not be a real party  in interest or a
holder entitled to enforce  such Receivable, the Owner Trustee  shall, at the
Servicer's expense  and direction,  take steps  to  enforce such  Receivable,
including  bringing suit in its  name or the  name of the  Owner Trustee, the
Indenture  Trustee,  the Certificateholders  or the  Noteholders.   The Owner
Trustee  shall upon the written request  of the Servicer furnish the Servicer
with  any powers  of attorney  and  other documents  reasonably necessary  or
appropriate  to  enable   the  Servicer  to  carry  out   its  servicing  and
administrative duties hereunder.

     SECTION 4.02.  Collection and Allocation of Receivable Payments.  The
                    ------------------------------------------------
Servicer shall  make reasonable  efforts to collect  all payments  called for
under  the terms and provisions of the Receivables as and when the same shall
become due  and shall follow  such collection  procedures as it  follows with
respect  to  all  comparable  (automotive)  (marine)  (recreational  vehicle)
receivables  that it  services  for itself  or  others.   The Servicer  shall
allocate collections  between principal and  interest in accordance  with the
customary servicing  procedures  it follows  with respect  to all  comparable
(automotive) (marine) (recreational vehicle) receivables that it services for
itself or others.  The Servicer  may grant extensions, rebates or adjustments
on a Receivable, which shall not, for the purposes of this  Agreement, modify
the original due dates or amounts of  the Scheduled Payments on a Precomputed
Receivable or the original  due dates or amounts of  the originally scheduled
payments  of interest on Simple Interest Receivables; provided, however, that
if  the Servicer extends  the date  for final payment  by the Obligor  of any
Receivable  beyond  the Final  Scheduled  Maturity  Date, it  shall  promptly
repurchase the  Receivable from the  Issuer in accordance  with the  terms of
Section 4.07.   The Servicer  may in its  discretion waive  any late  payment
charge or any  other fees that  may be  collected in the  ordinary course  of
servicing a Receivable.   The Servicer shall  not agree to any  alteration of
the interest rate on any Receivable or of the amount of any Scheduled Payment
on Precomputed  Receivables or the  originally scheduled  payments on  Simple
Interest Receivables.

     SECTION 4.03.  Realization upon Receivables.  On behalf of the Issuer,
                    ----------------------------
the  Servicer shall  use  its  best efforts,  consistent  with its  customary
servicing procedures, to repossess or  otherwise convert the ownership of the
Financed Assets securing  any Receivable as to which  the Servicer shall have
determined eventual payment in full  is unlikely.  The Servicer  shall follow
such customary and usual  practices and procedures as it shall deem necessary
or advisable  in its servicing  of receivables, which may  include reasonable
efforts  to realize upon  any recourse  to Dealers  and selling  the Financed
Asset  at public  or private  sale.  The  foregoing shall  be subject  to the
provision that,  in any case in which the  Financed Asset shall have suffered
damage, the Servicer shall not expend funds  in connection with the repair or
the repossession  of such  Financed Asset  unless it  shall determine  in its
discretion that such repair and/or repossession will increase the Liquidation
Proceeds by an amount greater than the amount of such expenses.

     SECTION 4.04.  Physical Damage Insurance.  The Servicer shall, in
                    -------------------------
accordance with its customary servicing procedures, require that each Obligor
shall have obtained physical damage  insurance covering the Financed Asset as
of the execution of the Receivable.

     SECTION 4.05.  Maintenance of Security Interests in Financed Assets. 
                    ----------------------------------------------------
The Servicer  shall, in accordance  with its customary  servicing procedures,
take  such steps  as  are necessary  to maintain  perfection of  the security
interest  created by  each Receivable  in  the related  Financed Asset.   The
Servicer  is hereby  authorized to take  such steps  as are necessary  to re-
perfect such  security interest  on behalf  of the  Issuer and the  Indenture
Trustee in the event of  the relocation of a Financed Asset or  for any other
reason.

     SECTION 4.06.  Covenants of Servicer.  The Servicer shall not release
                    ---------------------
the Financed Asset securing any Receivable from the security interest granted
by such Receivable in whole or in part except in the event of payment in full
by the Obligor thereunder or repossession, nor shall the  Servicer impair the
rights of  the Issuer, the  Indenture Trustee, the Certificateholders  or the
Noteholders in such Receivable, nor shall the Servicer increase the number of
scheduled payments due under a Receivable.

     SECTION 4.07.  Purchase of Receivables upon Breach.  The Servicer or the
                    -----------------------------------
Owner Trustee shall inform the other party and the Indenture Trustee  and the
Depositor promptly, in  writing, upon the discovery of any breach pursuant to
Section 4.02, 4.05 or 4.06.   Unless the breach shall have  been cured by the
last day of the second Collection Period following such discovery (or, at the
Servicer's election, the last day  of the first following Collection Period),
the Servicer shall purchase any  Receivable materially and adversely affected
by such breach as of such last day.   If the Servicer takes any action during
any Collection Period pursuant to Section 4.02 that impairs the rights of the
Issuer, the Indenture Trustee,  the Certificateholders or the Noteholders  in
any Receivable or  as otherwise provided in Section 4.02,  the Servicer shall
purchase such Receivable  as of the last  day of such Collection  Period.  In
consideration  of the purchase of  any such Receivable  pursuant to either of
the two preceding  sentences, the Servicer shall remit the Purchase Amount in
the manner  specified in  Section 5.06.   For purposes  of this  Section, the
Purchase Amount shall  consist in part  of a release  by the Servicer  of all
rights of reimbursement with respect to Outstanding  Precomputed Advances and
Outstanding  Simple  Interest  Advances  on  the  Receivable.    Subject   to
Section 7.02, the sole remedy of the Issuer, the Owner Trustee, the Indenture
Trustee, the Certificateholders  or the Noteholders with respect  to a breach
pursuant to Section 4.02,  4.05 or 4.06 shall  be to require the  Servicer to
purchase Receivables pursuant to this Section.  The  Owner Trustee shall have
no duty to conduct any affirmative investigation as to the occurrence  of any
condition  requiring  the repurchase  of  any  Receivable  pursuant  to  this
Section.

     SECTION 4.08.  Servicing Fee.  The Servicing Fee for a Distribution Date
                    -------------
shall equal  the product of  (a) one-twelfth, (b) the Servicing Fee  Rate and
(c) the Pool Balance as of the first  day of the preceding Collection Period.
The Servicer  shall also  be entitled  to all  late fees, prepayment  charges
including, in the  case of a Receivable that provides  for payments according
to the "Rule of 78s" and that  is prepaid in full, the difference between the
Principal Balance of  such Receivable (plus  accrued interest to the  date of
prepayment) and the  principal balance of such Receivable  computed according
to the  "Rule of  78s"), and  other administrative  fees  or similar  charges
allowed by  applicable law with  respect to the Receivables,  collected (from
whatever source) on  the Receivables, plus any reimbursement  pursuant to the
last paragraph of Section 7.02.

     SECTION 4.09.  Servicer's Certificate.  Not later than (11:00 A.M. (New
                    ----------------------
York time)) on each Payment Determination Date, the Servicer shall deliver to
the  Owner  Trustee,  each  Paying  Agent,  the  Indenture  Trustee  and  the
Depositor,  with a  copy to  the  Rating Agencies,  a Servicer's  Certificate
containing  all information necessary to make the distributions to be made on
the  related Distribution  Date pursuant  to Sections 5.07  and 5.08  for the
related Collection Period.  Receivables to be purchased by the Servicer or to
be  repurchased by  the Depositor or  the Seller  shall be identified  by the
Servicer  by account number with respect  to such Receivable (as specified in
Schedule A).

     SECTION 4.10.  Annual Statement as to Compliance; Notice of Default. 
                    ----------------------------------------------------
(a)  The  Servicer shall  deliver  to  the Owner  Trustee  and the  Indenture
Trustee, on or  before _________ of  each year beginning ________,  199__, an
Officers' Certificate,  dated as  of ____________ 31  of the  preceding year,
stating  that (i) a  review of  the  activities of  the  Servicer during  the
preceding 12-month period (or such longer  period as shall have elapsed since
the Closing Date) and  of its performance under this Agreement  has been made
under  such officers'  supervision and  (ii) to  the best  of such  officers'
knowledge,  based  on  such  review,  the  Servicer  has  fulfilled  all  its
obligations under this Agreement throughout such year or, if there has been a
default  in the  fulfillment of  any  such obligation,  specifying each  such
default  known to  such officers  and  the nature  and status  thereof.   The
Indenture Trustee  shall  send a  copy  of such  certificate and  the  report
referred to  in  Section 4.11  to  the  Rating Agencies.    A  copy  of  such
certificate and the report referred to in Section 4.11 may be obtained by any
Certificateholder, Certificate Owner, Noteholder  or Note Owner by  a request
in writing  to the  Owner Trustee  addressed to  the Corporate  Trust Office.
Upon the telephone request  of the Owner Trustee, the Indenture  Trustee will
promptly furnish  the Owner  Trustee a  list of  Noteholders as  of the  date
specified by the Owner Trustee.

     (b)  The Servicer  shall deliver  to  the Owner  Trustee, the  Indenture
Trustee  and the  Rating Agencies,  promptly after having  obtained knowledge
thereof, but  in  no event  later  than five  (5) Business  Days  thereafter,
written notice in an Officers' Certificate of any event which with the giving
of notice or  lapse of time, or both,  would become a Servicer  Default under
Section 8.01(a) or (b).

     SECTION 4.11.  Annual Independent Certified Public Accountants' Report. 
                    -------------------------------------------------------
The Servicer shall cause a  firm of independent certified public accountants,
which may also  render other services to the Servicer, the Depositor or their
Affiliates, to  deliver to the Owner Trustee and  the Indenture Trustee on or
before __________ of each year beginning ________ , 199__, a report addressed
to  the Board of Directors of the Servicer,  to the effect that such firm has
examined  the financial  statements of  the  Servicer and  issued its  report
thereon and that  such examination (a) was made in  accordance with generally
accepted  auditing  standards and  accordingly  included  such tests  of  the
accounting records and such other auditing procedures as such firm considered
necessary in the  circumstances; (b) included tests relating  to (automotive)
(marine) (recreation  vehicle) loans serviced  for others in  accordance with
the  requirements of  the  Uniform Single  Attestation  Program for  Mortgage
Bankers  (the "Program"),  to the extent  the procedures in  such Program are
applicable  to the  servicing obligations  set forth  in this  Agreement; and
(c) except as described  in the report, disclosed no exceptions  or errors in
the   records  relating   to  (automobile   and   light-duty  truck)   (boat)
(recreational vehicle) loans serviced for others that, in the firm's opinion,
paragraph four of such Program requires such firm to report.

     Such  report  will also  indicate that  the firm  is independent  of the
Servicer  within the  meaning  of the  Code  of  Professional Ethics  of  the
American Institute of Certified Public Accountants.

     SECTION 4.12.  Access to Certain Documentation and Information Regarding
                    ---------------------------------------------------------
Receivables.  The Servicer shall provide to the Certificateholders and
- -----------
Noteholders  access  to  the  Receivable   Files  in  such  cases  where  the
Certificateholders or Noteholders shall be required by applicable statutes or
regulations to review  such documentation.  Access shall  be afforded without
charge, but only upon reasonable request and during the normal business hours
at the  offices of the  Servicer.  Nothing  in this Section shall  affect the
obligation  of  the  Servicer  to  observe  any  applicable  law  prohibiting
disclosure  of information  regarding the  Obligors  and the  failure of  the
Servicer to  provide access  to information  as a  result of such  obligation
shall not constitute a breach of this Section.

     SECTION 4.13.  Servicer Expenses.  The Servicer shall be required to pay
                    -----------------
all  expenses incurred  by it  in connection  with its  activities hereunder,
including fees and disbursements of independent accountants, taxes imposed on
the  Servicer  and expenses  incurred  in connection  with  distributions and
reports to Certificateholders and Noteholders.

     SECTION 4.14.  Appointment of Subservicer.  The Servicer may at any time
                    --------------------------
appoint  a subservicer to  perform all or  any portion of  its obligations as
Servicer hereunder; provided, however, that the Rating Agency Condition shall
have been satisfied in connection therewith;  and provided, further, that the
Servicer  shall remain  obligated  and be  liable  to the  Issuer,  the Owner
Trustee,  the Indenture Trustee,  the Certificateholders and  the Noteholders
for the servicing and administering of the Receivables in accordance with the
provisions  hereof without  diminution of  such  obligation and  liability by
virtue of the  appointment of  such subservicer  and to the  same extent  and
under the same terms and conditions  as if the Servicer alone were  servicing
and administering  the Receivables.  The fees and expenses of the subservicer
shall be as  agreed between  the Servicer  and its subservicer  from time  to
time, and none of the Issuer,  the Owner Trustee, the Indenture Trustee,  the
Certificateholders or the Noteholders shall have any responsibility therefor.


                                  ARTICLE V

                       Distributions; Reserve Account;
                      -------------------------------
               Statements to Certificateholders and Noteholders
              ------------------------------------------------

     SECTION 5.01.  Establishment of Trust Accounts.  (a)  (i)  The Servicer,
                    -------------------------------
for  the  benefit  of  the  Noteholders  and  the  Certificateholders,  shall
establish and  maintain in  the name  of  the Indenture  Trustee an  Eligible
Deposit Account  (the "Collection  Account"), bearing  a designation  clearly
indicating that  the funds deposited therein are held  for the benefit of the
Noteholders and the Certificateholders.

          (ii) The  Servicer, for  the  benefit  of  the  Noteholders,  shall
     establish and  maintain in the name of the Indenture Trustee an Eligible
     Deposit Account (the "Note Distribution Account"), bearing a designation
     clearly indicating  that the  funds deposited therein  are held  for the
     benefit of the Noteholders.

          (iii)     The  Servicer, for the benefit of the Noteholders and the
     Certificateholders,  shall establish  and maintain  in the  name  of the
     Indenture Trustee an  Eligible Deposit Account (the  "Reserve Account"),
     bearing  a designation  clearly  indicating  that  the  funds  deposited
     therein  are   held  for  the   benefit  of  the  Noteholders   and  the
     Certificateholders.

     (b)  Funds on deposit in  the Collection Account, the  Note Distribution
Account and the Reserve Account  (collectively the "Trust Accounts") shall be
invested (1)  by the  Indenture Trustee in  Eligible Investments  selected in
writing by the  Servicer or an  investment manager selected by  the Servicer,
which investment manager shall have agreed  to comply with the terms of  this
Agreement as  it relates  to investing  such funds  or (2)  by an  investment
manager in Eligible Investments selected by such investment manager; provided
that (A) such  investment manager shall be selected by the Servicer, (B) such
investment  manager shall  have  agreed to  comply  with  the terms  of  this
Agreement as  it  relates to  investing  such funds,  (C)  any investment  so
selected  by  such  investment manager  shall  be  made in  the  name  of the
Indenture Trustee and shall be settled by a Delivery to the Indenture Trustee
that complies with  the terms of  this Agreement as  it relates to  investing
such funds, and (D) prior to the settlement of  any investment so selected by
such  investment  manager  the  Indenture  Trustee  shall  affirm  that  such
investment is an Eligible  Investment.  It is understood and  agreed that the
Indenture Trustee shall not be liable for any loss arising from an investment
in Eligible  Investments made in accordance  with this Section 5.01(b).   All
such Eligible Investments  shall be  held by  the Indenture  Trustee for  the
benefit of the Noteholders and  the Certificateholders or the Noteholders, as
applicable;  provided, that on  each Payment Determination  Date all interest
and other  investment income (net of losses and investment expenses) on funds
on  deposit in  the Trust  Accounts shall  be deposited  into  the Collection
Account  and  shall  be  deemed  to constitute  a  portion  of  the  Interest
Distribution  Amount  for the  related  Distribution  Date.   Other  than  as
permitted by the Rating Agencies, funds on deposit in the Collection Account,
the  Reserve Account and the  Note Distribution Account  shall be invested in
Eligible Investments  that will  mature (A) not  later than the  Business Day
immediately  preceding  the  next  Distribution  Date or  (B)  on  such  next
Distribution  Date  if  either (x)  such  investment  is  held  in the  trust
department of the institution with  which the Collection Account, the Reserve
Account,  the Note  Distribution  Account  or  the  Certificate  Distribution
Account, as applicable, is then maintained and is invested in a  time deposit
of the Indenture Trustee rated at least (A-1) by Standard & Poor's and P-1 by
Moody's (such  account being  maintained within the  trust department  of the
Indenture  Trustee) or (y)  the Indenture Trustee (so  long as the short-term
unsecured debt  obligations of the Indenture Trustee  are either (i) rated at
least P-1  by  Moody's and  (A-1)  by Standard  &  Poor's on  the  date  such
investment is made or (ii) guaranteed by an entity whose short-term unsecured
debt obligations are rated at  least P-1 by Moody's  and (A-1) by Standard  &
Poor's  on the date such  investment is made) has agreed  to advance funds on
such Distribution Date  to the Note Distribution Account  and the Certificate
Distribution  Account  in the  amount  payable  on  such investment  on  such
Distribution Date  pending receipt  thereof to the  extent necessary  to make
distributions on such Distribution Date.  The guarantee referred to in clause
(y)  of  the  preceding  sentence  shall be  subject  to  the  Rating  Agency
Condition.   For the  purpose of the foregoing,  unless the Indenture Trustee
affirmatively agrees in  writing to make  such advance with  respect to  such
investment prior to the time an investment is made, it shall not be deemed to
have agreed  to make such advance.   Funds deposited in a Trust  Account on a
day which immediately  precedes a Distribution Date upon the  maturity of any
Eligible Investments are not required to be invested overnight.

          (c)  (i)  The Indenture Trustee  shall possess all right, title and
     interest in all funds on deposit from time to time in the Trust Accounts
     and in all proceeds  thereof (including all income thereon) and all such
     funds,  investments, proceeds  and income  shall  be part  of the  Trust
     Estate.  The Trust Accounts shall be under the sole dominion and control
     of the  Indenture Trustee  for  the benefit  of the  Noteholders or  the


     Noteholders and the Certificateholders, as the case may be.  If,  at any
     time,  any  of the  Trust  Accounts  ceases to  be  an Eligible  Deposit
     Account, the  Indenture Trustee  (or the Servicer  on its  behalf) shall
     within  10  Business Days  (or  such  longer period,  not  to  exceed 30
     calendar  days, as to which each  Rating Agency may consent) establish a
     new Trust Account as an Eligible Deposit Account and shall transfer  any
     cash and/or any investments to such new Trust Account.

          (ii) With  respect to  the Trust  Account  Property, the  Indenture
     Trustee agrees, by its acceptance hereof, that:

               (A)  any  Trust Account  Property  that  is  held  in  deposit
          accounts  shall be held  solely in  the Eligible  Deposit Accounts,
          subject to the  last sentence of Section 5.01(c)(i);  and each such
          Eligible Deposit  Account shall be subject to the exclusive custody
          and control  of the  Indenture Trustee,  and the  Indenture Trustee
          shall have sole signature authority with respect thereto;

               (B)  any  Trust  Account  Property that  constitutes  Physical
          Property shall be  delivered to the Indenture Trustee in accordance
          with paragraph (a)  of the  definition of  "Delivery" and  shall be
          held,  pending maturity  or disposition,  solely  by the  Indenture
          Trustee or  a financial  intermediary (as such  term is  defined in
          Section 8-313(4)  of the  UCC)  acting  solely  for  the  Indenture
          Trustee;

               (C)  any  Trust Account Property that is a book-entry security
          held through the  Federal Reserve System pursuant to  federal book-
          entry  regulations   shall   be  delivered   in   accordance   with
          paragraph (b)   of  the  definition  of  "Delivery"  and  shall  be
          maintained   by  the   Indenture   Trustee,  pending   maturity  or
          disposition,  through  continued  book-entry  registration of  such
          Trust Account Property as described in such paragraph; and

               (D)  any  Trust Account  Property that  is  an "uncertificated
          security" under Article VIII of the UCC and that is not governed by
          clause (C) above  shall be  delivered to the  Indenture Trustee  in
          accordance with paragraph (c)  of the definition of  "Delivery" and
          shall be maintained  by the Indenture Trustee,  pending maturity or
          disposition,  through  continued   registration  of  the  Indenture
          Trustee's (or its nominee's) ownership of such security.

          (iii)     The  Servicer  shall  have the  power,  revocable  by the
     Indenture  Trustee  or by  the  Owner Trustee  with  the consent  of the
     Indenture Trustee, to instruct the Indenture Trustee to make withdrawals
     and payments from the Trust Accounts  for the purpose of permitting  the
     Servicer  or  the Owner  Trustee  to  carry  out its  respective  duties
     hereunder or  permitting the Indenture  Trustee to carry out  its duties
     under the Indenture.

     (d)  The  Servicer shall  establish  and maintain  with  the Trustee  an
Eligible  Deposit Account  (the "Payahead  Account").   The Payahead  Account
shall not be property  of the Trust.  The Servicer shall,  or shall cause the
Trustee  to,  transfer all  Payaheads  from  the  Collection Account  to  the
Payahead Account  on or prior to the date  on which Payaheads are transferred
to the Collection Account pursuant to Section 5.05.

     SECTION 5.02.  Collections.  The Servicer shall remit within two
                    -----------
Business Days of receipt thereof to the Collection Account all payments by or
on  behalf  of  the Obligors  with  respect to  the  Receivables  (other than
Purchased Receivables) and all Liquidation Proceeds, both as collected during
the  Collection  Period.   Notwithstanding  the  foregoing,  for so  long  as
(i) _________  remains  the  Servicer, (ii) no  Servicer  Default  shall have
occurred  and be  continuing and  (iii)(x) _________  maintains a  short-term
rating of at least A-1 by Standard & Poor's and P-1  by Moody's (and for five
Business  Days following a reduction  in either such  rating) or (y) prior to
ceasing daily  remittances,  the  Rating Agency  Condition  shall  have  been
satisfied (and any  conditions or limitations imposed by  the Rating Agencies
in connection  therewith are  complied with), the  Servicer shall  remit such
collections with  respect to the  preceding calendar month to  the Collection
Account on the Payment  Determination Date immediately preceding the  related
Distribution Date.  For purposes of this Article V the phrase "payments by or
on  behalf  of  Obligors" shall  mean  payments  made  with  respect  to  the
Receivables by Persons other than the Servicer or the Depositor.

     SECTION 5.03.  Application of Collections.  (a)  All collections for the
                    --------------------------
Collection Period shall be applied by the Servicer as follows:

          With  respect   to  each   Receivable  (other   than  a   Purchased
     Receivable), payments  by or on  behalf of the Obligor  shall be applied
     first, in the  case of  Precomputed Receivables,  to reduce  Outstanding
     Precomputed Advances as described in Section 5.05(a) and, in the case of
     Simple Interest  Receivables,  to  reduce  Outstanding  Simple  Interest
     Advances to the  extent described in Section 5.05(b).   Next, any excess
     shall  be  applied, in  the  case  of  Precomputed Receivables,  to  the
     Scheduled Payment  and, in the  case of Simple Interest  Receivables, to
     interest and principal  in accordance with  the Simple Interest  Method.
     With respect to Precomputed  Receivables, any remaining excess shall  be
     added  to the  Payahead  Balance, and  shall be  applied  to prepay  the
     Precomputed  Receivable,  but only  if the  sum of  such excess  and the
     previous  Payahead Balance shall be sufficient  to prepay the Receivable
     in full.  Otherwise, any such remaining excess payments shall constitute
     a Payahead and shall increase the Payahead Balance.

     SECTION 5.04.  Application of Payaheads.  Within two Business Days
                    ------------------------
following each Determination Date, the  Trustee shall cause to be transferred
from the Payahead Account to the Collection Account, in immediately available
funds, the aggregate Payaheads from previous Collection Periods applicable as
all or part of any Scheduled  Payment on a Precomputed Receivable due  during
the related Collection  Period, in the  amounts set  forth in the  Servicer's
Certificate for such Distribution Date.

     SECTION 5.05.  Advances.  (a)  As of the close of business on the last
                    --------
day of each Collection Period, if the payments by or on behalf of the Obligor
on a Precomputed Receivable (other than a Purchased Receivable) shall be less
than  the Scheduled  Payment, the Payahead  Balance shall  be applied  by the
Servicer to the  extent of the shortfall  and such Payahead Balance  shall be
reduced  accordingly.    Next,  the  Servicer  shall  advance  any  remaining
shortfall  (such amount,  a "Precomputed  Advance"), to  the extent  that the
Servicer,  at  its sole  discretion,  shall  determine that  the  Precomputed
Advance  shall  be  recoverable  from  the  Obligor,   the  Purchase  Amount,
Liquidation Proceeds or proceeds of  any other Precomputed Receivables.  With
respect  to  each  Precomputed  Receivable,  the  Precomputed  Advance  shall
increase Outstanding Precomputed Advances.  Outstanding Precomputed  Advances
shall be  reduced by  subsequent payments  by or  on behalf  of the  Obligor,
collections   of  Liquidation  Proceeds   in  respect  of   such  Precomputed
Receivables  or  payments  of  the  Purchase  Amount  with  respect  to  such
Precomputed Receivables.

     If the Servicer shall determine that an  Outstanding Precomputed Advance
with  respect to  any  Precomputed  Receivable shall  not  be recoverable  as
aforesaid,  the Servicer  shall be  reimbursed from  any collections  made on
other  Precomputed Receivables  in  the  Trust  and  Outstanding  Precomputed
Advances  with  respect  to such  Precomputed  Receivables  shall be  reduced
accordingly.

     (b)  As of the  close of  business on  the last day  of each  Collection
Period, the Servicer  shall advance an amount equal to the amount of interest
due  on the  Simple Interest  Receivables at their  respective APR's  for the
related Collection Period  (assuming the Simple  Interest Receivables pay  on
their respective due dates) minus the amount of interest actually received on
the  Simple Interest Receivables  during the related  Collection Period (such
amount,  a "Simple Interest Advance").   With respect to each Simple Interest
Receivable, the  Simple Interest  Advance shall  increase Outstanding  Simple
Interest Advances.   If  such calculation  results in a  negative number,  an
amount equal to the absolute value  of such negative number shall be  paid to
the Servicer and the amount of  Outstanding Simple Interest Advances shall be
reduced by  such amount.   In addition, in the  event that a  Simple Interest
Receivable becomes a Liquidated Receivable, Liquidation Proceeds with respect
to  such  Simple  Interest  Receivable attributable  to  accrued  and  unpaid
interest thereon (but not including  interest for the then current Collection
Period) shall be  paid to the Servicer to reduce  Outstanding Simple Interest
Advances, but only to the extent of any Outstanding Simple Interest Advances.
The  Servicer shall not  make any advance  in respect of  principal of Simple
Interest Receivables.

     SECTION 5.06.  Additional Deposits.  The Servicer shall deposit in the
                    -------------------
Collection  Account  on  the  Payment  Determination  Date  for  the  related
Collection Period  the aggregate Advances  pursuant to Section 5.05.   To the
extent that the Servicer fails to make  a Simple Interest Advance pursuant to
Section 5.05(b) on the date required, the Servicer shall notify the Indenture
Trustee to  withdraw such amount (or,  if determinable, such portion  of such
amount  as does  not represent  advances  for delinquent  interest) from  the
Reserve  Account and  deposit  such amount  in the  Collection Account.   The
Servicer and  the Depositor  shall deposit or  cause to  be deposited  in the
Collection Account the  aggregate Purchase Amount  with respect to  Purchased
Receivables and the  Servicer shall  deposit therein all  amounts to be  paid
under Section 9.01.  The Servicer  will deposit the aggregate Purchase Amount
with respect to  Purchased Receivables when such obligations  are due, unless
the  Servicer  shall not  be  required to  make  daily  deposits pursuant  to
Section 5.02.   All  such  other  deposits  shall  be  made  on  the  Payment
Determination Date for the related Collection Period.

     SECTION 5.07.  Distributions.  
                    -------------

          (a)   (i)  On each  Payment Determination Date,  the Servicer shall
     calculate all amounts required to  be deposited in the Note Distribution
     Account and the Certificate Distribution Account.

          (ii) On each  Distribution Date,  the Servicer  shall instruct  the
     Indenture Trustee (based on the information contained in  the Servicer's
     Certificate delivered on the related Payment Determination Date pursuant
     to Section  4.09) to make  the following deposits and  distributions for
     receipt by the  Servicer or deposit in  the applicable account by  11:00
     A.M. (New York time), to the extent of the Total Distribution Amount, in
     the following order of priority:

               (A)  to the extent  the Servicer has not  received the payment
          of the  Servicing Fee  at the beginning  of the  related Collection
          Period  pursuant to  clause (a)  above, to  the Servicer,  from the
          Interest Distribution  Amount, the  Servicing Fee  (and all  unpaid
          Servicing Fees from prior Collection Periods);

               (B)  to  the   Note  Distribution  Account,  from   the  Total
          Distribution  Amount remaining after the application of clause (A),
          the Noteholders' Interest Distributable Amount;

               (C)  to  the  Note   Distribution  Account,  from  the   Total
          Distribution  Amount remaining after the application of clauses (A)
          and (B), the Noteholders' Principal Distributable Amount;

               (D)  to  the Certificate Distribution  Account, from the Total
          Distribution  Amount remaining after the application of clauses (A)
          through (C), the Certificateholders' Interest Distributable Amount;

               (E)  to the Certificate  Distribution Account, from  the Total
          Distribution  Amount remaining after the application of clauses (A)
          through  (D),   the  Certificateholders'   Principal  Distributable
          Amount;

               (F)  to  the  Reserve  Account,  from  the  Total Distribution
          Amount  remaining after the application  of clauses (A) through (E)
          (it  being understood  that the Accelerated  Principal Distribution
          Amount is a  function of and subject  to the amount required  to be
          deposited in the Reserve Account  pursuant to this clause (F)), the
          amount, if any,  necessary to reinstate the balance  in the Reserve
          Account up to the Specified Reserve Account Balance; and

               (G)  to the Reserve Account, the portion, if any, of the Total
          Distribution  Amount remaining after the application of clauses (A)
          through (F).

Notwithstanding that the Notes have been paid in full, the  Indenture Trustee
shall  continue  to  maintain  the  Collection  Account  hereunder  until the
Certificate Balance is reduced to zero.

     SECTION 5.08.  Reserve Account.  (a)  On the Closing Date, the Owner
                    ---------------
Trustee will deposit, on behalf of the Depositor, the Reserve Account Initial
Deposit into  the Reserve Account  from the net  proceeds of the sale  of the
Notes and the Certificates.

          (b)  (i)  After  giving effect to clause (ii) below,  if the amount
     on deposit in the Reserve Account on any Distribution Date (after giving
     effect  to  all  deposits  thereto  or  withdrawals  therefrom  on  such
     Distribution Date) is greater than the Specified Reserve Account Balance
     for such  Distribution Date, the  Servicer shall instruct  the Indenture
     Trustee to distribute the amount of such excess to the Depositor.

          (ii) On  each  Distribution  Date subsequent  to  any  reduction or
     withdrawal  by any Rating  Agency of its  rating of any  Class of Notes,
     unless such rating  has been restored, if  the amount on deposit  in the
     Reserve Account (after taking into account any deposits thereto pursuant
     to    Section   5.07(a)   and    withdrawals   therefrom   pursuant   to
     Section 5.08(c), (d) or (e) on such date) is greater than  the Specified
     Reserve Account  Balance for such  Distribution Date, then  the Servicer
     shall  instruct the  Indenture Trustee  to  include the  amount of  such
     excess in the  Noteholders' Monthly Principal Distribution Amount and to
     deposit  the amount of  such excess  (up to the  amount of  cash or cash
     equivalents  in  the  Reserve  Account) to  the  Collection  Account for
     deposit to the Note Distribution Account for distribution to Noteholders
     as  an  accelerated  payment of  principal  on  such  Distribution Date;
     provided,  that  the  amount  of  such  deposit  shall  not  exceed  the
     outstanding principal  balance of the  Notes after giving effect  to all
     other payments of principal to be made on such date.

     (c)  If  the Servicer  determines pursuant  to Section 5.05  that  it is
required to make an  Advance on a Payment Determination Date  and does not do
so from  its own funds, the Servicer shall  instruct the Indenture Trustee to
withdraw funds from  the Reserve Account and  deposit them in the  Collection
Account to cover any shortfall.   Such payment shall  be deemed to have  been
made  by  the  Servicer  pursuant  to Section 5.05  for  purposes  of  making
distributions pursuant to this Agreement, but shall not otherwise satisfy the
Servicer's obligation to deliver the amount of the Advances, and the Servicer
shall within two  Business Days replace any  funds in the Reserve  Account so
used.

          (d)  (i)  In  the event that the Noteholders'  Distributable Amount
     for a Distribution  Date exceeds the sum  of the amounts  deposited into
     the Note Distribution Account pursuant to Section 5.07(a)(ii)(B) and (C)
     on  such Distribution Date,  the Servicer  shall instruct  the Indenture
     Trustee to withdraw  from the Reserve Account on  such Distribution Date
     an amount equal to such excess, to the extent of funds available therein
     up to  the Available  Amount,  and deposit  such  amount into  the  Note
     Distribution Account.

          (ii) In  the event  that  the Noteholders'  Principal Distributable
     Amount on  the Class A-1 Final Scheduled  Distribution Date or the Class
     (A-2) Final  Scheduled Distribution  Date exceeds  the amount  deposited
     into the Note Distribution Account pursuant to Section 5.07(a)(ii)(C) on
     such  Distribution Date,  the  Servicer  shall  instruct  the  Indenture
     Trustee to withdraw  from the Reserve Account on  such Distribution Date
     an amount equal to such excess, to the extent of funds available therein
     up to  the  Available Amount,  and  deposit such  amount  into the  Note
     Distribution Account.

          (e)  (i)   In the event that  the Certificateholders' Distributable
     Amount for a Distribution Date exceeds the sum  of the amounts deposited
     into  the   Certificate   Distribution  Account   pursuant  to   Section
     5.07(a)(ii)(D)  and (E)  on such Distribution  Date, the  Servicer shall
     instruct the Indenture  Trustee to withdraw from the  Reserve Account on
     such Distribution Date an amount equal to such excess, to the  extent of
     funds available therein  up to the Available Amount  after giving effect
     to  paragraphs (c) and  (d)  above,  and deposit  such  amount into  the
     Certificate Distribution Account on such Distribution Date.

          (ii) In  the event  that the  Certificateholders' Monthly  Interest
     Distributable   Amount  for  a  Distribution  Date  exceeds  the  amount
     deposited   in  the   Certificate  Distribution   Account  pursuant   to
     Section 5.07(b)(ii)(D),  the  Servicer  shall  instruct  the   Indenture
     Trustee to withdraw  from the Reserve Account on  such Distribution Date
     an  amount  equal to  such  excess,  to the  extent  of funds  available
     therein, after giving  effect to paragraphs (d)(i) and  (e)(i) above, up
     to  the  Certificate  Interest  Reserve  Amount  with  respect  to  such
     Distribution   Date,  and  deposit  such  amount  into  the  Certificate
     Distribution Account.

          (iii)     In  the  event  that  the  Certificateholders'  Principal
     Distributable  Amount on the  Final Scheduled Distribution  Date exceeds
     the amount deposited in the Certificate Distribution Account pursuant to
     Section  5.07(b)(ii)(E),  the  Servicer  shall  instruct  the  Indenture
     Trustee to withdraw  from the Reserve Account on  such Distribution Date
     an amount equal to such excess, to the extent of funds available therein
     after giving effect to paragraphs (d) and (e)(i) above, and deposit such
     amount into the Certificate Distribution Account.

     (f)  Subject  to Section  9.01,  amounts  will  continue to  be  applied
pursuant  to Section  5.07 following  payment in  full of  the Outstanding
Amount  of the Notes  and the Certificate  Balance until the  Pool Balance is
reduced to zero.  Following the payment  in full of the aggregate Outstanding
Amount  of the  Notes and the  Certificate Balance  and of all  other amounts
owing or  to be  distributed hereunder or  under the  Indenture or  the Trust
Agreement to Noteholders  and Certificateholders and  the termination of  the
Trust,  any amount  remaining on  deposit  in the  Reserve  Account shall  be
distributed to the Depositor.

     (g)  On the  Final Scheduled Distribution  Date, if the amount  of funds
remaining in the Reserve  Account (after all  other distributions to be  made
from the Reserve Account pursuant to this  Section have been made, other than
paragraphs (b)(i) and (f))  is in  excess of the  amounts described below,  a
portion of such excess according to the following schedule shall be deposited
in    the   Certificate    Distribution   Account    for   distribution    to
Certificateholders:

          (i)  with  respect to  all such  funds  in the  Reserve Account  in
     excess of $_________________ but which do not exceed $_____________, __%
     of such amount;

          (ii) with  respect to  all such  funds  in the  Reserve Account  in
     excess of $____________ but which do not exceed $__________, __% of such
     amount;

          (iii)with  respect to  all such  funds  in the  Reserve Account  in
     excess of $____________  but which do not exceed  $_____________, __% of
     such amount;
 
          (iv) with  respect to  all such  funds  in the  Reserve Account  in
     excess of $_____________  but which do not exceed  $____________, __% of
     such amount; and

          (v)  with  respect to  all such  funds  in the  Reserve Account  in
     excess of $_______________, ___% of such amount.

The amounts to be deposited  in the Certificate Distribution Account pursuant
to the preceding  sentence are in excess of all amounts otherwise required to
be  deposited  in  the  Certificate  Distribution  Account pursuant  to  this
Agreement, notwithstanding anything to the contrary contained herein.)

     SECTION 5.09.  Statements to Certificateholders and Noteholders.  On
                    ------------------------------------------------
each Distribution Date, the Servicer shall provide to the Owner Trustee (with
a copy to the Rating Agencies and each Paying Agent) for the Owner Trustee to
forward to each Certificateholder of record as of the most recent Record Date
and  to the  Indenture Trustee  (with a  copy to each  Paying Agent)  for the
Indenture Trustee  to forward  to each Noteholder  of record  as of  the most
recent Record Date a statement substantially in the form of Exhibits A and B,
respectively,  setting forth  at least  the following  information as  to the
Notes and the Certificates to the extent applicable:

          (i) the  amount  of  such  distribution  allocable   to  principal
     allocable to each Class of Notes and to the Certificates;

          (ii)    the  amount of  such distribution  allocable to  interest
     allocable to each Class of Notes and to the Certificates;

          (iii)    the outstanding principal balance of each Class of Notes,
     the  Note Pool Factor  for each such Class,  the Certificate Balance and
     the Certificate Pool Factor as of the  close of business on the last day
     of  the preceding  Collection  Period, after  giving effect  to payments
     allocated to principal reported under clause (i) above;

          (iv) the  amount of  the Servicing  Fee paid  to the  Servicer with
     respect to the related Collection Period;

          (v)  the amount  of Realized  Losses, if any,  with respect  to the
     related Collection Period;

          (vi) the  balance   of  the   Reserve  Account   on  such   Payment
     Determination Date after giving effect to deposits and withdrawals to be
     made on the next following Distribution Date, if any;

          (vii)     the aggregate Payahead Balance; and

          (viii)    the Pool Balance as of the close of business  on the last
     day of  the related Collection  Period, after giving effect  to payments
     allocated to principal reported under clause (i) above.

     Each amount set  forth on the Distribution Date  statement under clauses
(i), (ii) or (iv)  above shall be expressed as a dollar  amount per $1,000 of
original principal balance of a Certificate or Note, as applicable.


     SECTION 5.10.  Net Deposits.  As an administrative convenience, unless
                    ------------
the Servicer  is required to  remit collections  daily, the Servicer  will be
permitted to  make the deposit  of collections on the  Receivables, aggregate
Advances and  Purchase Amounts for  or with respect to  the Collection Period
net of  distributions  to  be  made  to the  Servicer  with  respect  to  the
Collection Period.  Similarly, the  Servicer may cause a single  net transfer
to be  made from  the Collection  Account to  the Payahead  Account, or  vice
versa.   The  Servicer,  however,  will account  to  the  Owner Trustee,  the
Indenture Trustee,  the  Noteholders and  the  Certificateholders as  if  all
deposits, distributions and transfers were made individually.


                                  ARTICLE VI

                                The Depositor
                                -------------

     SECTION 6.01.  Representations of Depositor.  The Depositor makes the
                    ----------------------------
following  representations on which  the Issuer is  deemed to  have relied in
acquiring the Receivables.  The representations speak as of the execution and
delivery of  this Agreement and as  of the Closing  Date, in the case  of the
Receivables, and shall  survive the sale of the Receivables to the Issuer and
the pledge thereof to the Indenture Trustee pursuant to the Indenture.

          (a)  Organization and Good Standing.  The Depositor is duly
               ------------------------------
organized and  validly existing as a  corporation in good  standing under the
laws of  the State of Delaware, with the corporate power and authority to own
its properties and  to conduct its business as such  properties are currently
owned and  such  business is  presently conducted,  and had  at all  relevant
times, and has, the corporate power, authority and legal right to acquire and
own the Receivables.

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

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

          (d)  Binding Obligation.  This Agreement constitutes, a legal,
               ------------------
valid and binding obligation of  the Depositor enforceable in accordance with
its terms.

          (e)  No Violation.  The consummation of the transactions
               ------------
contemplated by this Agreement and the fulfillment of the terms hereof do not
conflict with, result in any breach of any of the terms and provisions of, or
constitute (with or  without notice or  lapse of time)  a default under,  the
articles  of incorporation  or bylaws  of  the Depositor,  or any  indenture,
agreement or other instrument to which  the Depositor is a party or by  which
it is bound; or result in the creation or imposition of any  Lien upon any of
its  properties pursuant  to the terms  of any  such indenture,  agreement or
other instrument  (other than  pursuant to the  Basic Documents);  or violate
anylaw or,  to the  best of  the Depositor's  knowledge, any  order, rule  or
regulation  applicable to  the Depositor of  any court  or of any  federal or
state   regulatory  body,   administrative  agency   or  other   governmental
instrumentality having jurisdiction over the Depositor or its properties.

          (f)  No Proceedings.  To the Depositor's best knowledge, there are
               --------------
no  proceedings or  investigations  pending or  threatened before  any court,
regulatory body, administrative agency or other governmental  instrumentality
having  jurisdiction over the Depositor or its properties:  (i) asserting the
invalidity of  this  Agreement,  the Indenture  or  any of  the  other  Basic
Documents,  the  Notes  or  the  Certificates,  (ii) seeking to  prevent  the
issuance of the  Notes or the Certificates or the consummation  of any of the
transactions  contemplated by  this Agreement,  the Indenture  or any  of the
other Basic Documents,  (iii) seeking any determination or  ruling that might
materially  and adversely  affect the  performance  by the  Depositor of  its
obligations under, or the validity  or enforceability of, this Agreement, the
Indenture, any of the other Basic Documents, the Notes or the Certificates or
(iv) which might adversely affect the  federal or state income tax attributes
of the Notes or the Certificates.

          (g)  Chief Executive Office.  The chief executive office of the
               ----------------------
Depositor is located at 1585 Broadway, New York, New York 10036.

     SECTION 6.02.  Corporate Existence.  During the term of this Agreement,
                    -------------------
the Depositor will  keep in full force  and effect its existence,  rights and
franchises  as  a  corporation under  the  laws  of the  jurisdiction  of its
incorporation and will  obtain and preserve its qualification  to do business
in each jurisdiction in which such qualification  is or shall be necessary to
protect  the  validity  and  enforceability  of  this  Agreement,  the  Basic
Documents and each other instrument  or agreement necessary or appropriate to
the proper administration of this Agreement and the transactions contemplated
hereby.  In addition, all transactions and dealings between the Depositor and
its Affiliates will be conducted on an arm's-length basis.

     SECTION 6.03.  Liability of the Depositor; Indemnities.  The Depositor
                    ---------------------------------------
shall be liable in accordance herewith only  to the extent of the obligations
specifically undertaken by the Depositor under this Agreement:

          (a)  The  Depositor shall indemnify,  defend and hold  harmless the
     Issuer, the Owner  Trustee, the Indenture Trustee, the  Servicer and any
     of  the officers,  directors, employees  and agents  of the  Issuer, the
     Owner Trustee and the Indenture Trustee  from and against any taxes that
     may  at any time be asserted against any such Person with respect to the
     transactions contemplated herein  and in the Basic  Documents, including
     any  sales,  gross  receipts,  general  corporation,  tangible  personal
     property, privilege  or license taxes (but,  in the case  of the Issuer,
     not including any taxes asserted with respect to, and as of the date of,
     the sale of the  Receivables to the Issuer or the  issuance and original
     sale  of the Certificates  and the  Notes, or  asserted with  respect to
     ownership of the  Receivables, or federal or other  income taxes arising
     out of  distributions on the  Certificates or the  Notes) and costs  and
     expenses in defending against the same.

          (b)  The  Depositor shall indemnify,  defend and hold  harmless the
     Issuer, the Owner Trustee, the Indenture Trustee, the Certificateholders
     and the  Noteholders and any  of the officers, directors,  employees and
     agents of the Issuer, the  Owner Trustee and the Indenture  Trustee from
     and against any loss, liability or expense incurred by reason of (i) the
     Depositor's   willful  misfeasance,  bad  faith  or  negligence  in  the
     performance of its duties under this Agreement, or by reason of reckless
     disregard  of  its  obligations  and duties  under  this  Agreement  and
     (ii) the Depositor's  or  the Issuer's  violation  of federal  or  state
     securities laws in  connection with the offering  and sale of  the Notes
     and the Certificates.

          (c)  The  Depositor shall indemnify,  defend and hold  harmless the
     Owner Trustee and the  Indenture Trustee and their respective  officers,
     directors, employees  and agents from  and against all  costs, expenses,
     losses, claims,  damages and liabilities  arising out of or  incurred in
     connection with the  acceptance or performance of the  trusts and duties
     herein and in  the Trust Agreement contained,  in the case of  the Owner
     Trustee, and in  the Indenture contained,  in the case of  the Indenture
     Trustee,  except to  the extent  that such  cost, expense,  loss, claim,
     damage or liability:  (i) in the case of the Owner Trustee, shall be due
     to the willful  misfeasance, bad faith or negligence  (except for errors
     in judgment)  of the  Owner Trustee  or, in  the case  of the  Indenture
     Trustee,  shall  be  due  to  the  willful  misfeasance,  bad  faith  or
     negligence (except for errors in  judgment) of the Indenture Trustee; or
     (ii) in the case  of the Owner Trustee,  shall arise from the  breach by
     the Owner Trustee of  any of its representations or warranties set forth
     in Section 7.03 of the Trust Agreement.

          (d)  The Depositor shall  pay any and all taxes  levied or assessed
     upon all or any part of the Owner Trust Estate.

     Indemnification  under this  Section shall  survive  the resignation  or
removal of the Owner Trustee or the  Indenture Trustee and the termination of
this Agreement and shall include reasonable fees and expenses  of counsel and
expenses  of litigation.   If  the  Depositor shall  have made  any indemnity
payments pursuant to this Section and the Person to or on behalf of whom such
payments  are made thereafter shall collect any  of such amounts from others,
such  Person shall  promptly repay  such  amounts to  the Depositor,  without
interest.

     SECTION 6.04.  Merger or Consolidation of, or Assumption of the
                    ------------------------------------------------
Obligations of, Depositor.  Any Person (a) into which the Depositor may be
- -------------------------
merged or consolidated, (b) which may result from any merger or consolidation
to which the  Depositor shall  be a  party or  (c) which may  succeed to  the
properties and assets of the Depositor substantially as a whole, which person
in any of the foregoing cases executes  an agreement of assumption to perform
every  obligation  of  the  Depositor  under this  Agreement,  shall  be  the
successor to the Depositor hereunder  without the execution or filing of  any
document  or  any  further act  by  any  of the  parties  to  this Agreement;
provided,  however,  that   (i) immediately  after  giving  effect   to  such
transaction,  no representation  or warranty  made  pursuant to  Section 3.01
shall have been  breached and no Servicer  Default, and no event  that, after
notice  or lapse of time, or both, would become a Servicer Default shall have
occurred and  be continuing, (ii) the  Depositor shall have delivered  to the
Owner  Trustee and  the Indenture  Trustee  an Officers'  Certificate and  an
Opinion of Counsel each stating that such consolidation, merger or succession
and  such  agreement of  assumption comply  with  this Section  and  that all
conditions precedent, if any, provided for in this Agreement relating to such
transaction have been complied with, (iii) the Rating Agency  Condition shall
have been satisfied  with respect to such transaction  and (iv) the Depositor
shall  have delivered  to  the Owner  Trustee  and the  Indenture  Trustee an
Opinion of Counsel either (A) stating that,  in the opinion of such  counsel,
all financing statements  and continuation statements and  amendments thereto
have been executed and filed that are necessary fully to preserve and protect
the interest of the Owner Trustee and Indenture Trustee, respectively, in the
Receivables and reciting the details of such filings, or (B) stating that, in
the opinion of  such counsel, no such  action shall be necessary  to preserve
and protect such interests.  Notwithstanding anything herein to the contrary,
the execution  of the foregoing  agreement of assumption and  compliance with
clauses (i),  (ii),  (iii)  and  (iv)   above  shall  be  conditions  to  the
consummation  of the  transactions referred  to  in clauses (a),  (b) or  (c)
above.

     SECTION 6.05.  Limitation on Liability of Depositor and Others.  The
                    -----------------------------------------------
Depositor and any  director, officer, employee or agent  of the Depositor may
rely in good faith  on the advice of counsel or on any  document of any kind,
prima  facie properly  executed and  submitted by  any Person  respecting any
matters arising hereunder.   The Depositor shall not be  under any obligation
to  appear  in,  prosecute or  defend  any  legal action  that  shall  not be
incidental to  its obligations under this Agreement,  and that in its opinion
may involve it in any expense or liability.

     SECTION 6.06.  Depositor May Own Certificates or Notes.  The Depositor
                    ---------------------------------------
and any Affiliate thereof may in its individual or any other  capacity become
the owner  or pledgee of  Certificates or  Notes with the  same rights  as it
would have if  it were not the  Depositor or an Affiliate  thereof, except as
expressly provided herein or in any Basic Document.


                                 ARTICLE VII

                                 The Servicer
                                ------------

     SECTION 7.01.  Representations of Servicer.  The Servicer makes the
                    ---------------------------
following  representations on  which the Issuer  is deemed to  have relied in
acquiring the Receivables.  The representations speak as of the execution and
delivery of  this Agreement and  as of the Closing  Date, in the  case of the
Receivables, and shall survive the sale of  the Receivables to the Issuer and
the pledge thereof to the Indenture Trustee pursuant to the Indenture.

          (a)  Organization and Good Standing.  The Servicer is duly
               ------------------------------
organized and validly  existing as a corporation  in good standing under  the
laws of  the  state  of  its incorporation,  with  the  corporate  power  and
authority  to  own  its  properties  and  to  conduct  its  business  as such
properties are currently owned and  such business is presently conducted, and
had at all relevant times, and has,  the corporate power, authority and legal
right to  acquire, own,  sell and  service the  Receivables and  to hold  the
Receivable Files as custodian.

          (b)  Due Qualification.  The Servicer is duly qualified to do
               -----------------
business as  a foreign  corporation in  good standing,  and has  obtained all
necessary licenses and approvals, in all jurisdictions in which the ownership
or lease of property or the conduct of its business (including  the servicing
of  the  Receivables  as  required  by this  Agreement)  shall  require  such
qualifications.

          (c)  Power and Authority.  The Servicer has the corporate power and
               -------------------
authority to  execute and deliver this Agreement and  to carry out its terms;
and  the execution, delivery and performance of this Agreement have been duly
authorized by the Servicer by all necessary corporate action.

          (d)  Binding Obligation.  This Agreement constitutes a legal, valid
               ------------------
and binding  obligation of  the Servicer enforceable  in accordance  with its
terms.

          (e)  No Violation.  The consummation of the transactions
               ------------
contemplated  by this Agreement and the fulfillment of the terms hereof shall
not  conflict with, result in  any breach of any  of the terms and provisions
of, or constitute (with or without notice or lapse of  time) a default under,
the articles of  incorporation or bylaws of  the Servicer, or any  indenture,
agreement or other instrument to which the Servicer is a party or by which it
is bound; or result in the creation or imposition of any Lien upon any of its
properties pursuant  to the terms of  any such indenture,  agreement or other
instrument (other than this Agreement); or violate any law or, to the best of
the Servicer's  knowledge, any  order, rule or  regulation applicable  to the
Servicer  of  any  court  or  of  any  federal   or  state  regulatory  body,
administrative   agency   or   other   governmental  instrumentality   having
jurisdiction over the Servicer or its properties.

          (f)  No Proceedings.  To the Servicer's best knowledge, there are
               --------------
no  proceedings or  investigations pending  or threatened  before any  court,
regulatory body, administrative agency or other governmental  instrumentality
having jurisdiction over  the Servicer or its properties:   (i) asserting the
invalidity  of  this  Agreement,  the  Indenture,  any  of  the  other  Basic
Documents,  the  Notes or  the  Certificates,  (ii) seeking  to  prevent  the
issuance of the Notes or the  Certificates or the consummation of any  of the
transactions  contemplated by  this Agreement,  the Indenture  or any  of the
other Basic  Documents, (iii) seeking any determination or  ruling that might
materially  and adversely  affect  the  performance by  the  Servicer of  its
obligations under, or the validity  or enforceability of, this Agreement, the
Indenture, any of the other Basic Documents, the Notes or the Certificates or
(iv) relating to the Servicer and which might adversely affect the federal or
state income tax attributes of the Notes or the Certificates.

          (g)  No Insolvent Obligors.  As of the Cutoff Date, no Obligor on
               ---------------------
a Receivable is shown on the Receivable Files as the subject of  a bankruptcy
proceeding.

     SECTION 7.02.  Indemnities of Servicer.  The Servicer shall be liable
                    -----------------------
in accordance  herewith only  to the extent  of the  obligations specifically
undertaken by the Servicer under this Agreement:

          (a)  The Servicer  shall indemnify,  defend and  hold harmless  the
     Issuer, the  Owner Trustee, the Indenture Trustee,  the Noteholders, the
     Certificateholders and the Depositor and any of the officers, directors,
     employees and agents of the Issuer, the Owner  Trustee and the Indenture
     Trustee from and  against any and all costs,  expenses, losses, damages,
     claims  and  liabilities arising  out  of  or  resulting from  the  use,
     ownership or  operation by  the Servicer or  any Affiliate thereof  of a
     Financed Asset.

          (b)  The Servicer  shall indemnify,  defend and  hold harmless  the
     Issuer,  the Owner  Trustee, the Indenture  Trustee, the  Depositor, the
     Certificateholders   and  the  Noteholders  and  any  of  the  officers,
     directors, employees and agents of the Issuer, the Owner Trustee and the
     Indenture Trustee from and against  any and all costs, expenses, losses,
     claims, damages and  liabilities to the extent that  such cost, expense,
     loss, claim,  damage or liability arose out of,  or was imposed upon any
     such Person through, the negligence, willful misfeasance or bad faith of
     the Servicer in the performance of its duties under this Agreement or by
     reason of  reckless disregard of  its obligations and duties  under this
     Agreement.

     For  purposes of this  Section, in the  event of the  termination of the
rights and  obligations of __________  (or any successor thereto  pursuant to
Section 7.03) as Servicer pursuant to  Section 8.01, or a resignation by such
Servicer pursuant to this Agreement, such Servicer shall be deemed to  be the
Servicer  pending  appointment  of  a  successor  Servicer  (other  than  the
Indenture Trustee) pursuant to Section 8.02.

     Indemnification  under this  Section shall  survive  the resignation  or
removal of the Owner  Trustee or the Indenture Trustee or  the termination of
this Agreement and shall include reasonable  fees and expenses of counsel and
expenses  of  litigation.   If  the Servicer  shall have  made  any indemnity
payments pursuant to this Section and the Person to or on behalf of whom such
payments are made  thereafter collects any of such  amounts from others, such
Person shall promptly repay such amounts to the Servicer, without interest.

     SECTION 7.03.  Merger or Consolidation of, or Assumption of the
                    ------------------------------------------------
Obligations of, Servicer.  Any Person (a) into which the Servicer may be
- ------------------------
merged or consolidated, (b) which may result from any merger or consolidation
to  which  the  Servicer shall  be  a  party, (c) which  may  succeed  to the
properties and assets  of the Servicer substantially  as a whole or  (d) with
respect to the  Servicer's obligations hereunder, which is  a corporation 50%
or more of the  voting stock of  which is owned,  directly or indirectly,  by
________________________, which Person executed an agreement of assumption to
perform every obligation of the Servicer hereunder, shall be the successor to
the  Servicer under this Agreement without further  act on the part of any of
the parties to this Agreement;  provided, however, that (i) immediately after
giving effect to  such transaction, no  Servicer Default and no  event which,
after notice or lapse of time, or both, would become a Servicer Default shall
have occurred  and be continuing,  (ii) the Servicer shall have  delivered to
the Owner Trustee  and the Indenture Trustee an Officers'  Certificate and an
Opinion of Counsel each stating that such consolidation, merger or succession
and  such agreement  of  assumption comply  with  this Section  and that  all
conditions  precedent  provided  for  in  this  Agreement  relating  to  such
transaction have been  complied with, (iii) the Rating Agency Condition shall
have been satisfied with respect  to such transaction, (iv) immediately after
giving effect to such transaction, the successor to the Servicer shall become
the  Administrator  under  the Administration  Agreement  in  accordance with
Section 8 of such Agreement and (v) the Servicer shall have delivered  to the
Owner Trustee and the  Indenture Trustee an Opinion of  Counsel stating that,
in  the opinion  of such  counsel,  either (A) all  financing statements  and
continuation  statements and amendments thereto have  been executed and filed
that are necessary  fully to preserve and  protect the interest of  the Owner
Trustee  and  the Indenture  Trustee,  respectively, in  the  Receivables and
reciting the details of such filings or (B) no such action shall be necessary
to preserve and  protect such interests.  Notwithstanding  anything herein to
the  contrary, the  execution of  the foregoing  agreement of  assumption and
compliance  with  clauses (i), (ii),  (iii),  (iv)  and  (v) above  shall  be
conditions to the consummation of the transactions referred to in clause (a),
(b) or (c) above.

     SECTION 7.04.  Limitation on Liability of Servicer and Others.  Neither
                    ----------------------------------------------
the Servicer nor any of the  directors, officers, employees or agents of  the
Servicer shall  be under any liability to the  Issuer, the Noteholders or the
Certificateholders, except  as provided under this Agreement,  for any action
taken or  for  refraining from  the taking  of any  action  pursuant to  this
Agreement or for  errors in judgment; provided, however,  that this provision
shall not protect the Servicer or any  such person against any liability that
would  otherwise be imposed  by reason of  willful misfeasance,  bad faith or
negligence in the performance of duties or by reason of reckless disregard of
obligations  and duties under this Agreement.  The Servicer and any director,
officer, employee  or agent  of the Servicer  may rely in  good faith  on any
document  of any  kind prima  facie properly  executed and  submitted by  any
person respecting any matters arising under this Agreement.

     Except as provided in  this Agreement, the  Servicer shall not be  under
any obligation to appear in, prosecute or  defend any legal action that shall
not be incidental to its duties to service the Receivables in accordance with
this Agreement  and that  in its  opinion may  involve it in  any expense  or
liability; provided, however,  that the Servicer may undertake any reasonable
action that it may deem necessary  or desirable in respect of this  Agreement
and the Basic  Documents and  the rights and  duties of  the parties to  this
Agreement and the Basic Documents and the interests of the Certificateholders
under this Agreement and the Noteholders under the Indenture.

     SECTION 7.05.  ________  Not To Resign as Servicer.  Subject to the
                    -----------------------------------
provisions of Section 7.03,  _________ shall not resign  from the obligations
and duties hereby imposed on it as  Servicer under this Agreement except upon
a determination that the performance of its duties under this Agreement shall
no  longer  be  permissible  under  applicable  law.    Notice  of  any  such
determination  permitting the resignation of __________ shall be communicated
to  the Owner Trustee and  the Indenture Trustee  at the earliest practicable
time  (and, if such  communication is not  in writing, shall  be confirmed in
writing at the earliest practicable time) and any such determination shall be
evidenced  by an  Opinion of Counsel  to such  effect delivered to  the Owner
Trustee and  the Indenture Trustee  concurrently with or promptly  after such
notice.   No  such resignation  shall  become effective  until the  Indenture
Trustee  or a successor Servicer shall  (i) have assumed the responsibilities
and  obligations of _________  in accordance with  Section 8.02 and (ii) have
become the  Administrator under  the Administration  Agreement in  accordance
with Section 8 of such Agreement.

                                 ARTICLE VIII

                                   Default
                                   -------

     SECTION 8.01.  Servicer Default.  If any one of the following events (a
                    ----------------
"Servicer Default") shall occur and be continuing:

          (a)  any  failure by  the  Servicer  to  deliver to  the  Indenture
     Trustee  for deposit  in any of  the Trust  Accounts or  the Certificate
     Distribution Account  any required  payment or  to direct  the Indenture
     Trustee  to make  any required  distributions  therefrom, which  failure
     continues unremedied for  a period of three Business  Days after written
     notice  of  such failure  is  received by  the Servicer  from  the Owner
     Trustee  or the Indenture Trustee or  after discovery of such failure by
     an officer of the Servicer; or

          (b)  failure by the Service, as the case may be, duly to observe or
     to perform in any material respect  any other covenants or agreements of
     the Servicer (as the  case may be)  set forth in  this Agreement or  any
     other Basic Document,  which failure shall (i) materially  and adversely
     affect the rights of Certificateholders or Noteholders and (ii) continue
     unremedied for  a period  of 60 days  after the  date  on which  written
     notice of  such failure, requiring the  same to be remedied,  shall have
     been given (A) to the Servicer (as the case may be) by the Owner Trustee
     or the Indenture  Trustee or (B) to the  Servicer (as the case  may be),
     and to the  Owner Trustee and  the Indenture Trustee  by the Holders  of
     Notes or  Certificates, as applicable,  evidencing not less than  25% of
     the  Outstanding  Amount  of  the   Notes  or  25%  of  the  outstanding
     Certificate Balance; or

          (c)  the  occurrence of  an Insolvency  Event  with respect  to the
     Servicer;

then, and in each  and every case, so long as the  Servicer Default shall not
have been remedied,  either the  Indenture Trustee  or the  Holders of  Notes
evidencing not  less than  25% of  the Outstanding  Amount of  the Notes,  by
notice then given  in writing to the  Servicer (and to the  Indenture Trustee
and the Owner  Trustee if  given by  the Noteholders) may  terminate all  the
rights and obligations (other than  the obligations set forth in Section 7.02
hereof) of the Servicer under this Agreement.  On or after the receipt by the
Servicer  of such written  notice, all  authority and  power of  the Servicer
under this Agreement, whether with respect to the Notes, the  Certificates or
the Receivables or otherwise,  shall, without further action, pass  to and be
vested  in  the  Indenture  Trustee  or such  successor  Servicer  as  may be
appointed  under Section 8.02; and, without limitation, the Indenture Trustee
and the Owner  Trustee are  hereby authorized  and empowered  to execute  and
deliver, for the benefit of  the predecessor Servicer, as attorney-in-fact or
otherwise,  any  and all  documents  and  other  instruments, and  to  do  or
accomplish all  other acts or things  necessary or appropriate  to effect the
purposes of such notice  of termination, whether to complete the transfer and
endorsement  of the  Receivables and  related documents,  or otherwise.   The
predecessor  Servicer  shall  cooperate  with  the  successor  Servicer,  the
Indenture Trustee  and the Owner Trustee in  effecting the termination of the
responsibilities and rights of the predecessor Servicer under this Agreement,
including the transfer  to the successor Servicer for administration by it of
all cash amounts  that shall at the time be held  by the predecessor Servicer
for deposit,  or  shall thereafter  be received  by it  with  respect to  any
Receivable.   All reasonable costs  and expenses (including  attorneys' fees)
incurred  in  connection  with  transferring  the  Receivable  Files  to  the
successor Servicer and amending this  Agreement to reflect such succession as
Servicer  pursuant to this Section shall be  paid by the predecessor Servicer
upon presentation  of reasonable  documentation of  such costs and  expenses.
Upon receipt  of notice of  the occurrence of  a Servicer Default,  the Owner
Trustee shall give notice thereof to the Rating Agencies.

     SECTION 8.02.  Appointment of Successor. (a)  Upon the Servicer's
                    ------------------------
receipt of notice  of termination pursuant to Section 8.01  or the Servicer's
resignation in accordance  with the terms of this  Agreement, the predecessor
Servicer  shall continue  to perform  its  functions as  Servicer under  this
Agreement, in the case of termination, only  until the date specified in such
termination  notice  or,  if no  such  date  is  specified  in  a  notice  of
termination, until  receipt of such notice  and, in the case  of resignation,
until  the  later of  (i) the date  45 days  from the  delivery to  the Owner
Trustee and  the Indenture Trustee of written  notice of such resignation (or
written confirmation  of such notice)  in accordance with  the terms of  this
Agreement and (ii) the date upon  which the predecessor Servicer shall become
unable  to act  as Servicer, as  specified in  the notice of  resignation and
accompanying Opinion of Counsel.  In the  event of the Servicer's termination
hereunder, the Indenture Trustee shall  appoint a successor Servicer, and the
successor Servicer shall accept its appointment (including its appointment as
Administrator under  the  Administration Agreement  as set  forth in  Section
8.02(b)) by a written assumption in form  acceptable to the Owner Trustee and
the Indenture Trustee.  In the event  that a successor Servicer has not  been
appointed at  the time  when the predecessor  Servicer has  ceased to  act as
Servicer  in  accordance with  this  Section, the  Indenture  Trustee without
further action  shall automatically be  appointed the successor  Servicer and
the   Indenture   Trustee  shall   be   entitled   to   the  Servicing   Fee.
Notwithstanding  the above,  the  Indenture  Trustee shall,  if  it shall  be
legally  unable  so  to  act,  appoint  or  petition  a  court  of  competent
jurisdiction to  appoint any established  institution, having a net  worth of
not  less than  $100,000,000 and  whose  regular business  shall include  the
servicing of (automotive) (marine) (recreational vehicle) receivables, as the
successor to the Servicer under this Agreement.

     (b)  Upon appointment, the  successor Servicer (including  the Indenture
Trustee  acting as  successor Servicer)  shall  (i) be the  successor in  all
respects  to  the  predecessor Servicer  and  shall  be  subject to  all  the
responsibilities, duties and liabilities arising thereafter  relating thereto
placed on the predecessor Servicer and shall be entitled to the Servicing Fee
and all  the rights  granted to  the predecessor  Servicer by  the terms  and
provisions of  this Agreement  and (ii) become  the  Administrator under  the
Administration Agreement in accordance with Section 8 of such Agreement.

     (c)  The Servicer may not resign unless it is prohibited from serving as
such by law.

     SECTION 8.03.  Repayment of Advances.  If the Servicer shall change, the
                    ---------------------
predecessor  Servicer  shall   be  entitled  to  receive   reimbursement  for
Outstanding Advances pursuant  to Sections 5.03 and 5.05 with  respect to all
Advances made by the predecessor Servicer.

     SECTION 8.04.  Notification to Noteholders and Certificateholders.  Upon
                    --------------------------------------------------
any  termination of, or appointment of a  successor to, the Servicer pursuant
to  this Article VIII,  the Owner  Trustee shall  give prompt  written notice
thereof  to Certificateholders, and  the Indenture Trustee  shall give prompt
written notice thereof to Noteholders and the Rating Agencies.

     SECTION 8.05.  Waiver of Past Defaults.  The Holders of Notes evidencing
                    -----------------------
not  less than  a majority  of the  Outstanding Amount  of the  Notes  or the
Holders (as  defined in the  Trust Agreement) of Certificates  evidencing not
less than a majority  of the outstanding Certificate Balance (in  the case of
any default  which does  not adversely  affect the Indenture  Trustee or  the
Noteholders)  may, on behalf of all Noteholders and Certificateholders, waive
in writing any default by the Servicer  in the performance of its obligations
hereunder  and its  consequences, except  a  default in  making any  required
deposits  to or payments  from any of  the Trust Accounts  in accordance with
this Agreement.  Upon  any such waiver of a past  default, such default shall
cease to exist, and any Servicer Default arising therefrom shall be deemed to
have been remedied for every purpose of this Agreement.  No such waiver shall
extend to any  subsequent or  other default  or impair  any right  consequent
thereto.


                                  ARTICLE IX

                                  Termination
                                  -----------

     SECTION 9.01.  Optional Purchase of All Receivables.  (a)  As of the
                    ------------------------------------
last day of  any Collection Period immediately preceding  a Distribution Date
as  of  which the  then  outstanding Pool  Balance is  ____%  or less  of the
Original Pool Balance  and the Class (A-1) Notes, have been paid in full, the
Servicer shall have the option to purchase the Owner Trust Estate, other than
the  Trust Accounts  and  the  Certificate  Distribution  Account;  provided,
however, that, unless  Moody's agrees otherwise, the Servicer  may not effect
any such purchase  if the rating of ___________'s  long-term debt obligations
is less than  Baa3 by  Moody's, unless  the Owner Trustee  and the  Indenture
Trustee shall  have received an  Opinion of Counsel  to the effect  that such
purchase  would not  constitute a  fraudulent conveyance.   To  exercise such
option, the Servicer shall deposit pursuant to Section 5.06 in the Collection
Account an amount equal to the aggregate  Purchase Amount for the Receivables
(including defaulted Receivables), plus the appraised value of any such other
property held by the Trust other than  the Trust Accounts and the Certificate
Distribution Account,  such value to  be determined by an  appraiser mutually
agreed upon by the Servicer, the Owner Trustee and the Indenture Trustee, and
shall succeed to  all interests  in and  to the Trust.   Notwithstanding  the
foregoing, the Servicer shall not be permitted to exercise such option unless
the  amount to  be  deposited  in  the Collection  Account  pursuant  to  the
preceding sentence is  greater than or  equal to the  sum of the  outstanding
principal balance of  the Notes and the  Certificate Balance and  all accrued
but unpaid interest (including any overdue interest and premium) thereon.

     (b)  Upon  any sale of the assets  of the Trust pursuant to Section 9.02
of the Trust Agreement, the Servicer shall instruct the Indenture Trustee  to
deposit the proceeds from such sale after all payments and reserves therefrom
have been made (the "Insolvency Proceeds") in the Collection Account.  On the
Distribution  Date on  which the  Insolvency  Proceeds are  deposited in  the
Collection  Account  (or,  if  such  proceeds  are  not  so  deposited  on  a
Distribution  Date, on  the  Distribution  Date  immediately  following  such
deposit),  the Servicer  shall instruct  the  Indenture Trustee  to make  the
following deposits  (after the application  on such Distribution Date  of the
Total  Distribution  Amount and  funds  on  deposit  in the  Reserve  Account
pursuant  to Sections 5.07  and 5.08)  from the  Insolvency Proceeds  and any
funds remaining on deposit in the Reserve Account (including  the proceeds of
any sale of investments therein as described in the following sentence):

          (i)  to  the  Note   Distribution  Account,  any  portion   of  the
     Noteholders' Interest Distributable Amount  not otherwise deposited into
     the Note Distribution Account on such Distribution Date;

          (ii) to  the Note  Distribution Account, the  outstanding principal
     balance  of the  Notes (after  giving  effect to  the  reduction in  the
     outstanding principal balance  of the Notes to result  from the deposits
     made in the Note  Distribution Account on such Distribution Date  and on
     prior Distribution Dates);

          (iii)     to the  Certificate Distribution Account, any  portion of
     the  Certificateholders'  Interest  Distributable Amount  not  otherwise
     deposited into the Certificate Distribution Account on such Distribution
     Date;

          (iv) to  the  Certificate  Distribution  Account,  the  Certificate
     Balance (after giving effect to the reduction in the Certificate Balance
     to result from the deposits made in the Certificate Distribution Account
     on such Distribution Date); and

          (v)  any remaining amount to the Reserve Account.

Any  investments on  deposit  in  the Reserve  Account  or Note  Distribution
Account which will  not mature on or  before such Distribution Date  shall be
sold by the  Indenture Trustee at such time  as will result in  the Indenture
Trustee  receiving the  proceeds from such  sale not  later than  the Payment
Determination Date preceding such Distribution Date.  Any Insolvency Proceeds
remaining in the  Reserve Account after the deposits described in clauses (i)
through (v) above shall be paid to the Depositor.

     (c)  As described  in Article IX of  the Trust Agreement, notice  of any
termination of the Trust shall be given by  the Servicer to the Owner Trustee
and  the Indenture  Trustee as  soon as  practicable  after the  Servicer has
received notice thereof.

     (d)  Following the satisfaction  and discharge of the  Indenture and the
payment  in  full  of  the  principal  of  and interest  on  the  Notes,  the
Certificateholders will  succeed to the  rights of the  Noteholders hereunder
other than Section 5.08(b) and the Owner  Trustee will succeed to the  rights
of, and  assume the obligations  of, the  Indenture Trustee pursuant  to this
Agreement.


                                  ARTICLE X

                                Miscellaneous

     SECTION 10.01.  Amendment.  This Agreement may be amended by the
                     ---------
Depositor, the  Servicer and  the Issuer, with  the consent of  the Indenture
Trustee,  but  without  the  consent  of   any  of  the  Noteholders  or  the
Certificateholders,  to  cure any  ambiguity,  to correct  or  supplement any
provisions in this Agreement or for  the purpose of adding any provisions  to
or  changing in  any manner  or  eliminating any  of the  provisions  in this
Agreement or of modifying in any manner  the rights of the Noteholders or the
Certificateholders;  provided,  however,  that  such  action  shall  not,  as
evidenced  by an Opinion  of Counsel delivered  to the Owner  Trustee and the
Indenture Trustee, adversely affect in  any material respect the interests of
any Noteholder or Certificateholder.

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

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

     It  shall not  be necessary  for  the consent  of Certificateholders  or
Noteholders pursuant  to this Section to  approve the particular form  of any
proposed amendment or  consent, but it  shall be  sufficient if such  consent
shall approve the substance thereof.

     Prior  to the  execution of any  amendment to this  Agreement, the Owner
Trustee and the  Indenture Trustee shall be entitled to receive and rely upon
an  Opinion of  Counsel  stating  that the  execution  of  such amendment  is
authorized or permitted by this Agreement and the Opinion of Counsel referred
to in Section 10.02(i)(1).  The Owner Trustee and the Indenture  Trustee may,
but shall not  be obligated to, enter  into any such amendment  which affects
the Owner  Trustee's or the  Indenture Trustee's, as applicable,  own rights,
duties or immunities under this Agreement or otherwise.

     SECTION 10.02.  Protection of Title to Trust.  (a)  The Depositor shall
                     ----------------------------
execute and file such financing statements and cause to be executed and filed
such continuation statements, all in such manner and in such places as may be
required by law fully to preserve,  maintain and protect the interest of  the
Issuer and of  the Indenture Trustee in  the Receivables and in  the proceeds
thereof.  The Depositor shall deliver (or cause to be delivered) to the Owner
Trustee and the Indenture Trustee  file-stamped copies of, or filing receipts
for, any  document filed  as provided above,  as soon as  available following
such filing.

     (b)  Neither the  Depositor  nor the  Servicer  shall change  its  name,
identity or corporate structure in any manner that would, could or might make
any financing  statement or continuation  statement filed in  accordance with
paragraph (a) above  seriously misleading  within  the meaning  of Section 9-
402(7)  of the  UCC, unless  it shall have  given the  Owner Trustee  and the
Indenture Trustee at least five days' prior written  notice thereof and shall
have  promptly filed appropriate amendments to all previously filed financing
statements or continuation statements.

     (c)  Each of the Depositor and the  Servicer shall have an obligation to
give the Owner  Trustee and  the Indenture  Trustee at  least 60 days'  prior
written notice of any relocation of  its principal executive office if, as  a
result of such relocation, the applicable provisions of the UCC would require
the filing of any amendment of any previously filed financing or continuation
statement or of  any new financing statement and shall promptly file any such
amendment  or new  financing  statement.   The Servicer  shall  at all  times
maintain  each  office from  which  it  shall  service Receivables,  and  its
principal executive office, within the United States of America.

     (d)  The Servicer  shall  maintain  accounts  and  records  as  to  each
Receivable  accurately  and in  sufficient  detail to  permit  (i) the reader
thereof to know at any time the status of such Receivable, including payments
and  recoveries  made  and  payments  owing  (and the  nature  of  each)  and
(ii) reconciliation between payments  or recoveries on  (or with respect  to)
each Receivable and the amounts from time to time deposited in the Collection
Account and the Payahead Account in respect of such Receivable.

     (e)  The Servicer shall maintain its  computer systems so that, from and
after  the  time  of  sale  under  this  Agreement of  the  Receivables,  the
Servicer's master computer records (including any backup archives) that refer
to a  Receivable shall indicate  clearly the interest  of the Issuer  and the
Indenture Trustee in such Receivable and that such Receivable is owned by the
Issuer and has  been pledged  to the  Indenture Trustee.   Indication of  the
Issuer's  and the  Indenture  Trustee's  interest in  a  Receivable shall  be
deleted from  or modified on  the Servicer's computer systems  when, and only
when, the related Receivable shall have been paid in full or repurchased.

     (f)  If at any time the Depositor or the Servicer shall propose to sell,
grant  a  security  interest  in,  or  otherwise  transfer  any  interest  in
(automotive) (marine) (recreational vehicle)  receivables to any  prospective
purchaser,  lender or  other  transferee,  the Servicer  shall  give to  such
prospective purchaser, lender or other transferee computer tapes, records  or
printouts (including any  restored from backup archives) that,  if they shall
refer in any manner whatsoever to any Receivable, shall indicate clearly that
such Receivable has been sold and is owned by the Issuer and has been pledged
to the Indenture Trustee.

     (g)  The Servicer shall  permit the Indenture Trustee and  its agents at
any time during  normal business hours to  inspect, audit and make  copies of
and abstracts from the Servicer's records regarding any Receivable.

     (h)  Upon request, the Servicer shall furnish to the Owner Trustee or to
the Indenture Trustee, within  five Business Days, a list  of all Receivables
(by  contract number and  name of  Obligor) then held  as part  of the Trust,
together with  a reconciliation of such  list to the Schedule  of Receivables
and  to each  of the  Servicer's Certificates  furnished before  such request
indicating removal of Receivables from the Trust.

     (i)  The Servicer shall  deliver to the Owner Trustee  and the Indenture
Trustee:

          (1)  promptly  after the execution  and delivery of  this Agreement
     and  of each  amendment  hereto  and on  certain  Distribution Dates  as
     required  by Section 2.05(b)(x)(B), an Opinion  of Counsel stating that,
     in the opinion of such  counsel, either (A) all financing statements and
     continuation statements have  been executed and filed that are necessary
     fully to preserve  and protect the interest of the Owner Trustee and the
     Indenture Trustee in  the Receivables, and reciting the  details of such
     filings or referring to prior Opinions of Counsel in which such  details
     are given,  or (B) no  such action  shall be necessary  to preserve  and
     protect such interest; and

          (2)  within  90 days  after  the beginning  of  each  calendar year
     beginning with the first calendar  year beginning more than three months
     after the  Cutoff Date, an Opinion of Counsel, dated as of a date during
     such 90-day period, stating that, in the opinion of such counsel, either
     (A) all  financing  statements  and continuation  statements  have  been
     executed and filed that are necessary fully  to preserve and protect the
     interest  of  the  Owner  Trustee  and  the  Indenture  Trustee  in  the
     Receivables, and  reciting the details  of such filings or  referring to
     prior  Opinions of  Counsel in which  such details are  given, or (B) no
     such action shall be necessary to preserve and protect such interest.

Each Opinion of Counsel referred to in clause (1) or (2) above  shall specify
any action  necessary (as of  the date  of such opinion)  to be taken  in the
following year to preserve and protect such interest.

     (j)  The Depositor  shall, to  the  extent required  by applicable  law,
cause  the Certificates and  the Notes to  be registered with  the Commission
pursuant to  Section 12(b) or  Section 12(g) of the  Exchange Act  within the
time periods specified in such sections.

     SECTION 10.03.  Notices.  All demands, notices, communications and
                     -------
instructions upon or to  the Depositor, the Servicer, the  Owner Trustee, the
Indenture Trustee  or the  Rating Agencies under  this Agreement shall  be in
writing,  personally delivered  or mailed by  certified mail,  return receipt
requested, and shall  be deemed to have  been duly given upon  receipt (a) in
the  case of  the  Depositor, to  Morgan Stanley  ABS Capital  II Inc.   1585
Broadway, New York, NY 10036 , Attention of General Counsel (212-761-4000) or
the     Servicer,     to    ___________________________,     Attention     of
___________________,  (b) in the case of the Issuer  or the Owner Trustee, at
the Corporate  Trust Office (as defined  in the Trust Agreement),  (c) in the
case of the Indenture Trustee, at the Corporate Trust Office, (d) in the case
of  Moody's, to Moody's  Investors Service, Inc.,  ABS Monitoring Department,
99 Church Street,  New York, New  York 10007, (e) in  the case of  Standard &
Poor's, to Standard & Poor's Ratings  Services, a division of The McGraw-Hill
Companies,   Inc.,  25 Broadway  (15th Floor),  New  York,  New  York  10004,
Attention of Asset  Backed Surveillance Department, (f) in the  case of Fitch
Investors Service, L.P., to One State Street Plaza, New York, N.Y. 10004, and
(g) in the case of Duff  & Phelps Credit Rating Co., to 17 State Street, 12th
Floor,  New York, New  York 10004; or, as  to each of  the foregoing, at such
other address as shall be designated by written notice to the other parties.

     SECTION 10.04.  Assignment by the Depositor or the Servicer. 
                     -------------------------------------------
Notwithstanding anything to the contrary contained herein, except as provided
in the  remainder of  this Section,  as provided  in  Sections 6.04 and  7.03
herein and  as provided in  the provisions  of this Agreement  concerning the
resignation  of  the Servicer,  this  Agreement may  not be  assigned  by the
Depositor or the Servicer. 

     SECTION 10.05.  Limitations on Rights of Others.  The provisions of this
                     -------------------------------
Agreement are  solely for  the benefit  of the  Depositor, the  Servicer, the
Issuer, the Owner Trustee, the  Certificateholders, the Indenture Trustee and
the Noteholders, and  nothing in this Agreement, whether  express or implied,
shall be construed to give to any other Person any legal or  equitable right,
remedy or claim  in the Owner  Trust Estate or  under or in  respect of  this
Agreement or any covenants, conditions or provisions contained herein.

     SECTION 10.06.  Severability.  Any provision of this Agreement that is
                     ------------
prohibited  or   unenforceable  in  any   jurisdiction  shall,  as   to  such
jurisdiction,  be   ineffective  to  the   extent  of  such   prohibition  or
unenforceability without  invalidating the  remaining provisions  hereof, and
any such  prohibition  or  unenforceability  in any  jurisdiction  shall  not
invalidate or render unenforceable such provision in any other jurisdiction.

     SECTION 10.07.  Separate Counterparts.  This Agreement may be executed
                     ---------------------
by  the  parties hereto  in  separate  counterparts, each  of  which  when so
executed and delivered shall be an original, but all  such counterparts shall
together constitute but one and the same instrument.

     SECTION 10.08.  Headings.  The headings of the various Articles and
                     --------
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

     SECTION 10.09.  Governing Law.  This Agreement shall be construed in
                     -------------
accordance with the laws of the  State of New York, without reference to  its
conflict of law provisions,  and the obligations, rights and remedies  of the
parties hereunder shall be determined in accordance with such laws.

     SECTION 10.10.  Assignment by Issuer.  The Depositor hereby acknowledges
                     --------------------
and consents  to any  mortgage, pledge,  assignment and  grant of  a security
interest by the Issuer to the Indenture Trustee pursuant to the Indenture for
the benefit of the Noteholders of all right, title and interest of the Issuer
in,  to and under the Receivables and/or the  assignment of any or all of the
Issuer's rights and obligations hereunder to the Indenture Trustee.

     SECTION 10.11.  Nonpetition Covenants.  Notwithstanding any prior
                     ---------------------
termination  of this  Agreement, the  Servicer and  the Depositor  shall not,
prior to the date which is one year and one day after the termination of this
Agreement with  respect to  the Issuer or,  acquiesce, petition  or otherwise
invoke  or cause the  Issuer or the  Depositor to  invoke the process  of any
court or government authority for  the purpose of commencing or sustaining  a
case  against  the  Issuer  or  the  Depositor  under  any  federal or  state
bankruptcy, insolvency or similar law, or appointing a receiver,  liquidator,
assignee, trustee, custodian, sequestrator  or other similar official of  the
Issuer or the Depositor or any substantial part of its property,  or ordering
the winding up or liquidation of the affairs of the Issuer or the Depositor.

     SECTION 10.12.  Limitation of Liability of Owner Trustee and Indenture
                     ------------------------------------------------------
Trustee.  (a)  Notwithstanding anything contained herein to the contrary,
- -------
this Agreement  has been  countersigned by  _________________________________
not in its individual capacity but solely in its capacity as Owner Trustee of
the  Issuer and  in no  event  shall ____________________  in its  individual
capacity  or,  except  as  expressly  provided in  the  Trust  Agreement,  as
beneficial owner  of the Issuer  have any liability for  the representations,
warranties,   covenants,  agreements  or  other  obligations  of  the  Issuer
hereunder  or in  any of  the certificates,  notices or  agreements delivered
pursuant hereto, as  to all  of which  recourse shall  be had  solely to  the
assets of the Issuer.  For all purposes of this Agreement, in the performance
of its duties or obligations hereunder or in the performance of any duties or
obligations of the  Issuer hereunder, the Owner Trustee shall  be subject to,
and entitled to the benefits of, the terms and provisions of Articles VI, VII
and VIII of the Trust Agreement.

     (b)  Notwithstanding  anything contained  herein to  the contrary,  this
Agreement  has  been   accepted  by  ________________________,  not   in  its
individual capacity but  solely as Indenture  Trustee and  in no event  shall
______________________   have   any   liability  for   the   representations,
warranties,   covenants,  agreements  or  other  obligations  of  the  Issuer
hereunder  or in  any of  the certificates,  notices or  agreements delivered
pursuant hereto, as  to all  of which  recourse shall  be had  solely to  the
assets of the Issuer.

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


                              (______________) TRUST 199_-_

                              By:  (                      ), not in its
                                   individual capacity but solely as Owner
                                   Trustee on behalf of the Trust




                                   By: ___________________________________
                                   Name: 
                                   Title:


                              Morgan Stanley ABS Capital II Inc.
                               Depositor



                              By:________________________________
                              Name: 
                              Title:


                              (__________________________),
                               Servicer



                              By:_____________________________
                              Name: 
                              Title:



Acknowledged and accepted
as of the day and year
first above written:

(______________________),
not in its individual capacity
but solely as Indenture Trustee



By: ___________________________________________
Name: 
Title:


                                                                   SCHEDULE A

                           Schedule of Receivables
                          -----------------------



                  Delivered to the Owner Trustee at Closing


                                                                   SCHEDULE B

                         Location of Receivable Files
                        ----------------------------



                                                                    EXHIBIT A

             Form of Distribution Statement to Certificateholders
            ----------------------------------------------------


(_____________________________)



(______________) Trust 199_-_ Distribution Date Statement to
Certificateholders


Principal Distribution Amount
Principal Per $1,000 Certificate

Interest Distribution Amount
Interest Per $1,000 Certificate

Note Balance:
  Class A-1 Notes:
  Class A-2 Notes:
 
Note Pool Factor:
  Class A-1 Notes:
  Class A-2 Notes:
 
Certificate Balance

Certificate Pool Factor

Servicing Fee
Servicing Fee Per $1,000 Certificate

Pool Balance

Realized Losses

Reserve Account Balance

Payahead Balance



                                                                    EXHIBIT B

                Form of Distribution Statement to Noteholders
               ---------------------------------------------


(________________) Trust 199_-_ Distribution Date Statement to Noteholders


Principal Distribution Amount
  Class A-1 Notes:       ($    per $1,000 original principal amount)
  Class A-2 Notes:       ($    per $1,000 original principal amount)

Interest Distribution Amount
  Class A-1 Notes:       ($    per $1,000 original principal amount)
  Class A-2 Notes:       ($    per $1,000 original principal amount)

Note Balance
  Class A-1 Notes
  Class A-2 Notes


Note Pool Factor
  Class A-1 Notes
  Class A-2 Notes

Certificate Balance

Servicing Fee
Servicing Fee Per $1,000 Note

Realized Losses

Reserve Account Balance

Payahead Balance




                                                                    EXHIBIT C

                        Form of Servicer's Certificate
                       ------------------------------

(_________________) Trust 199_-_ Monthly Servicer's Certificate

Period
Distribution Date
Dates Covered                  From & Incl.               To & Incl.
Collections
Accrual
     30/360 Days
     Actual/360 Days

Receivables Balances           Beginning                   Ending
Pool Balance
Simple Interest
Original Pool Balance

Principal Distribution Amount
     Principal Collections
     +    Repurchases
     +    Liquidation Proceeds
     +    Realized Losses

Interest Distribution Amount
     Collections - Precomputed Contracts
     +    Collections - Simple Interest Contracts
     +    Simple Interest Advances
     +    Investment Earnings 

Total Distribution Amount
     Principal Distribution Amount
     +    Interest Distribution Amount
     --   Realized Losses

Total Distribution Amount:

Loss & Delinquency




                                       Account Activity  
                               				     	       Interest/
                   Beginning    Ending                                 Interest
                   Balance     Balance   Change   Factor  Servicing    Shortfall

Initial Pool
Principal Paydown
Payaheads
Advance
Reserve
Available Amount
Certificate Interest Reserve
Certificate Interest Reserve Draw
Notes
  Class (A-1)
  Class (A-2)
Certificates
Over Collateralization

                                     Principal Allocation

                                             Mandatory
                 Regular      Accelerated    Redemption/    Total    Principal
                 Principal    Principal      Repayment    Principal  Shortfall
Notes
   Class (A-1)
   Class (A-2)
Certificates                                                                  

Total  =======================================================================
                                                             


                                Miscellaneous

Noteholders' Percentage
Certificateholders' Percentage
Maximum Excess Principal
Available Excess Principal
Specified Reserve Account Balance
Certificate Interest Reserve Draw
Distribution Account to Depositor
Servicing Fee to Servicer

                             Allocation of Funds
Sources

Principal Distribution Amount


Interest Distribution Amount
Available Amount
Certificate Interest Reserve
Reserve Deposit from PFA
Redemption/Prepay Amt.

Total Sources





                                                          EXHIBIT  10.2

                   Form of Administration Agreement

          This ADMINISTRATION  AGREEMENT dated  as  of _______________,
     199_,  among  (______________) TRUST  199_-_,  a  Delaware business
     trust   (the  "Issuer"),   ________________________,  a   _________
     corporation,   as   administrator    (the   "Administrator"),   and
     ________________,  a __________  banking  corporation,  not in  its
     individual capacity but solely as Indenture Trustee (the "Indenture
     Trustee"),

                            W I T N E S S E T H :

     WHEREAS, the  Issuer is  issuing the Class  (A-1) (Floating  Rate) Asset
Backed Notes and  Class (A-2) (Floating Rate) Asset  Backed Notes, (together,
the "Notes")  pursuant to  the Indenture dated  as of  ___________, 199_  (as
amended and  supplemented from  time to time,  the "Indenture"),  between the
Issuer and  the Indenture Trustee  (capitalized terms used and  not otherwise
defined herein shall have  the meanings assigned to such terms  in the Inden-
ture);

     WHEREAS, the Issuer  has entered into  certain agreements in  connection
with the issuance  of the Notes and of certain beneficial ownership interests
in  the Issuer,  including (i) a  Sale and  Servicing Agreement  dated as  of
___________, 199_ (as amended  and supplemented from time to time,  the "Sale
and Servicing  Agreement"), among the  Issuer, Morgan Stanley ABS  Capital II
Inc., as  depositor (the  "Depositor") and  ___________________, as  servicer
(the "Servicer"), (ii) a  Letter of Representations dated  ____________, 199_
(as  amended  and  supplemented  from  time to  time,  the  "Note  Depository
Agreement"), among the Issuer, the  Indenture Trustee, the Administrator  and
The Depository Trust Company ("DTC") relating to the Notes, (iii) a Letter of
Representations  dated ______________, 199_ (as amended and supplemented from
time to time,  the "Certificate Depository Agreement", and  together with the
Note  Depository Agreement, the  "Depository Agreements"), among  the Issuer,
the Administrator, the Owner Trustee and DTC relating to the Certificates and
(iv) the   Indenture  (the  Sale  and  Servicing  Agreement,  the  Depository
Agreements and the  Indenture being referred  to hereinafter collectively  as
the "Related Agreements");

     WHEREAS, pursuant  to the Related  Agreements, the Issuer and  the Owner
Trustee are  required to  perform certain duties  in connection  with (a) the
Notes  and the  collateral therefor  pledged pursuant  to the  Indenture (the
"Collateral") and (b) the beneficial  ownership interests in the  Issuer (the
registered  holders  of  such  interests  being referred  to  herein  as  the
"Owners");

     WHEREAS,  the  Issuer   and  the  Owner  Trustee  desire   to  have  the
Administrator  perform certain  of  the duties  of the  Issuer and  the Owner
Trustee referred to in  the preceding clause  and to provide such  additional
services  consistent  with  the  terms  of this  Agreement  and  the  Related
Agreements as the Issuer and the Owner Trustee may from time to time request;
and

     WHEREAS,  the Administrator  has the  capacity  to provide  the services
required hereby and  is willing to perform  such services for the  Issuer and
the Owner Trustee on the terms set forth herein;

     NOW,  THEREFORE,  in  consideration of  the  mutual  covenants contained
herein, and other  good and valuable consideration, the  receipt and adequacy
of which are hereby acknowledged, the parties agree as follows:

     1.   Duties of the Administrator.   (a)   Duties with Respect to the
          ---------------------------
Depository Agreements and the  Indenture.  (i)   The  Administrator agrees to
perform all its duties as Administrator and the duties of the Issuer and  the
Owner  Trustee   under  the   Depository  Agreements.     In  addition,   the
Administrator shall  consult with the  Owner Trustee regarding the  duties of
the  Issuer or  the  Owner Trustee  under the  Indenture  and the  Depository
Agreements.   The Administrator shall  monitor the performance of  the Issuer
and shall advise  the Owner Trustee when  action is necessary to  comply with
the Issuer's  or  the Owner  Trustee's  duties under  the  Indenture and  the
Depository Agreements.  The Administrator  shall prepare for execution by the
Issuer,  or shall cause the preparation by  other appropriate persons of, all
such documents, reports, filings, instruments, certificates and opinions that
it shall be the  duty of the Issuer or the Owner Trustee  to prepare, file or
deliver  pursuant  to  the  Indenture  and the  Depository  Agreements.    In
furtherance of  the foregoing, the  Administrator shall take  all appropriate
action that is the duty  of the Issuer or the Owner Trustee  to take pursuant
to the Indenture including, without limitation,  such of the foregoing as are
required  with  respect  to   the  following  matters  under  the   Indenture
(references are to sections of the Indenture):

          (A)  the duty to cause the Note Register to be kept and to give the
     Indenture Trustee notice of  any appointment of a new Note Registrar and
     the   location,   or  change   in   location,  of   the   Note  Register
     (Section 2.04);

          (B)  the notification of Noteholders of the final principal payment
     on their Notes (Section 2.07(b));

          (C)  the fixing or causing to be fixed of any specified record date
     and  the notification  of  the Indenture  Trustee  and Noteholders  with
     respect to special payment dates, if any (Section 2.07(c));

          (D)  the preparation of  or obtaining of the  documents and instru-
     ments required for authentication of the  Notes and delivery of the same
     to the Indenture Trustee (Section 2.02);

          (E)  the  preparation,  obtaining  or  filing of  the  instruments,
     opinions and certificates and  other documents required for  the release
     of collateral (Section 2.09);

          (F)  the maintenance of an office in the Borough of Manhattan, City
     of  New  York,  for  registration  of  transfer  or  exchange  of  Notes
     (Section 3.02);

          (G)  the duty  to cause newly  appointed Paying Agents, if  any, to
     deliver to the Indenture Trustee  the instrument specified in the Inden-
     ture regarding funds held in trust (Section 3.03);

          (H)  the  direction to the Indenture Trustee to deposit moneys with
     Paying Agents, if any, other than the Indenture Trustee (Section 3.03);

          (I)  the obtaining and preservation  of the Issuer's  qualification
     to do business in  each jurisdiction in  which such qualification is  or
     shall be  necessary to  protect the validity  and enforceability  of the
     Indenture,  the Notes,  the  Collateral and  each  other instrument  and
     agreement included in the Trust Estate (Section 3.04); 

          (J)  the  preparation  of  all supplements  and  amendments  to the
     Indenture  and  all   financing  statements,  continuation   statements,
     instruments of further assurance and other instruments and the taking of
     such other  action as  is necessary  or advisable  to protect  the Trust
     Estate (Section 3.05);

          (K)  the delivery of the Opinion of Counsel on the Closing Date and
     the annual delivery of  Opinions of Counsel as to the  Trust Estate, and
     the  annual delivery  of  the Officer's  Certificate  and certain  other
     statements as to compliance with the Indenture (Sections 3.06 and 3.09);

          (L)  the  identification to the  Indenture Trustee in  an Officer's
     Certificate of a Person with whom  the Issuer has contracted to  perform
     its duties under the Indenture (Section 3.07(b));

          (M)  the  notification  of  the Indenture  Trustee  and  the Rating
     Agencies of  a Servicer Default  under the Sale and  Servicing Agreement
     and, if such Servicer Default arises from the failure of the Servicer to
     perform any of its  duties under the Sale  and Servicing Agreement  with
     respect to the Receivables, the taking of all reasonable steps available
     to remedy such failure (Section 3.07(d));

          (N)  the duty to  cause the Servicer to comply  with Sections 4.09,
     4.10,  4.11  and  5.09 and  Article XI  of  the  Sale  and Servicing
     Agreement (Section 3.14);

          (O)  the  preparation and  obtaining of  documents and  instruments
     required for the release  of the Issuer  from its obligations under  the
     Indenture (Section 3.10(b));

          (P)  the delivery of  written notice to  the Indenture Trustee  and
     the  Rating Agencies of  each Event of  Default under  the Indenture and
     each  default  by the  Servicer  or the  Depositor  under  the Sale  and
     Servicing Agreement (Section 3.19);

          (Q)  the  monitoring  of   the  Issuer's  obligations  as   to  the
     satisfaction and  discharge of the  Indenture and the preparation  of an
     Officer's Certificate  and the obtaining  of the Opinion of  Counsel and
     the Independent Certificate relating thereto (Section 4.01);

          (R)  the compliance  with any  written directive  of the  Indenture
     Trustee with  respect to the sale of the  Trust Estate in a commercially
     reasonable  manner if an  Event of  Default shall  have occurred  and be
     continuing (Section 5.04);

          (S)  the preparation and delivery  of notice to Noteholders  of the
     removal  of the  Indenture Trustee  and the  appointment of  a successor
     Indenture Trustee (Section 6.08);

          (T)  the preparation of any written instruments required to confirm
     more fully the authority of  any co-trustee or separate trustee  and any
     written  instruments necessary  in connection  with  the resignation  or
     removal of any co-trustee or separate trustee (Sections 6.08 and 6.10);

          (U)  the furnishing of  the Indenture  Trustee with  the names  and
     addresses of Noteholders during any period when the Indenture Trustee is
     not the Note Registrar (Section 7.01);

          (V)  the preparation and, after execution by the Issuer, the filing
     with  the Commission, any  applicable state  agencies and  the Indenture
     Trustee of documents required to be filed  on a periodic basis with, and
     summaries thereof as may be required by rules and regulations prescribed
     by,  the   Commission  and  any   applicable  state  agencies   and  the
     transmission  of  such  summaries,  as  necessary,  to  the  Noteholders
     (Section 7.03);

          (W)  the  opening of one or more accounts in the Issuer's name, the
     preparation  and delivery of  Issuer Orders, Officer's  Certificates and
     Opinions  of Counsel  and all  other actions  necessary with  respect to
     investment   and   reinvestment   of  funds   in   the   Trust  Accounts
     (Sections 8.02 and 8.03);

          (X)  the preparation of an Issuer Request and Officer's Certificate
     and the obtaining of an Opinion of Counsel and Independent Certificates,
     if necessary,  for the  release of the  Trust Estate  (Sections 8.04 and
     8.05);

          (Y)  the preparation of Issuer Orders and the obtaining of Opinions
     of Counsel with respect to  the execution of supplemental indentures and
     the  mailing  to  the  Noteholders  of  notices  with  respect  to  such
     supplemental indentures (Sections 9.01, 9.02 and 9.03);

          (Z)  the execution  and delivery  of new  Notes  conforming to  any
     supplemental indenture (Section 9.06);

          (AA) the duty to  notify Noteholders of redemption of  the Notes or
     to  cause  the Indenture  Trustee  to  provide  such notification  (Sec-
     tion 10.02);

          (BB) the preparation and  delivery of  all Officer's  Certificates,
     Opinions  of Counsel  and Independent Certificates  with respect  to any
     requests by the Issuer to the Indenture Trustee to take any action under
     the Indenture (Section 11.01(a));

          (CC) the preparation and delivery of Officer's Certificates and the
     obtaining  of Independent Certificates, if necessary, for the release of
     property from the lien of the Indenture (Section 11.01(b));

          (DD) the notification of the Rating  Agencies, upon the failure  of
     the Indenture  Trustee to  give  such notification,  of the  information
     required pursuant to Section 11.04 of the Indenture (Section 11.04);

          (EE) the  preparation and delivery to Noteholders and the Indenture
     Trustee of any  agreements with respect to alternate  payment and notice
     provisions (Section 11.06);

          (FF) the recording of the Indenture, if applicable (Section 11.15);

          (GG) the preparation  of Definitive  Notes in  accordance with  the
     instructions of the Clearing Agency (Section 2.12); and

          (HH) the appointment  of any  successor Calculation Agent  (Section
     2.15).

          (ii) The Administrator will:

          (A)  pay  the Indenture Trustee  (and any  separate trustee  or co-
     trustee appointed pursuant to Section 6.10 of the Indenture (a "Separate
     Trustee")) from  time to time  reasonable compensation for  all services
     rendered by the Indenture Trustee  or Separate Trustee, as the case  may
     be, under the Indenture (which compensation shall not be limited  by any
     provision of  law  in regard  to the  compensation of  a  trustee of  an
     express trust);

          (B)  except  as  otherwise  expressly  provided in  the  Indenture,
     reimburse the Indenture Trustee or any Separate Trustee upon its request
     for all reasonable expenses, disbursements and advances incurred or made
     by the  Indenture Trustee or  Separate Trustee, as  the case may  be, in
     accordance with any provision of the Indenture (including the reasonable
     compensation, expenses  and disbursements  of its  agents and  counsel),
     except any such expense, disbursement  or advance as may be attributable
     to its negligence or bad faith;

          (C)  indemnify the Indenture  Trustee and any Separate  Trustee and
     their respective agents for, and hold them harmless against, any losses,
     liability or expense  incurred without negligence or bad  faith on their
     part,  arising  out   of  or  in  connection  with   the  acceptance  or
     administration  of  the  transactions  contemplated  by  the  Indenture,
     including  the reasonable  costs and  expenses  of defending  themselves
     against  any claim  or  liability  in connection  with  the exercise  or
     performance of any of their powers or duties under the Indenture; and

          (D)  indemnify the Owner Trustee and  its agents for, and hold them
     harmless  against, any  losses, liability  or  expense incurred  without
     negligence or bad faith on their  part, arising out of or in  connection
     with the acceptance  or administration of the  transactions contemplated
     by the Trust  Agreement, including the reasonable costs  and expenses of
     defending themselves against any  claim or liability in connection  with
     the exercise  or performance of any of their  powers or duties under the
     Trust Agreement.

     (b)  Additional Duties.  (i)  In addition to the duties of the
          -----------------
Administrator set forth above, the  Administrator shall perform such calcula-
tions and shall prepare or shall  cause the preparation by other  appropriate
persons of, and  shall execute on behalf of the Issuer  or the Owner Trustee,
all  such documents, reports, filings, instruments, certificates and opinions
that it shall be the duty of the Issuer or the Owner Trustee to prepare, file
or deliver pursuant to the Related Agreements or Section 5.05(a), (b), (c) or
(d) of  the Trust Agreement,  and at the request  of the Owner  Trustee shall
take all appropriate action  that it is the duty  of the Issuer or the  Owner
Trustee to take pursuant to the  Related Agreements.  In furtherance thereof,
the Owner Trustee shall, on behalf  of itself and of the Issuer,  execute and
deliver  to the Administrator  and to each  successor Administrator appointed
pursuant to the terms hereof, one or more powers of attorney substantially in
the form of Exhibit A  hereto, appointing the Administrator the  attorney-in-
fact of the  Owner Trustee and  the Issuer  for the purpose  of executing  on
behalf  of  the Owner  Trustee and  the Issuer  all such  documents, reports,
filings, instruments,  certificates and opinions.   Subject  to Section 5  of
this Agreement, and  in accordance with the directions  of the Owner Trustee,
the  Administrator shall administer, perform  or supervise the performance of
such  other  activities in  connection  with  the Collateral  (including  the
Related Agreements) as are not covered by any of the foregoing provisions and
as are expressly requested by the Owner Trustee and are reasonably within the
capability  of the  Administrator.   Such responsibilities shall  include the
obtainment  and  maintenance of  any  licenses  required  to be  obtained  or
maintained by  the Trust under  the Pennsylvania Motor Vehicle  Sales Finance
Act.   In  addition, the  Administrator shall  promptly notify  the Indenture
Trustee and the Owner Trustee in writing of any amendment to the Pennsylvania
Motor  Vehicle Sales Finance Act that  would affect the duties or obligations
of the Indenture  Trustee or the Owner  Trustee under any Basic  Document and
shall assist the Indenture Trustee or the Owner Trustee in its obtainment and
maintenance of  any licenses  required to  be obtained  or maintained by  the
Indenture Trustee or the Owner  Trustee thereunder.  In connection therewith,
the  Administrator shall cause  the Depositor  to pay  all fees  and expenses
under such Act.

          (ii) Notwithstanding  anything in  this  Agreement  or the  Related
Agreements to  the  contrary,  the Administrator  shall  be  responsible  for
promptly notifying the Owner Trustee in the event that any withholding tax is
imposed  on the Trust's  payments (or allocations  of income) to  an Owner as
contemplated in  Section 5.02(c)  of the Trust  Agreement.   Any such  notice
shall specify the  amount of any withholding  tax required to be  withheld by
the Owner Trustee pursuant to such provision.

          (iii)     Notwithstanding anything in this Agreement or the Related
Agreements  to  the contrary,  the  Administrator  shall  be responsible  for
performance  of the duties of the Owner Trustee set forth in Section 5.05(a),
(b),  (c) and  (d), the  penultimate  sentence of  Section  5.05 and  Section
5.06(a)  of  the  Trust  Agreement  with  respect  to,  among  other  things,
accounting and reports  to Owners; provided, however, that  the Owner Trustee
shall  retain  responsibility  for  the  distribution  of  the  Schedule K-1s
necessary to enable  each Owner to prepare  its federal and state  income tax
returns.

          (iv) The  Administrator shall satisfy  its obligations with respect
to  clauses (ii) and (iii) above  by retaining, at  the expense  of the Trust
payable by the  Administrator, a firm of independent  public accountants (the
"Accountants") acceptable  to  the Owner  Trustee,  which shall  perform  the
obligations of the  Administrator thereunder.   In connection with  paragraph
(ii) above, the Accountants will provide prior to September 6, 1996, a letter
in form and substance satisfactory to the Owner Trustee as to whether any tax
withholding is then required and, if required, the procedures  to be followed
with respect  thereto  to comply  with the  requirements of  the  Code.   The
Accountants shall be required to update the letter in each instance  that any
additional  tax  withholding  is  subsequently  required  or  any  previously
required tax withholding shall no longer be required.

          (v)  The   Administrator   shall   perform  the   duties   of   the
Administrator specified in  Section 10.02 of the Trust  Agreement required to
be performed  in connection  with the  resignation or  removal  of the  Owner
Trustee,  and any  other duties  expressly required  to be  performed by  the
Administrator under the Trust Agreement.

          (vi) In  carrying out  the foregoing  duties  or any  of its  other
obligations   under  this  Agreement,   the  Administrator  may   enter  into
transactions or otherwise deal with any of its affiliates; provided, however,
that the terms  of any such transactions  or dealings shall be  in accordance
with  any  directions  received  from  the  Issuer  and   shall  be,  in  the
Administrator's  opinion, no  less  favorable  to the  Issuer  than would  be
available from unaffiliated parties.

     (c)  Non-Ministerial Matters.   (i)   With respect to matters that in
          -----------------------
the  reasonable  judgment  of  the  Administrator  are  non-ministerial,  the
Administrator  shall not  take any  action  unless within  a reasonable  time
before the taking of such  action, the Administrator shall have  notified the
Owner Trustee  of the proposed  action and the  Owner Trustee shall  not have
withheld consent  or provided an alternative  direction.  For the  purpose of
the  preceding sentence,  "non-ministerial  matters"  shall include,  without
limitation:

          (A)  the amendment of or any supplement to the Indenture;

          (B)  the initiation of any  claim or lawsuit by the Issuer  and the
     compromise of  any action, claim  or lawsuit brought  by or  against the
     Issuer (other than in connection  with the collection of the Receivables
     or Eligible Investment Receivables);

          (C)  the  amendment,   change  or   modification  of  the   Related
     Agreements;

          (D)  the appointment of successor Note Registrars, successor Paying
     Agents and successor Indenture Trustees pursuant to the Indenture or the
     appointment of successor  Administrators or Successor Servicers,  or the
     consent  to  the assignment  by  the  Note  Registrar, Paying  Agent  or
     Indenture Trustee of its obligations under the Indenture; and

          (E)  the removal of the Indenture Trustee.

          (ii) Notwithstanding anything  to the  contrary in  this Agreement,
the  Administrator shall not  be obligated  to, and  shall not,  (x) make any
payments to the Noteholders under  the Related Agreements, (y) sell the Trust
Estate pursuant to Section 5.04 of the Indenture or (z) take any other action
that the Issuer directs the Administrator not to take on its behalf.

     2.   Records.   The Administrator shall maintain appropriate books of
          -------
account and records relating to  services performed hereunder, which books of
account and records shall be accessible for  inspection by the Issuer and the
Company at any time during normal business hours.

     3.   Compensation.   As compensation for the performance of the
          ------------
Administrator's obligations under this Agreement and as reimbursement for its
expenses related thereto, the Administrator shall be entitled to $_______ per
month which shall be solely an obligation of the Depositor.

     4.   Additional Information To Be Furnished to Issuer.   The
          ------------------------------------------------
Administrator shall furnish to the  Issuer from time to time  such additional
information regarding the Collateral as the Issuer shall reasonably request.

     5.   Independence of Administrator.  For all purposes of this Agreement,
          -----------------------------
the Administrator shall be an independent contractor and shall not be subject
to the supervision  of the Issuer  or the Owner Trustee  with respect to  the
manner in which it accomplishes the performance of its obligations hereunder.
Unless expressly  authorized by the  Issuer, the Administrator shall  have no
authority to act for or represent the  Issuer or the Owner Trustee in any way
and  shall not  otherwise  be deemed  an agent  of  the Issuer  or the  Owner
Trustee.

     6.   No Joint Venture.  Nothing contained in this Agreement (i) shall
          ----------------
constitute the Administrator and either of the Issuer or the Owner Trustee as
members   of  any   partnership,  joint   venture,  association,   syndicate,
unincorporated business  or other separate entity, (ii) shall be construed to
impose any  liability as  such on  any of  them or (iii) shall  be deemed  to
confer on any of them any express, implied or apparent authority to incur any
obligation or liability on behalf of the others.

     7.   Other Activities of Administrator.  Nothing herein shall prevent
          ---------------------------------
the Administrator or its Affiliates from  engaging in other businesses or, in
its  sole discretion, from  acting in a similar  capacity as an administrator
for  any other person or entity even  though such person or entity may engage
in business  activities similar to those of the  Issuer, the Owner Trustee or
the Indenture Trustee.

     8.   Term of Agreement; Resignation and Removal of
          ---------------------------------------------
Administrator.  (a)  This Agreement shall continue in force until the
- -------------
dissolution   of  the   Issuer,  upon  which   event  this   Agreement  shall
automatically terminate.

     (b)  Subject  to Section 8(e), the  Administrator may resign  its duties
hereunder  by providing  the  Issuer  with at  least  60 days' prior  written
notice.

     (c)  Subject  to Section 8(e), the  Issuer may remove  the Administrator
without cause  by providing  the Administrator with  at least  60 days' prior
written notice.

     (d)  Subject  to Section 8(e),  at the  sole option  of the  Issuer, the
Administrator may be removed  immediately upon written notice  of termination
from the  Issuer to the  Administrator if any  of the following  events shall
occur:

          (i)  the Administrator shall  default in the performance  of any of
its duties under this Agreement and, after notice of such default,  shall not
cure such  default within ten days  (or, if such  default cannot be  cured in
such time, shall not give within ten days such assurance of cure as shall  be
reasonably satisfactory to the Issuer);

          (ii) a  court having  jurisdiction  in the  premises shall  enter a
decree or order  for relief, and  such decree  or order shall  not have  been
vacated within  60 days, in respect  of the Administrator in  any involuntary
case under any applicable bankruptcy, insolvency or other similar law  now or
hereafter in effect  or appoint a receiver, liquidator,  assignee, custodian,
trustee, sequestrator or  similar official for the Administrator  or any sub-
stantial part of its property or  order the winding-up or liquidation of  its
affairs; or

          (iii)     the Administrator shall  commence a voluntary case  under
any applicable bankruptcy,  insolvency or other similar law  now or hereafter
in  effect,  shall  consent  to  the entry  of  an  order  for  relief in  an
involuntary case under  any such law, shall  consent to the appointment  of a
receiver, liquidator,  assignee, trustee, custodian,  sequestrator or similar
official for the Administrator or any substantial part of its property, shall
consent to the taking of possession  by any such official of any  substantial
part of its  property, shall make any  general assignment for the  benefit of
creditors or shall fail generally to pay its debts as they become due.

     The  Administrator  agrees  that  if  any of  the  events  specified  in
clauses (ii) or  (iii) of  this Section shall  occur, it  shall give  written
notice thereof  to the  Issuer and  the Indenture Trustee  within seven  days
after the happening of such event.

     (e)  No resignation  or removal  of the  Administrator pursuant  to this
Section  shall be effective  until (i) a  successor Administrator  shall have
been appointed by the Issuer and (ii) such successor Administrator shall have
agreed in  writing to be  bound by the  terms of  this Agreement in  the same
manner as the Administrator is bound hereunder.

     (f)  The appointment of  any successor Administrator shall  be effective
only after satisfaction of  the Rating Agency  Condition with respect to  the
proposed appointment.

     (g)  Subject  to Section 8(e)  and 8(f), the  Administrator acknowledges
that upon the  appointment of a Successor  Servicer pursuant to the  Sale and
Servicing  Agreement, the  Administrator shall  immediately  resign and  such
Successor  Servicer shall automatically  become the Administrator  under this
Agreement.

     9.   Action upon Termination, Resignation or Removal.   Promptly upon
          -----------------------------------------------
the effective date of termination  of this Agreement pursuant to Section 8(a)
or the resignation  or removal of the Administrator  pursuant to Section 8(b)
or (c), respectively, the Administrator shall be entitled to be paid all fees
and reimbursable  expenses accruing to  it to  the date of  such termination,
resignation  or  removal.    The  Administrator  shall  forthwith  upon  such
termination pursuant to  Section 8(a) deliver to the Issuer  all property and
documents  of or  relating  to the  Collateral  then in  the  custody of  the
Administrator.    In   the  event  of  the  resignation  or  removal  of  the
Administrator  pursuant   to   Section 8(b)   or   (c),   respectively,   the
Administrator shall cooperate  with the Issuer and take  all reasonable steps
requested to assist the Issuer in making an orderly transfer of the duties of
the Administrator.

     10.  Notices.   Any notice, report or other communication given
          -------
hereunder shall be in writing and addressed as follows:

     (a)  if to the Issuer or the Owner Trustee, to:

          (___________________) Trust 199_-_
          c/o _____________________
          _________________________
          _________________________
          Attention:  ________________________

     (b)  if to the Administrator, to:

          _____________________
          _____________________
          _____________________
          Attention:  _______________

     (c)  if to the Indenture Trustee, to:

          _______________________
          _______________________
          _______________________
          Attention:  _______________________

or  to such  other address  as any  party shall  have  provided to  the other
parties in writing.  Any notice required to  be in writing hereunder shall be
deemed given if such notice is mailed  by certified mail, postage prepaid, or
hand-delivered to the address of such party as provided above.

     11.  Amendments.  This Agreement may be amended from time to time by a
          ----------
written  amendment   duly  executed   and  delivered  by   the  Issuer,   the
Administrator  and the  Indenture Trustee,  with the  written consent  of the
Owner   Trustee,   without  the   consent   of   the  Noteholders   and   the
Certificateholders, for the  purpose of adding any provisions  to or changing
in any manner  or eliminating any of  the provisions of this  Agreement or of
modifying in any manner the  rights of the Noteholders or Certificateholders;
provided that such amendment will not, in the Opinion of Counsel satisfactory
to the Indenture Trustee, materially and adversely affect the interest of any
Noteholder  or Certificateholder.  This Agreement  may also be amended by the
Issuer, the Administrator and the  Indenture Trustee with the written consent
of the Owner Trustee and the holders of Notes evidencing  at least a majority
of  the  Outstanding Amount  of the  Notes  and the  holders  of Certificates
evidencing at least a majority of the Certificate Balance for the  purpose of
adding any provisions to or changing in any manner or eliminating any  of the
provisions  of this  Agreement or of  modifying in  any manner the  rights of
Noteholders  or the  Certificateholders;  provided,  however,  that  no  such
amendment  may  (i) increase  or  reduce  in any  manner  the  amount  of, or
accelerate or delay the timing of,  collections of payments on Receivables or
distributions that are required to be made for the benefit of the Noteholders
or Certificateholders or  (ii) reduce the aforesaid percentage of the holders
of  Notes  and  Certificates  which  are  required  to  consent  to  any such
amendment, without  the consent of the  holders of all  the outstanding Notes
and Certificates.   Notwithstanding the foregoing, the  Administrator may not
amend  this   Agreement  without  the  permission  of  the  Depositor,  which
permission shall not be unreasonably withheld.

     12.  Successors and Assigns.  This Agreement may not be assigned by the
          ----------------------
Administrator unless such assignment is previously consented to in writing by
the Issuer  and the  Owner Trustee  and subject  to the  satisfaction of  the
Rating Agency Condition in respect thereof.  An assignment  with such consent
and  satisfaction, if  accepted  by  the assignee,  shall  bind the  assignee
hereunder  in  the same  manner  as  the  Administrator is  bound  hereunder.
Notwithstanding  the  foregoing,  this  Agreement  may  be  assigned  by  the
Administrator without the  consent of the  Issuer or the  Owner Trustee to  a
corporation  or   other  organization  that   is  a  successor   (by  merger,
consolidation or purchase of assets) to the Administrator; provided that such
successor organization executes and delivers to the Issuer, the Owner Trustee
and the  Indenture Trustee  an agreement in  which such corporation  or other
organization agrees to be bound hereunder by the terms of said  assignment in
the same manner  as the  Administrator is  bound hereunder.   Subject to  the
foregoing, this Agreement shall bind any successors or assigns of the parties
hereto.

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

     14.  Headings.   The section headings hereof have been inserted for
          --------
convenience of  reference only  and  shall not  be  construed to  affect  the
meaning, construction or effect of this Agreement.

     15.  Counterparts.   This Agreement may be executed in counterparts,
          ------------
each  of  which when  so  executed shall  be an  original,  but all  of which
together shall constitute but one and the same agreement.

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

     17.  Not Applicable to the Administrator in Other Capacities.  Nothing
          -------------------------------------------------------
in this  Agreement shall affect  any obligation ________________ may  have in
any other capacity.

     18.  Limitation of Liability of Owner Trustee and Indenture Trustee. 
          --------------------------------------------------------------
(a)    Notwithstanding  anything  contained  herein  to  the  contrary,  this
instrument  has  been   countersigned  by  ___________________  not   in  its
individual capacity but solely in its capacity as Owner Trustee of the Issuer
and in no event shall _____________________ in its individual capacity or any
beneficial owner  of the Issuer  have any liability for  the representations,
warranties,   covenants,  agreements  or  other  obligations  of  the  Issuer
hereunder, as to all of which  recourse shall be had solely to the  assets of
the Issuer.   For all purposes of  this Agreement, in the  performance of any
duties or  obligations of the  Issuer hereunder, the  Owner Trustee  shall be
subject  to, and  entitled to the  benefits of,  the terms and  provisions of
Articles VI, VII and VIII of the Trust Agreement.

     (b)  Notwithstanding  anything contained  herein to  the  contrary, this
Agreement has been countersigned by __________________  not in its individual
capacity   but  solely   as  Indenture   Trustee  and   in  no   event  shall
______________________ have  any liability for  the representations,  warran-
ties, covenants, agreements  or other obligations of the  Issuer hereunder or
in any of the certificates,  notices or agreements delivered pursuant hereto,
as to all of which recourse shall be had solely to the assets of the Issuer.

     19.  Third-Party Beneficiary.   The Owner Trustee is a third-party
          -----------------------
beneficiary to  this Agreement  and is  entitled to  the rights and  benefits
hereunder and may enforce the provisions hereof as if it were a party hereto.




                                * * * * * * *


          IN WITNESS  WHEREOF, the parties  have caused this Agreement  to be
duly executed and delivered as of the day and year first above written.


                         (_________________) TRUST 199_-_



                         By:  _________________________, 
                                not in its individual capacity but 
                                solely as Owner Trustee on behalf of
                                the Trust



                              By:_______________________________________
                              Name:   
                              Title:  



                         (_______________________________),
                           not in its individual capacity
                           but solely as Indenture Trustee



                              By:_______________________________________
                              Name:   
                              Title:  



                         (___________________________) 
                           as Administrator



                              By:_______________________________________
                              Name:   
                              Title:  


                                                                    EXHIBIT A

                              POWER OF ATTORNEY


STATE OF __________ }
                    }
COUNTY OF _________ }

     K N O W   A L L   M E N   B Y   T H E S E   P R E S E N T S ,    t h a t
___________________________________,  a  ______________  banking corporation,
not in  its  individual capacity  but  solely as  owner  trustee (the  "Owner
Trustee") for  (_____________) Trust 199_-__ (the "Trust"), does hereby make,
constitute  and  appoint  ____________________,  as  administrator  under the
Administration   Agreement   dated    ______________   (the   "Administration
Agreement"),     among      the     Trust,     the      Administrator     and
___________________________________________,  as  Indenture Trustee,  as  the
same  may be  amended from  time to  time, and its  agents and  attorneys, as
Attorneys-in-Fact to execute  on behalf of the Owner Trustee or the Trust all
such documents, reports,  filings, instruments, certificates and  opinions as
it  should be the duty of the Owner  Trustee or the Trust to prepare, file or
deliver pursuant to the Basic Documents, or pursuant to Section 5.05(a), (b),
(c) or (d)  of the Trust Agreement, including,  without limitation, to appear
for and represent  the Owner  Trustee and  the Trust in  connection with  the
preparation,  filing  and audit  of  federal,  state  and local  tax  returns
pertaining to the  Trust, and with  full power  to perform any  and all  acts
associated with such returns and audits that the Owner Trustee could perform,
including  without   limitation,  the   right  to   distribute  and   receive
confidential  information, defend and assert positions in response to audits,
initiate and  defend litigation,  and to execute  waivers of  restrictions on
assessments of  deficiencies, consents to  the extension of any  statutory or
regulatory time limit, and settlements.

     All powers of attorney for this purpose heretofore filed or executed  by
the Owner Trustee are hereby revoked.

     Capitalized terms that  are used and not otherwise  defined herein shall
have the meanings ascribed thereto in the Administration Agreement.

     EXECUTED this ___ of _____________, 199_.


                                   (________________________________),
                                   not in its  individual capacity but solely
                                   as Owner Trustee


                                                                           
                                   By:__________________________________ 
                                      Name:
                                      Title:



STATE OF ___________}
                    }
COUNTY OF _________ }


     Before me, the undersigned authority, on this day personally appeared 
                                                       , known to me to be
- -------------------------------------------------------
the  person  whose  name  is  subscribed to  the  foregoing  instrument,  and
acknowledged  to me  that  he/she  signed  the  same  for  the  purposes  and
considerations therein expressed.

Sworn to before me this ___
day of _______, 199__.



                                                             
- -------------------------------------------------------------
Notary Public - State of ____________________________________





                                                             EXHIBIT 10.3


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








                    FORM OF RECEIVABLES PURCHASE AGREEMENT



                                   between



                 (________________________________________),

                                  as Seller,



                                     and



                     MORGAN STANLEY ABS CAPITAL II INC.,

                                 as Purchaser



                         Dated as of __________, 199_







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

                              TABLE OF CONTENTS

ARTICLE I

     Certain Definitions  . . . . . . . . . . . . . . . . . . . . . . . .   1
     -------------------

ARTICLE II

     SECTION 2.01.  Conveyance of Receivables . . . . . . . . . . . . . .   2
                    -------------------------
     SECTION 2.02.  The Closing . . . . . . . . . . . . . . . . . . . . .   3
                    -----------



ARTICLE III

     SECTION 3.01.  Representations and Warranties of the
                    -------------------------------------
                    Purchaser . . . . . . . . . . . . . . . . . . . . . .   4
                    ---------
     SECTION 3.02.  Representations and Warranties of       Seller  . . .   4
                    ----------------------------------------------

ARTICLE IV

     SECTION 4.01.  Conditions to Obligation of the         Purchaser . .   8
                    -------------------------------------------------
     SECTION 4.02.  Conditions to Obligation of the Seller  . . . . . . .   9
                    --------------------------------------

ARTICLE V

     SECTION 5.01.  Protection of Right, Title and Interest . . . . . . .   9
                    ---------------------------------------
     SECTION 5.02.  Other Liens or Interests  . . . . . . . . . . . . . .   9
                    ------------------------
     SECTION 5.03.  Costs and Expenses  . . . . . . . . . . . . . . . . .  10
                    ------------------
     SECTION 5.04.  Indemnification . . . . . . . . . . . . . . . . . . .  10
                    ---------------

ARTICLE VI

     SECTION 6.01.  Obligations of Seller . . . . . . . . . . . . . . . .  10
                    ---------------------
     SECTION 6.02.  Repurchase Events . . . . . . . . . . . . . . . . . .  10
                    -----------------
     SECTION 6.03.  Purchaser Assignment of Repurchased
                    -----------------------------------
                    Receivables . . . . . . . . . . . . . . . . . . . . .  10
                    -----------
     SECTION 6.04.  Transfer to the Issuer  . . . . . . . . . . . . . . .  10
                    ----------------------
     SECTION 6.05.  Amendment . . . . . . . . . . . . . . . . . . . . . .  10
                    ---------
     SECTION 6.06.  Waivers . . . . . . . . . . . . . . . . . . . . . . .  11
                    -------
     SECTION 6.07.  Notices . . . . . . . . . . . . . . . . . . . . . . .  11
                    -------
     SECTION 6.08.  Costs and Expenses  . . . . . . . . . . . . . . . . .  11
                    ------------------
     SECTION 6.09.  Representations of the Seller and the
                    -------------------------------------
                    Purchaser . . . . . . . . . . . . . . . . . . . . . .  11
                    ---------
     SECTION 6.10.  Confidential Information  . . . . . . . . . . . . . .  11
                    ------------------------
     SECTION 6.11.  Headings and Cross-References . . . . . . . . . . . .  12
                    -----------------------------
     SECTION 6.12.  Governing Law . . . . . . . . . . . . . . . . . . . .  12
                    -------------
     SECTION 6.13.  Counterparts  . . . . . . . . . . . . . . . . . . . .  12
                    ------------

EXHIBIT A      Form of Assignment . . . . . . . . . . . . . . . . . . . . A-1

SCHEDULE I          Schedule of Receivables . . . . . . . . . . . . . . . I-1

SCHEDULE II         Location of Receivable Files  . . . . . . . . . . .  II-1


     RECEIVABLES PURCHASE AGREEMENT dated as of ______________, 199_, between
_____________________, a _________ corporation, as seller (the "Seller"), and
MORGAN STANLEY ABS CAPITAL II INC., a Delaware corporation, as purchaser (the
"Purchaser").

                                   RECITALS

     WHEREAS in the regular  course of its business, the Seller has purchased
certain (motor  vehicle) (marine)  (recreational vehicle)  retail installment
sale contracts  secured  by new  and  used (automobiles,  light-duty  trucks)
(boats,  boat motors and accompanying travellers) (recreational vehicle) from
(automotive) (marine) (recreational vehicle) dealers;

     WHEREAS  the Seller  and  the  Purchaser wish  to  set  forth the  terms
pursuant  to  which such  contracts  are  to be  sold  by the  Seller  to the
Purchaser; and

     WHEREAS the Purchaser intends, concurrently with its purchases from time
to  time hereunder, to convey all of its  right, title and interest in and to
$______________  of  such  contracts to  (______________)  Trust  199_-_ (the
"Issuer")  pursuant  to   a  (Sale  and  Servicing  Agreement   dated  as  of
_____________,  199_  (the  "Sale  and Servicing  Agreement"),  by  and among
(_________________) Trust 199_-_,  as Issuer, Morgan  Stanley ABS Capital  II
Inc., as Depositor,  ___________________, as Servicer and _______________, as
Indenture Trustee) (Pooling and Servicing  Agreement dated as of ___________,
199_ (the "Pooling and Servicing Agreement") by  and among Morgan Stanley ABS
Capital   II  Inc.,  as  Depositor,  ___________________,  as  Servicer,  and
____________________, as Trustee).

     NOW,  THEREFORE,  in consideration  of  the  foregoing, other  good  and
valuable consideration and the mutual  terms and covenants contained  herein,
the parties hereto agree as follows:


                                  ARTICLE I

                             Certain Definitions
                             -------------------

     Terms not  defined in  this Agreement shall  have the  meanings assigned
thereto  in  the  (Sale  and  Servicing  Agreement)  (Pooling  and  Servicing
Agreement).  As used in this Agreement, the following terms shall, unless the
context otherwise requires, have the  following meanings (such meanings to be
equally applicable to the singular and plural forms of the terms defined):

     "Agreement" shall mean this Receivables Purchase Agreement, as the same
      ---------
may be amended and supplemented from time to time.

     "Assignment" shall mean the document of assignment substantially in the
      ----------
form attached to this Agreement as Exhibit A.

     "Conveyance Date" shall mean the Cutoff Date.
      ---------------

     ("Pooling and Servicing Agreement" shall have the meaning set forth in
       -------------------------------
the recitals.)

     "Purchaser" shall mean Morgan Stanley ABS Capital II Inc., a Delaware
      ---------
corporation, its successors and assigns.

     "Receivables" shall mean any Contract listed on Schedule I hereto (which
      -----------
Schedule may be in the form of microfiche). 

     "Repurchase Event" shall have the meaning specified in Section 6.02.
      ----------------

     ("Sale and Servicing Agreement" shall have the meaning set forth in the
       ----------------------------
recitals.)

     "Schedule of Receivables" shall mean the list of Receivables annexed
      -----------------------
hereto as Schedule I.

     "Seller" shall mean ________________________, a _____________
      ------
corporation, its successors and assigns.

     "Transfer Date" shall mean the Closing Date.
      -------------

                                  ARTICLE II

                          Conveyance of Receivables
                          -------------------------

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

     (i)  the  Receivables and  all  moneys  received  thereon  on  or  after
________________, 199_;

     (ii) the security  interests in the  Financed Assets and  any accessions
thereto  granted  by Obligors  pursuant  to  the  Receivables and  any  other
interest of the Seller in such Financed Assets;

     (iii)     any Liquidation Proceeds  and any other proceeds  with respect
to  the Receivables claims on any physical  damage, credit life or disability
insurance  policies covering  Financed  Assets  or  Obligors,  including  any
vendor's single interest or other collateral protection insurance policy;

     (iv) any property  that shall have  secured a Receivable and  that shall
have been acquired by or on behalf of the Seller;

     (v)  all documents  and other items  contained in the  Receivable Files;
and

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

     (b)  The Seller and the Purchaser intend  that the transfer of assets by
the Seller  to the  Purchaser pursuant  to this  Agreement be  a sale of  the
ownership  interest in  such assets to  the Purchaser,  rather than  the mere
granting  of  a security  interest  to secure  a  borrowing.   In  the event,
however, that such  transfer is deemed not to  be a sale but to  be of a mere
security interest  to secure a borrowing, the Seller  shall be deemed to have
hereby granted to the Purchaser  a perfected first priority security interest
in all such assets, and this Agreement shall constitute  a security agreement
under  applicable  law.   Pursuant  to  the  (Sale and  Servicing  Agreement)
(Pooling and Servicing Agreement) and  Section 6.04 hereof, the Purchaser may
sell,  transfer and  reassign to the  Issuer (i)  all or  any portion  of the
assets assigned to  the Purchaser hereunder, (ii)  all or any portion  of the
Purchaser's  rights against  the Seller  under this  Agreement and  (iii) all
proceeds thereof.   Such reassignment  may be made  by the Purchaser  with or
without a reassignment by  the Purchaser of its rights  under this Agreement,
and without further notice to or acknowledgement from the Seller.  The Seller
waives, to the  extent permitted under applicable law, all  claims, causes of
action  and remedies,  whether legal  or  equitable (including  any right  of
setoff),  against the Purchaser or any  assignee of the Purchaser relating to
such action by the Purchaser in connection with the transactions contemplated
by the (Sale and Servicing Agreement) (Pooling and Servicing Agreement).

     SECTION 2.02.  The Closing.  The sale and purchase of the Receivables
                    -----------
shall   take  place   at   a   closing  at   the   offices  of   ___________,
____________________________ on  the Closing  Date,  simultaneously with  the
closing under ((a)  the Sale and Servicing  Agreement and (b)  the Indenture)
(the Pooling and Servicing Agreement).

                                 ARTICLE III

                        Representations and Warranties
                        ------------------------------

     SECTION 3.01.  Representations and Warranties of the Purchaser.  The
                    -----------------------------------------------
Purchaser hereby represents and warrants as  follows to the Seller as of  the
date hereof and the Transfer Date:

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

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

     (c)  Power and Authority.  The Purchaser has the power and authority to
          -------------------
execute and deliver  this Agreement and to carry out its terms; the Purchaser
had at all relevant times,  and has, the power, authority and legal  right to
acquire and own the Receivables;  and the execution, delivery and performance
of this Agreement have been duly authorized by the Purchaser by all necessary
corporate action.

     (d)  No Violation.  The consummation of the transactions contemplated
          ------------
by this Agreement  and the fulfillment  of the terms  hereof do not  conflict
with, result  in  any  breach of  any  of the  terms  and provisions  of,  or
constitute (with or without notice or lapse of time or both) a default under,
the articles of  incorporation or bylaws of the Purchaser,  or any indenture,
agreement or  other instrument to which the Purchaser  is a party or by which
it is bound, or result in the creation  or imposition of any Lien upon any of
its  properties pursuant  to the  terms of any  such indenture,  agreement or
other instrument (other than pursuant to the Basic Documents), or violate any
law  or,  to  the best  of  the  Purchaser's knowledge,  any  order,  rule or
regulation applicable to  the Purchaser  of any  court or of  any federal  or
state   regulatory  body,   administrative  agency   or  other   governmental
instrumentality having jurisdiction over the Purchaser or its properties.

     (e)  No Proceedings.   There are no proceedings or investigations
          --------------
pending or, to  the Purchaser's knowledge,  threatened against the  Purchaser
before  any   court,  regulatory   body,  administrative   agency  or   other
governmental  instrumentality having jurisdiction  over the Purchaser  or its
properties (i)  asserting the invalidity  of this Agreement, (ii)  seeking to
prevent  the consummation  of any  of the  transactions contemplated  by this
Agreement or (iii) seeking any  determination or ruling that might materially
and  adversely affect  the performance  by the  Purchaser of  its obligations
under, or the validity or enforceability of, this Agreement.

     SECTION 3.02.  Representations and Warranties of Seller.  (a)  The
                    ----------------------------------------
Seller hereby  represents and warrants as follows to  the Purchaser as of the
date hereof and as of the Transfer Date:

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

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

          (3)  Power and Authority.  The Seller has the power and authority
               -------------------
to execute and deliver this Agreement and  the other Basic Documents to which
it is  a party and to carry out their respective terms; the Seller had at all
relevant  times, and  has, full  power, authority  and legal  right to  sell,
transfer  and assign  the  property  sold, transferred  and  assigned to  the
Purchaser hereby and  has duly authorized such sale,  transfer and assignment
to  the Purchaser  by  all  necessary corporate  action;  and the  execution,
delivery and performance of this Agreement  and the other Basic Documents  to
which the  Seller is a party have  been duly authorized by the  Seller by all
necessary corporate action.

          (4)  No Violation.  Upon giving effect to the consent described in
               ------------
Section 3.02(b)(14),  the consummation  of the  transactions contemplated  by
this Agreement and the other Basic Documents  to which the Seller is a  party
and the fulfillment of their respective terms do not conflict with, result in
any breach  of any  of the terms  and provisions of,  or constitute  (with or
without  notice or lapse  of time or  both) a default  under, the articles of
incorporation or bylaws of the Seller,  or any indenture, agreement or  other
instrument to which the Seller is a party or by which it  is bound, or result
in the creation or imposition of any Lien upon any of its properties pursuant
to the terms of any such indenture, agreement or other instrument (other than
this  Agreement),  or  violate  any law  or,  to  the  best  of the  Seller's
knowledge, any  order, rule  or regulation  applicable to the  Seller of  any
court or of any  federal or state regulatory  body, administrative agency  or
other governmental instrumentality having jurisdiction over the Seller or its
properties.

          (5)  No Proceedings.   There are no proceedings or investigations
               --------------
pending or, to  the Seller's knowledge, threatened against  the Seller before
any  court,  regulatory  body, administrative  agency  or  other governmental
instrumentality  having jurisdiction  over the  Seller or its  properties (i)
asserting  the invalidity of  this Agreement or  any other Basic  Document to
which the Seller is a party, (ii)  seeking to prevent the consummation of any
of  the  transactions contemplated  by  this  Agreement  or any  other  Basic
Document to which the Seller is a party or (iii) seeking any determination or
ruling  that might  materially and  adversely affect  the performance  by the
Seller of its obligations  under, or the validity or  enforceability of, this
Agreement or any other Basic Document to which the Seller is a party.

          (6)  Valid Sale, Binding Obligations.  This Agreement and the other
               -------------------------------
Basic Documents  to  which the  Seller is  a party,  when  duly executed  and
delivered by  the other parties  hereto and thereto, shall  constitute legal,
valid and binding  obligations of the Seller, enforceable  against the Seller
in  accordance with  their  respective terms,  except  as the  enforceability
thereof  may be limited by bankruptcy, insolvency, reorganization and similar
laws now or  hereafter in effect  relating to or affecting  creditors' rights
generally  and  to  general  principles  of  equity  (whether  applied  in  a
proceeding at law or in equity).

          (7)  Chief Executive Office.  The chief executive office of the
               ----------------------
Seller is located at _____________________________________.

          (8)  No Consents.  The Seller is not required to obtain the consent
               -----------
of  any  other  party  or   any  consent,  license,  approval,  registration,
authorization, or declaration of or  with any governmental authority,  bureau
or agency in connection with the execution, delivery, performance,  validity,
or enforceability of this Agreement or  any other Basic Document to which  it
is a party that has not already been obtained.

     (b)  The  Seller makes the following representations and warranties with
respect to the Receivables,  on which the  Purchaser relies in accepting  the
Receivables and in transferring the Receivables to the (Issuer under the Sale
and Servicing Agreement,  and on which the Issuer relies in pledging the same
to  the  Indenture  Trustee)  (Trustee   under  the  Pooling  and   Servicing
Agreement).   Such representations and  warranties speak as of  the execution
and delivery of this Agreement as of the Closing Date. 

          (1)  Characteristics of Receivables.  Each Receivable (A) was
               ------------------------------
originated in the United States by a Dealer for the retail sale of a Financed
Asset in the ordinary course of such Dealer's business in accordance with the
Seller's  credit policies,  was fully  and properly  executed by  the parties
thereto,  was purchased  by the  Seller from  such  Dealer under  an existing
Dealer Agreement and was  validly assigned by such Dealer to  the Seller, (B)
has  created  or shall  create  a  valid,  subsisting and  enforceable  first
priority  security interest in  favor of  the Seller  in the  Financed Asset,
which security interest is assignable by the  Seller to the Purchaser, and by
the  Purchaser  to  the  Issuer,  (C)  contains  customary   and  enforceable
provisions  such that  the rights  and  remedies of  the  holder thereof  are
adequate  for realization  against  the  collateral of  the  benefits of  the
security  and (D)  provides for  level  monthly payments  (provided that  the
payment in the last month of the term of the Receivable may be different from
the level payments)  that fully amortize the Amount  Financed by maturity and
yield interest at the APR.

          (2)  Compliance with Law.  Each Receivable and the sale of the
               -------------------
related Financed Asset complied at the time it was originated or made, and at
the  time of execution of  this Agreement complies,  in all material respects
with  all  requirements of  applicable  federal,  state  and local  laws  and
regulations thereunder,  including usury  laws, the  Federal Truth-in-Lending
Act, the Equal Credit Opportunity Act, the  Fair Credit Billing Act, the Fair
Credit Reporting  Act, the  Fair Debt Collection  Practices Act,  the Federal
Trade Commission  Act, the  Magnuson-Moss Warranty  Act, the  Federal Reserve
Board's Regulations  "B" and "Z", the Soldiers' and Sailors' Civil Relief Act
of 1940,  and  state adaptations  of the  National Consumer  Act  and of  the
Uniform Consumer Credit Code, and other consumer credit laws and equal credit
opportunity and disclosure laws.

          (3)  Binding Obligation.  Each Receivable represents the genuine,
               ------------------
legal,  valid  and  binding  payment   obligation  of  the  Obligor  thereon,
enforceable by the holder thereof in accordance with its terms, except (A) as
enforceability  thereof   may   be   limited   by   bankruptcy,   insolvency,
reorganization or similar laws affecting the enforcement of creditors' rights
generally  and  by equitable  limitations  on  the availability  of  specific
remedies,  regardless  of  whether such  enforceability  is  considered in  a
proceeding in equity or at law and  (B) as such Receivable may be modified by
the application after the Transfer  Date of the Soldiers' and Sailors'  Civil
Relief Act of 1940, as amended.

          (4)  No Government Obligor.  No Receivable is due from the United
               ---------------------
States of America  or any  State or  any agency,  department, subdivision  or
instrumentality thereof.

          (5)  Obligor Bankruptcy.  No Obligor had been identified on the
               ------------------
records  of  the  Seller  as  being  the  subject  of  a  current  bankruptcy
proceeding.

          (6)  Schedule of Receivables .  The information set forth in
               ------------------------
Schedule I to  this Agreement is true and correct in all material respects as
of the close of business on the Cutoff Date.

          (7)  Marking Records.  By the Transfer Date, the Seller will have
               ---------------
caused  its  records relating  to  each  Receivable, including  any  computer
records, to be clearly and unambiguously  marked to show that the Receivables
have been sold to the Purchaser by the Seller and transferred and assigned by
the Purchaser  to the Issuer in  accordance with the  terms of the  (Sale and
Servicing Agreement  and pledged by  the Issuer to  the Indenture Trustee  in
accordance  with  the  terms   of  the  Indenture)  (Pooling   and  Servicing
Agreement).

          (8)  Computer Tape.  The computer tape regarding the Receivables
               -------------
made available by the Seller to the Purchaser is complete and accurate in all
respects as of the Conveyance Date.

          (9)  No Adverse Selection.  No selection procedures believed by the
               --------------------
Seller to  be  adverse  to  the (Noteholders)  (or  Certificateholders)  were
utilized in selecting the Receivables.

          (10) Chattel Paper.  The Receivables constitute chattel paper
               -------------
within the meaning of the UCC as in effect in the State of ______________.

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

          (12) Receivables in Force.  No Receivable has been satisfied,
               --------------------
subordinated or rescinded, nor has any  Financed Asset been released from the
lien of the related Receivable in whole or in part.  None of the terms of any
Receivable has  been waived, altered  or modified  in any  respect since  its
origination, except  by instruments  or documents  identified in  the related
Receivable  File.    No Receivable  has  been  modified as  a  result  of the
application  of  the Soldiers'  and Sailors'  Civil  Relief Act  of  1940, as
amended.

          (13) Lawful Assignment.  No Receivable has been originated in, or
               -----------------
is subject  to the laws  of, any jurisdiction  the laws  of which would  make
unlawful,  void  or  voidable  the  sale, transfer  and  assignment  of  such
Receivable under this Agreement  or (the Sale and Servicing Agreement  or the
pledge of  such Receivable  under the Indenture)  (the Pooling  and Servicing
Agreement).

          (14) Title.  It is the intention of the Seller that the transfers
               -----
and  assignments herein contemplated constitute sales of the Receivables from
the Seller to the Purchaser and that the beneficial interest in  and title to
the Receivables not be part of the debtor's estate in the event of the filing
of a  bankruptcy petition by or against the  Seller under any bankruptcy law.
No Receivable has  been sold, transferred, assigned or pledged  by the Seller
to any Person other than  to the Purchaser or pursuant to this Agreement ((or
by the Purchaser to the Issuer pursuant to the Sale and Servicing Agreement))
((or by the  Purchaser to the Trustee  pursuant to the Pooling  and Servicing
Agreement)).   Immediately  prior  to the  transfers  and assignments  herein
contemplated, the  Seller has  good and marketable  title to  each Receivable
free and clear of  all Liens and, immediately upon the  transfer thereof, the
Purchaser shall have good and  marketable title to each Receivable, free  and
clear of all Liens.

          (15) Security Interest in Financed Asset. Immediately prior to its
               -----------------------------------
sale, assignment  and transfer to  the Purchaser pursuant to  this Agreement,
each  Receivable shall  be  secured  by a  validly  perfected first  priority
security  interest in the  related Financed Asset  in favor of  the Seller as
secured party, or  all necessary and appropriate actions  have been commenced
that  will  result  in the  valid  perfection  of a  first  priority security
interest in such Financed Asset in favor of the Seller as secured party.

          (16) All Filings Made.  All filings (including UCC filings)
               ----------------
required  to  be made  in  any jurisdiction  to  give the  Purchaser  a first
perfected ownership interest in the Receivables have been made.

          (17) No Defenses.  No Receivable is subject to any right of
               -----------
rescission,  setoff, counterclaim  or defense,  and  no such  right has  been
asserted or threatened with respect to any Receivable.

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

          (19) Insurance.  The Seller, in accordance with its customary
               ---------
procedures,  has determined  that the  Obligor  has obtained  physical damage
insurance  covering each Financed Asset  and, under the  terms of the related
Contract, the Obligor is required to maintain such insurance.

          (20) Final Scheduled Maturity Date.  No Receivable has a final
               -----------------------------
scheduled payment date after ___________________.

          (21) Certain Characteristics of the Receivables.  As of the
               ------------------------------------------
Conveyance  Date, (A) each  Receivable had an  original maturity  of not more
than __  months; (B) no Receivable was more than __ days past due; and (C) no
funds have been advanced by the Seller, any Dealer or anyone acting on behalf
of  either of them in  order to cause any  Receivable to qualify under clause
(B) above.


                                  ARTICLE IV

                                  Conditions
                                  ----------

     SECTION 4.01.  Conditions to Obligation of the Purchaser.  The
                    -----------------------------------------
obligation of  the Purchaser  to purchase the  Receivables is subject  to the
satisfaction of the following conditions:

     (a)  Representations and Warranties True.  The representations and
          -----------------------------------
warranties of the  Seller hereunder shall be true and correct on the Transfer
Date with  the  same effect  as  if then  made,  and the  Seller  shall  have
performed all obligations to  be performed by it hereunder on or prior to the
Transfer Date.

     (b)  Computer Files Marked.  The Seller shall, at its own expense, on
          ---------------------
or  prior to  the Transfer  Date,  indicate in  its computer  files  that the
Receivables have been  sold to the Purchaser  pursuant to this Agreement  and
deliver  to the  Purchaser  the  Schedule of  Receivables,  certified by  the
Seller's President, a Vice President or the Treasurer to be true, correct and
complete.

     (c)  Documents To Be Delivered by the Seller on the Transfer Date.
          ------------------------------------------------------------

          (1)  The Assignment.  On the Transfer Date, the Seller will execute
               --------------
and deliver an  Assignment with respect to the  Receivables, substantially in
the form of Exhibit A hereto.

          (2)  Evidence of UCC Filing.  On or prior to the Transfer Date, the
               ----------------------
Seller shall record and file, at its own expense, a UCC-1 financing statement
in each  jurisdiction in which  required by  applicable law, executed  by the
Seller, as  seller  or debtor,  and  naming the  Purchaser, as  purchaser  or
secured party,  describing the Receivables  and the other assets  assigned to
the Purchaser  pursuant to Section  2.01 hereof, meeting the  requirements of
the  laws of each  such jurisdiction and  in such  manner as is  necessary to
perfect the sale, transfer, assignment  and conveyance of the Receivables and
such  other  assets  to the  Purchaser.    The Seller  shall  deliver  to the
Purchaser a file-stamped copy or other evidence satisfactory to the Purchaser
of such filing on or prior to the Transfer Date.

          (3)  Other Documents.  Such other documents as the Purchaser may
               ---------------
reasonably request.

     (d)  Other Transactions.  The transactions contemplated by the (Sale and
          ------------------
Servicing Agreement,  the  Indenture and  the Trust  Agreement( (Pooling  and
Servicing  Agreement)  to  be  consummated  on the  Transfer  Date  shall  be
consummated on such date.

     SECTION 4.02.  Conditions to Obligation of the Seller.  The obligation
                    --------------------------------------
of the Seller  to sell the  Receivables to  the Purchaser is  subject to  the
satisfaction of the following conditions:

     (a)  Representations and Warranties True.  The representations and
          -----------------------------------
warranties  of the  Purchaser  hereunder shall  be true  and  correct on  the
Transfer Date with the same effect as if then made, and the Seller shall have
performed all obligations to be performed by  it hereunder on or prior to the
Transfer Date.

     (b)  Receivables Purchase Price.  On the Transfer Date, the Purchaser
          --------------------------
shall  have delivered to  the Seller the purchase  price specified in Section
2.01. 


                                  ARTICLE V

                           Covenants of the Seller
                           -----------------------

     The Seller agrees with the Purchaser as follows:

     SECTION 5.01.  Protection of Right, Title and Interest.  (a) Filings. 
                    ---------------------------------------       -------
The Seller  shall cause all financing statements  and continuation statements
and any other necessary documents covering  the right, title and interest  of
the Seller and the Purchaser, respectively, in and to the Receivables and the
other property included in the Owner Trust Estate to be promptly filed and at
all times to  be kept recorded, registered and filed, all  in such manner and
in such places  as may be required by  law fully to preserve  and protect the
right,  title  and  interest  of  the  Purchaser  hereunder  in  and  to  the
Receivables and the other property included  in the Owner Trust Estate.   The
Seller  shall deliver  to the  Purchaser file  stamped copies  of, or  filing
receipts for, any  document recorded, registered or filed  as provided above,
as soon as available following such recordation, registration or filing.  The
Purchaser  shall cooperate  fully  with  the Seller  in  connection with  the
obligations set forth above and will execute any and all documents reasonably
required to fulfill the intent of this paragraph.

     (b)  Name Change.  If the Seller makes any change in its name, identity
          -----------
or   corporate  structure  that   would  make  any   financing  statement  or
continuation statement filed in accordance with paragraph (a) above seriously
misleading within the applicable provisions of  the UCC or any title statute,
the  Seller shall give  the Purchaser,  the Indenture  Trustee and  the Owner
Trustee written notice thereof at least 5 days prior to such change and shall
promptly  file such financing statements or amendments as may be necessary to
continue the perfection of the  Purchaser's interest in the property included
in the Owner Trust Estate.

     SECTION 5.02.  Other Liens or Interests.  Except for the conveyances
                    ------------------------
hereunder  and pursuant  to the Basic  Documents, the Seller  shall not sell,
pledge, assign or transfer to any Person, or grant, create, incur, assume, or
suffer to exist any Lien on, or any interest in, to or under the Receivables,
and the Seller  shall defend the right,  title and interest of  the Purchaser
in, to and under the Receivables against all claims of third parties claiming
through or under the Seller; provided, however, that the Seller's obligations
under  this  Section shall  terminate  upon  the  termination of  the  Issuer
pursuant to the Trust Agreement.

     SECTION 5.03.  Costs and Expenses.  The Seller agrees to pay all
                    ------------------
reasonable  costs  and disbursements  in connection  with the  perfection, as
against  all third parties, of the Purchaser's  and the Issuer's right, title
and interest in and to the Receivables.

     SECTION 5.04.  Indemnification.  The Seller shall indemnify the
                    ---------------
Purchaser and the  Issuer for any liability  resulting from the failure  of a
Receivable to  be originated in compliance  with all requirements of  law and
for any breach of any of its representations and warranties contained herein.
These  indemnity obligations shall be in  addition to any obligation that the
Seller may otherwise have.


                                  ARTICLE VI

                           Miscellaneous Provisions
                           ------------------------

     SECTION 6.01.  Obligations of Seller.  The obligations of the Seller
                    ---------------------
under  this Agreement  shall  not be  affected by  reason of  any invalidity,
illegality or irregularity of any Receivable.

     SECTION 6.02.  Repurchase Events.  The Seller hereby covenants and
                    -----------------
agrees  with the Purchaser  for the benefit of  the Purchaser, the (Indenture
Trustee, the  Owner Trustee,  (the Certificateholders)  and the  Noteholders)
(the Trustee and the  Certificateholders) that the occurrence of  a breach of
any  of the  Seller's  representations and  warranties  contained in  Section
3.02(b) shall  constitute an  event obligating the  Seller to  repurchase the
Receivables to which  the breach is applicable ("Repurchase  Events"), at the
Purchase Amount, from the Purchaser or from the Issuer, as applicable, unless
any such breach shall have been cured by the last day of the first Collection
Period following the discovery or notice thereof  by or to the Seller or  the
Servicer.  The repurchase  obligation of the Seller shall constitute the sole
remedy available to the Purchaser, (the Indenture Trustee, the Owner Trustee,
the Issuer  and the Noteholders  (or the Certificateholders) (the  Trustee or
the  Certificateholders) against  the Seller  with respect to  any Repurchase
Event.

     SECTION 6.03.  Purchaser Assignment of Repurchased Receivables.  With
                    -----------------------------------------------
respect  to  all Receivables  repurchased  by  the  Seller pursuant  to  this
Agreement,  the Purchaser shall  assign, without recourse,  representation or
warranty, to  the Seller all of the Purchaser's  right, title and interest in
and to such Receivables and all security and documents relating thereto.

     (SECTION 6.04. Transfer to the Issuer.  The Seller acknowledges and
                    ----------------------
agrees  that (a) the  Purchaser  will,  pursuant to  the  Sale and  Servicing
Agreement, transfer  and assign the  Receivables and assign its  rights under
this Agreement with respect thereto to the  Issuer and the Issuer will pledge
the  Receivables to  the Indenture  Trustee and  (b) the representations  and
warranties contained in this Agreement and the rights of  the Purchaser under
this Agreement,  including under  Section 6.02, are  intended to  benefit the
Issuer, the  Noteholders (and  the Certificateholders).    The Seller  hereby
consents to such transfers and assignments.)

     (SECTION 6.04. Transfer to the Trust.  The Seller acknowledges and
                    ---------------------
agrees that  (a) the Purchaser  will, pursuant to  the Pooling  and Servicing
Agreement transfer  and assign  the Receivables and  assign its  rights under
this  Agreement   with   respect  thereto   to   the  Trustee   and   (b) the
representations and warranties contained in  this Agreement and the rights of
the  Purchaser under  this  Agreement,  including  under  Section  6.02,  are
intended to  benefit the Certificateholders.   The Seller hereby  consents to
such transfers and assignments.)

     SECTION 6.05.  Amendment.  This Agreement may be amended from time to
                    ---------
time, with  prior written  notice to  the Rating  Agencies and  by a  written
amendment duly executed  and delivered by the  Seller and the  Purchaser, for
the  purpose  of  adding any  provisions  to  or changing  in  any  manner or
eliminating any of  the provisions of this  Agreement or of modifying  in any
manner the  rights of  (Noteholders) (or  Certificateholders); provided  that
such amendment shall  not, as evidenced by an  Opinion of Counsel, materially
and adversely affect the interest of any (Noteholder) (or Certificateholder).
This Agreement may  also be  amended by  the Seller and  the Purchaser,  with
prior written notice  to the Rating Agencies and the prior written consent of
(Holders of Notes evidencing at least a majority of the Outstanding Amount of
the Notes) and  (Holders of Certificates)  evidencing at least a  majority of
the  Certificate  Balance (excluding,  for  purposes  of this  Section  6.05,
Certificates held by the Seller or any of  its affiliates) for the purpose of
adding any provisions to or changing in any manner or eliminating any of  the
provisions of this Agreement or  of modifying in any manner the rights of the
(Noteholders)  (or  Certificateholders);  provided,  however,  that  no  such
amendment  may  (i)  increase or  reduce  in  any manner  the  amount  of, or
accelerate or  delay the timing of, collections of payments on Receivables or
distributions  that are required to be made  for the benefit of (Noteholders)
(or Certificateholders)  or  (ii)  reduce the  aforesaid  percentage  of  the
(Notes) or  the  (Certificates) that  is  required  to consent  to  any  such
amendment, without the consent of the Holders of all the  outstanding (Notes)
and (Certificates).

     SECTION 6.06.  Waivers.  No failure or delay on the part of the
                    -------
Purchaser in  exercising any power,  right or remedy under  this Agreement or
the  Assignment shall operate  as a waiver  thereof, nor shall  any single or
partial exercise of  any such power,  right or remedy  preclude any other  or
further exercise thereof or the exercise of any other power, right or remedy.

     SECTION 6.07.  Notices.  All demands, notices and communications under
                    -------
this  Agreement  shall be  in  writing,  personally  delivered or  mailed  by
certified mail, return receipt requested, to:  (a) in the case of the Seller,
_______________________,   _____________________________________,  Attention:
_________________; (b) in  the  case of  the  Purchaser, Morgan  Stanley  ABS
Capital  II  Inc.,  1585  Broadway,  New  York,  New  York  10036  Attention:
______________; (c) in the case of  Moody's, Moody's Investors Service, Inc.,
ABS Monitoring Department, 99 Church Street, New York, New York 10007; (d) in
the case of Standard & Poor's, Standard & Poor's Ratings Service, 26 Broadway
(20th Floor), New York, New  York 10004, Attention: Asset Backed Surveillance
Department; or as to each of the foregoing, at such other address as shall be
designated by written notice to the other parties.

     SECTION 6.08.  Costs and Expenses.  The Seller shall pay all expenses
                    ------------------
incident to the performance  of its obligations under this Agreement  and the
Seller  agrees to pay all reasonable  out-of-pocket costs and expenses of the
Purchaser, excluding  fees and  expenses of counsel,  in connection  with the
perfection  as against  third parties  of  the Purchaser's  right, title  and
interest in  and to the Receivables and the  enforcement of any obligation of
the Seller hereunder.

     SECTION 6.09.  Representations of the Seller and the Purchaser.  The
                    -----------------------------------------------
respective  agreements, representations, warranties  and other  statements by
the Seller and the Purchaser set forth in or made pursuant to  this Agreement
shall remain in  full force  and effect  and will survive  the closing  under
Section 2.02 and the transfers and assignments referred to in Section 6.04.

     SECTION 6.10.  Confidential Information.  The Purchaser agrees that it
                    ------------------------
will neither use  nor disclose to any  Person the names and addresses  of the
Obligors, except in connection with the enforcement of the Purchaser's rights
hereunder, under  the Receivables, under  the (Sale and  Servicing Agreement)
(Pooling  and Servicing Agreement)  (Pooling and Servicing  Agreement) or any
other Basic Document, or as required by any of the foregoing or by law.

     SECTION 6.11.  Headings and Cross-References.  The various headings in
                    -----------------------------
this  Agreement are included  for convenience only  and shall not  affect the
meaning or  interpretation of any provision of this Agreement.  References in
this Agreement  to section  names or  numbers are  to such  Sections of  this
Agreement.

     SECTION 6.12.  Governing Law.  This Agreement and the Assignment shall
                    -------------
be construed in accordance  with the laws of  the State of New  York, without
reference to its conflict of law  provisions, and the obligations, rights and
remedies  of the  parties  hereunder  or thereunder  shall  be determined  in
accordance with such laws.

     SECTION 6.13.  Counterparts.  This Agreement may be executed in two or
                    ------------
more counterparts and by different  parties on separate counterparts, each of
which shall be  an original, but all  of which together shall  constitute one
and the same instrument.

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

                              (___________________________________)



                              By:___________________________________
                                   Name:  
                                   Title: 



                               MORGAN STANLEY ABS CAPITAL II INC.



                              By:___________________________________
                                   Name:  
                                   Title: 



                                                                    EXHIBIT A
                                                           Form of Assignment


                                  ASSIGNMENT

     For   value  received,  in  accordance  with  the  Receivables  Purchase
Agreement  dated  as   of  ____________,  199_  (the   "Receivables  Purchase
Agreement"), between the  undersigned and Morgan Stanley ABS  Capital II Inc.
(the "Purchaser"),  the undersigned  does hereby  sell, assign,  transfer and
otherwise convey unto  the Purchaser, without recourse, all  right, title and
interest of the  undersigned in  and to  (i) the Receivables  and all  moneys
received  thereon  on  or  after  ______________,  199_;  (ii)  the  security
interests  in the  Financed  Assets  and any  accessions  thereto granted  by
Obligors pursuant to the Receivables and any  other interest of the Seller in
such Financed Assets;  (iii) any Liquidation Proceeds and  any other proceeds
with respect  to the Receivables from  claims on any physical  damage, credit
life  or disability insurance policies  covering Financed Assets or Obligors,
including  any  vendor's  single  interest  or  other  collateral  protection
insurance  policy; (iv) any property that shall have secured a Receivable and
that  shall  have been  acquired  by  or on  behalf  of the  Seller;  (v) all
documents  and  other items  contained  in  the  Receivable Files;  and  (vi)
proceeds of  any and  all of  the foregoing.    The foregoing  sale does  not
constitute and is not  intended to result in any assumption  by the Purchaser
of any obligation of the undersigned  to the Obligors, insurers or any  other
person  in  connection  with  the  Receivables,  the  Receivable  Files,  any
insurance policies or any agreement or instrument relating to any of them.

     This  Assignment  is made  pursuant  to  and  upon the  representations,
warranties and agreements  on the part  of the undersigned  contained in  the
Receivables  Purchase Agreement  and is  to  be governed  by the  Receivables
Purchase Agreement.

     Capitalized terms used  and not otherwise defined herein  shall have the
meaning assigned to them in the Receivables Purchase Agreement.

     IN WITNESS  WHEREOF, the  undersigned has caused  this Assignment  to be
duly executed as of ________________, 199_.

                              (______________________________),



                              By:___________________________________
                                   Name:  
                                   Title: 


                                                                   SCHEDULE I

                           Schedule of Receivables
                           -----------------------



                                                                  SCHEDULE II

                         Location of Receivable Files
                         ----------------------------





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