MORGAN STANLEY ABS CAPITAL II INC
8-K, 1997-09-02
ASSET-BACKED SECURITIES
Previous: TARRAGON REALTY INVESTORS INC, 8-K, 1997-09-02
Next: OSI SYSTEMS INC, 424A, 1997-09-02




                                                                             
_____________________________________________________________________________
                                                

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   Form 8-K

                                CURRENT REPORT

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


                    Date of Report (Date of earliest Event
                         Reported):  August 18, 1997





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



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


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


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

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

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

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

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

     On August  18, 1997, BankBoston Recreational Vehicle  Asset Backed Trust
1997-1 (the "Trust"), a Delaware business trust for which  Morgan Stanley ABS
Capital  II Inc.  (the  "Company") acted  as  depositor, issued  Recreational
Vehicle  Asset Backed  Notes (the  "Notes") as  follows:  Class A-1  Notes in
aggregate principal  amount of $61,900,421,  Class A-2 Notes in  an aggregate
principal amount of  $102,187,000, Class A-3 Notes in  an aggregate principal
amount of $130,000,000, Class A-4  Notes in an aggregate principal amount  of
$90,000,000,  Class   A-5  Notes   in  an   aggregate  principal   amount  of
$115,000,000,   Class  A-6  Notes   in  an  aggregate   principal  amount  of
$70,000,000, Class A-7 Notes in an aggregate principal amount of $90,000,000,
Class A-8  Notes in an aggregate  principal amount of $37,100,000,  Class A-9
Notes in an aggregate principal amount of $85,000,000 and Class A-10 Notes in
an  aggregate  principal  amount  of  $20,000,000.  The  Trust  also   issued
Recreational Vehicle  Asset Backed  Certificates (the  "Certificates") in  an
aggregate principal amount of $51,140,000.

     The  Notes  and  Certificates  are  described  in  the   Prospectus  and
Prospectus   Supplement,  both  dated  August  12,  1997  (collectively,  the
"Prospectus"). Capitalized terms  used but not defined herein  shall have the
meanings ascribed thereto in the Prospectus. The Company is herewith filing a
description of the Receivables  as of the Closing  Date as well as  copies of
the  Indenture, the  Trust Agreement  and  the Sale  and Servicing  Agreement
pursuant  to  which the  Notes and  Certificates were  issued, the  Trust was
formed and the Receivables were purchased by the Trust.

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

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     99.1  Receivables Information.

     99.2 Indenture, dated  as of August 18, 1997,  between the Trust and the
Indenture Trustee.

     99.3 Amended and Restated Trust Agreement,  dated as of August 18, 1997,
among  the Depositor, the Owner Trustee and the Company.

     99.4 Sale and  Servicing Agreement, dated  as of August 18,  1997, among
the  Depositor, the Trust and the Servicer.

                                  SIGNATURES


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


MORGAN STANLEY ABS CAPITAL II INC.


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



Dated:  August 18, 1997

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




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

99.1 Receivables Information.

99.2 Indenture, dated as of August 18, 1997, between the Trust 
     and the Indenture Trustee.

99.3 Amended and Restated Trust Agreement, dated as of 
     August 18, 1997, among the Depositor, the 
     Owner Trustee and the Company.

99.4 Sale and Servicing Agreement, dated as of August 18, 1997, 
     among the Depositor, the Trust and the Servicer.


                                  EXHIBIT 99



<TABLE>
<CAPTION>
                                                                        Aggregate      Percent of
                                  Distribution of          Number of    Principal      Aggregate Principal
                                  Current Balance          Receivables     Balance       Balance


                                  <C>                            <C>    <C>             <C>

                                          1 -   5,000             1435    4713423.58     0.553006211
                                      5,001 -  10,000             3464   26539995.42     3.113826302
                                     10,001 -  15,000             3815   47246766.98     5.543264925
                                     15,001 -  20,000             2831   49236543.13     5.776717012
                                     20,001 -  30,000             4606  114807561.13     13.46988942
                                     30,001 -  40,000             3760  130803568.29     15.34663382
                                     40,001 -  50,000             2381  106029386.41     12.43998301
                                     50,001 -  60,000             1241    67609464.57    7.932334793
                                     60,001 -  70,000              673    43387851.41    5.090514553
                                     70,001 -  80,000              372    27732869.81    3.253781249
                                     80,001 -  90,000              230    19479749.76    2.285477304
                                     90,001 - 100,000              207    19739914.47    2.316001337
                                    100,001 - 125,000              433    48576223.44    5.699244473
                                    125,001 - 150,000              263    36162195.90    4.242758711
                                    150,001 - 175,000              146    23482985.14    2.755160113
                                    175,001 - 200,000               78    14581602.84    1.710798278
                                    200,001 - 225,000               52    11133684.51    1.306268487
                                    225,001 - 250,000               47    11207513.76    1.314930563
                                    250,001 - 300,000               57    15534260.06    1.822569552
                                    300,001 - 350,000               24     7732411.92    0.907211446
                                    350,001 - 400,000               27    10107166.36    1.18583142
                                    400,001 - 450,000               12     5036704.81    0.590935442
                                    450,001 - 500,000               13     6215842.28    0.729278693
                                    500,001 - 600,000                7     3780983.35    0.443606912
                                    600,001 - 700,000                1      684864.90    0.080352325
                                    700,001 - 800,000                1      763886.83    0.089623637

                                      **Total**                  26176   852327421.06            100
                                      Min:          87.69
                                      Max:     763,886.83
                                      Avg:      32,561.41


                                                                        Aggregate      Percent of
                                  Distribution of          Number of    Principal      Aggregate Principal
                                      Coupon               Receivables     Balance       Balance


                                       5.501 -  6.500                  1       59333.01    0.00
                                       6.501 -  7.000                 28     1172335.91    0.137545253
                                       7.001 -  7.500                163     3926127.21    0.460636032
                                       7.501 -  8.000                359    14670044.49    1.721174765
                                       8.001 -  8.500                944    64927212.16    7.617637372
                                       8.501 -  9.000               6240   324056458.34    38.02018454
                                       9.001 -  9.500               5385   186685086.28    21.90297785
                                       9.501 - 10.000               5470   142994689.14    16.77696688
                                      10.001 - 10.500               3041    54802937.84    6.429798747
                                      10.501 - 11.000               2175    32320528.13    3.792031951
                                      11.001 - 11.500               1045    12805888.94    1.502461217
                                      11.501 - 12.000                755     8482001.89    0.995157692
                                      12.001 >=                      570     5424777.73    0.636466409
                                      **Total**                    26176   852327421.06            100

                                      Non zero min:    5.990
                                      Max:            19.990
                                      Non zero 
                                      wgt Avg:         9.368



                                                                        Aggregate      Percent of
                                  Distribution of          Number of    Principal      Aggregate Principal
                                  Remaining Terms          Receivables     Balance       Balance

                                       =<   0                          1         213.24           0.00
                                       1 - 12                        223      509237.73    0.059746726
                                      13 - 24                        639     3087682.75    0.362264861
                                      25 - 36                       1330     9949351.80      1.1673157
                                      37 - 48                       1397    14202988.19    1.666377009
                                      49 - 60                       1193    15759502.73    1.848996329
                                      61 - 72                       1078    16474471.21    1.932880581
                                      73 - 84                       1121    20299683.27    2.381676662
                                      85 - 96                       2424    44142080.73    5.179005115
                                      97 - 108                      2347    52386860.81    6.146330567
                                     109 - 120                      2384    59413837.11    6.970776211
                                     121 - 132                      1539    39178154.27    4.596608451
                                     133 - 144                      1310    45313487.40    5.316441344
                                     145 - 156                      3411   166663840.73    19.55396912
                                     157 - 168                      3482   190862186.57    22.3930595
                                     169 - 180                      2207   158177147.86    18.55826106
                                     181 - 192                         1       67982.13    0.007976058
                                     193 - 204                         1       59699.29    0.007004267
                                     205 - 216                         9     2004962.24    0.235233807
                                     217 - 228                        24     3477970.43    0.408055677
                                     229 - 240                        55    10296080.57    1.207995932
                                     **Total**                     26176   852327421.00            100
                                     Min:           0
                                     Max:         238
                                      Wgt Avg:     140





                                                                        Aggregate      Percent of
                                  Distribution of          Number of    Principal      Aggregate Principal
                                  Months of Seasoning      Receivables     Balance       Balance


                                       1 -  6                       3730    170030003.86   19.94890692
                                       7 - 12                       3195    124496537.36   14.60665635
                                      13 - 18                       5604    180305255.39   21.15445907
                                      19 - 24                       5272    159411811.43   18.70311895
                                      25 - 30                       5045    124794637.15   14.64163115
                                      31 - 36                       2183     58647161.75    6.880825408
                                      37 - 42                        655     17850212.88    2.094290579
                                      43 - 48                        465     16048623.13    1.882917613
                                      49 - 54                         27       743178.11    0.087193969
                                      **Total**                    26176    852327421.06            100
                                      Min:               1
                                      Max:              49
                                      Wgt Avg:          18


                                                                        Aggregate      Percent of
                                  Distribution of          Number of    Principal      Aggregate Principal
                                  Years of Origination     Receivables  Balance        Balance

                                          1991                         2       43703.64     0.005127565
                                          1993                       440    14847186.89     1.74195814
                                          1994                      2466    66574983.32     7.810963448
                                          1995                     10184   278071046.99     32.62490917
                                          1996                      8758    298008244.69    34.96405693
                                          1997                      4326    194782255.53    22.85298475
                                      **Total**                    26176    852327421.06            100
                                      Min:        1991-10-10
                                      Max:        1997-06-13
                                      Wgt Avg:    1996-02-25



                                                                        Aggregate      Percent of
                                    Geographic             Number of    Principal      Aggregate Principal
                                    Concentration          Receivables  Balance        Balance

                                      Alabama                        538    16878112.07    1.98023807
                                      Alaska                          70     3126228.96    0.366787326
                                      Arizona                        976    32035845.84    3.758631372
                                      Arkansas                       441    13677107.00    1.604677576
                                      California                    7989   227567955.21   26.69959332
                                      Colorado                       455    18395630.53    2.158282143
                                      Connecticut                    382    10073343.05    1.181863073
                                      Delaware                        46     1492963.48    0.175163141
                                      District of Columbia             3      210721.74    0.024723098
                                      Florida                       1737    63521728.28    7.452737846
                                      Georgia                        518    14495512.43    1.700697651
                                      Hawaii                          12      516892.80    0.060644863
                                      Idaho                          138     4626217.57    0.542774696
                                      Illinois                       401    17236911.10    2.022334454
                                      Indiana                        150     6223634.80    0.730192957
                                      Iowa                           152     4670751.36    0.547999659
                                      Kansas                         172     7321372.66    0.858985934
                                      Kentucky                        88     2487898.14    0.29189465
                                      Louisiana                      623    19863717.01    2.33052657
                                      Maine                          169     5169792.75    0.606550091
                                      Maryland                       265     8518459.91    0.999435158
                                      Massachusetts                  567    16072551.06    1.885724976
                                      Michigan                       185     7975046.60    0.935678755
                                      Minnesota                      280     9053807.30    1.062245221
                                      Mississippi                    352     9064844.08    1.06354012
                                      Missouri                       306    10770768.47    1.263689071
                                      Montana                         99     4132821.80    0.484886641
                                      Nebraska                        72     2193947.12    0.25740661
                                      Nevada                         662    21218790.19    2.48951162
                                      New Hampshire                  218     6711427.83    0.787423667
                                      New Jersey                     208     5206623.79    0.610871323
                                      New Mexico                     411    11505689.65    1.349914289
                                      New York                       600    21606333.57    2.534980459
                                      North Carolina                 531    15451821.68    1.812897403
                                      North Dakota                    28      605013.42    0.070983686
                                      Ohio                           305    13026110.25    1.528298859
                                      Oklahoma                       287    10345291.03    1.213769588
                                      Oregon                         690    36545091.98    4.287682301
                                      Pennsylvania                   531    15243713.42    1.788480934
                                      Rhode Island                   110     2691926.33    0.315832421
                                      South Carolina                 257     7808974.21    0.916194178
                                      South Dakota                    51     1844103.86    0.216360968
                                      Tennessee                      257     9465599.73    1.110559099
                                      Texas                         2354    85373683.58    10.01653607
                                      Utah                           209     7949923.18     0.932731129
                                      Vermont                         77     1895259.78     0.222362878
                                      Virginia                       328     9948876.67     1.167259955
                                      Washington                     423    16373742.28     1.921062479
                                      West Virginia                   96     2798147.72     0.328294931
                                      Wisconsin                      306     9243305.13     1.084478207
                                      Wyoming                         41     1662731.02     0.195081254
                                      Other                           10      430657.64     0.050527254
                                      **Total**                    26176   852327421.06             100
</TABLE>





                                                                 EXHIBIT 99.2

                                                               EXECUTION COPY
                                                                           



                                  INDENTURE



                                   between





          BANKBOSTON RECREATIONAL VEHICLE ASSET BACKED TRUST 1997-1,
                                  as Issuer



                                     and



                          THE CHASE MANHATTAN BANK,
                             as Indenture Trustee



                         Dated as of August 18, 1997






                              TABLE OF CONTENTS                          Page
                                  ARTICLE I

                  Definitions and Incorporation by Reference

SECTION 1.01.  (a)   Definitions  . . . . . . . . . . . . . . . . . . . .   2

SECTION 1.02.  Incorporation by Reference of Trust Indenture 
     Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2

SECTION 1.03.  Rules of Construction  . . . . . . . . . . . . . . . . . .   2

                                  ARTICLE II

                                  The Notes

SECTION 2.01.  Form . . . . . . . . . . . . . . . . . . . . . . . . . . .   3

SECTION 2.02.  Execution, Authentication and Delivery . . . . . . . . . .   3

SECTION 2.03.  Temporary Notes  . . . . . . . . . . . . . . . . . . . . .   4

SECTION 2.04.  Registration;     Registration     of     Transfer    and
               Exchange . . . . . . . . . . . . . . . . . . . . . . . . .   5

SECTION 2.05.  Mutilated, Destroyed, Lost or Stolen Notes . . . . . . . .   6

SECTION 2.06.  Persons Deemed Owner . . . . . . . . . . . . . . . . . . .   7

SECTION 2.07.  Payment    of   Principal    and   Interest;    Defaulted
               Interest . . . . . . . . . . . . . . . . . . . . . . . . .   7

SECTION 2.08.  Cancellation . . . . . . . . . . . . . . . . . . . . . . .   9

SECTION 2.09.  Reserved . . . . . . . . . . . . . . . . . . . . . . . . .   9

SECTION 2.10.  Book-Entry Notes . . . . . . . . . . . . . . . . . . . . .   9

SECTION 2.11.  Notices to Clearing Agency . . . . . . . . . . . . . . . .  10

SECTION 2.12.  Definitive Notes . . . . . . . . . . . . . . . . . . . . .  10

SECTION 2.13.  Tax Treatment  . . . . . . . . . . . . . . . . . . . . . .  11

                                 ARTICLE III


                                  Covenants

SECTION 3.01.  Payment of Principal and Interest  . . . . . . . . . . . .  11

SECTION 3.02.  Maintenance of Office or Agency  . . . . . . . . . . . . .  11

SECTION 3.03.  Money for Payments To Be Held in Trust . . . . . . . . . .  12

SECTION 3.04.  Existence  . . . . . . . . . . . . . . . . . . . . . . . .  14

SECTION 3.05.  Protection of Trust Estate . . . . . . . . . . . . . . . .  14

SECTION 3.06.  Opinions as to Trust Estate  . . . . . . . . . . . . . . .  14

SECTION 3.07.  Performance of Obligations; Servicing of
               Receivables  . . . . . . . . . . . . . . . . . . . . . . .  15

SECTION 3.08.  Negative Covenants . . . . . . . . . . . . . . . . . . . .  17

SECTION 3.09.  Annual Statement as to Compliance  . . . . . . . . . . . .  17

SECTION 3.10.  Issuer   May   Consolidate,   etc.,   Only   on   Certain
               Terms  . . . . . . . . . . . . . . . . . . . . . . . . . .  18

SECTION 3.11.  Successor or Transferee  . . . . . . . . . . . . . . . . .  19

SECTION 3.12.  No Other Business  . . . . . . . . . . . . . . . . . . . .  20

SECTION 3.13.  No Borrowing . . . . . . . . . . . . . . . . . . . . . . .  20

SECTION 3.14.  Servicer's Obligations . . . . . . . . . . . . . . . . . .  20

SECTION 3.15.  Guarantees, Loans, Advances and Other
               Liabilities  . . . . . . . . . . . . . . . . . . . . . . .  20

SECTION 3.16.  Capital Expenditures . . . . . . . . . . . . . . . . . . .  20

SECTION 3.17.  (Reserved) . . . . . . . . . . . . . . . . . . . . . . . .  20

SECTION 3.18.  Restricted Payments  . . . . . . . . . . . . . . . . . . .  20

SECTION 3.19.  Notice of Events of Default  . . . . . . . . . . . . . . .  21

SECTION 3.20.  Further Instruments and Acts . . . . . . . . . . . . . . .  21

                                  ARTICLE IV

                          Satisfaction and Discharge

SECTION 4.01.  Satisfaction and Discharge of Indenture  . . . . . . . . .  21

SECTION 4.02.  Application of Trust Money . . . . . . . . . . . . . . . .  22

SECTION 4.03.  Repayment of Moneys Held by Paying Agent . . . . . . . . .  22

                                  ARTICLE V

                                   Remedies

SECTION 5.01.  Events of Default  . . . . . . . . . . . . . . . . . . . .  23

SECTION 5.02.  Acceleration of Maturity; Rescission and Annulment . . . .  24

SECTION 5.03.  Collection of Indebtedness and Suits for Enforcement by
               Indenture Trustee  . . . . . . . . . . . . . . . . . . . .  25



SECTION 5.04.  Remedies; Priorities . . . . . . . . . . . . . . . . . . .  27

SECTION 5.05.  Optional Preservation of the Receivables . . . . . . . . .  29

SECTION 5.06.  Limitation of Suits  . . . . . . . . . . . . . . . . . . .  29

SECTION 5.07.  Unconditional Rights of Noteholders To Receive Principal
               and Interest . . . . . . . . . . . . . . . . . . . . . . .  30

SECTION 5.08.  Restoration of Rights and Remedies . . . . . . . . . . . .  30

SECTION 5.09.  Rights and Remedies Cumulative . . . . . . . . . . . . . .  30

SECTION 5.10.  Delay or Omission Not a Waiver . . . . . . . . . . . . . .  30

SECTION 5.11.  Control by Noteholders . . . . . . . . . . . . . . . . . .  31

SECTION 5.12.  Waiver of Past Defaults  . . . . . . . . . . . . . . . . .  31

SECTION 5.13.  Undertaking for Costs  . . . . . . . . . . . . . . . . . .  32

SECTION 5.14.  Waiver of Stay or Extension Laws . . . . . . . . . . . . .  32

SECTION 5.15.  Action on Notes  . . . . . . . . . . . . . . . . . . . . .  32

SECTION 5.16.  Performance and Enforcement of Certain Obligations . . . .  33


                                  ARTICLE VI

                            The Indenture Trustee

SECTION 6.01.  Duties of Indenture Trustee  . . . . . . . . . . . . . . .  33

SECTION 6.02.  Rights of Indenture Trustee  . . . . . . . . . . . . . . .  35

SECTION 6.03.  Individual Rights of Indenture Trustee . . . . . . . . . .  35

SECTION 6.04.  Indenture Trustee's Disclaimer . . . . . . . . . . . . . .  36

SECTION 6.05.  Notice of Defaults . . . . . . . . . . . . . . . . . . . .  36

SECTION 6.06.  Reports by Indenture Trustee to Holders  . . . . . . . . .  36

SECTION 6.07.  Compensation and Indemnity . . . . . . . . . . . . . . . .  36

SECTION 6.08.  Replacement of Indenture Trustee . . . . . . . . . . . . .  37

SECTION 6.09.  Successor Indenture Trustee by Merger  . . . . . . . . . .  38

SECTION 6.10.  Appointment of Co-Indenture Trustee or Separate Indenture
               Trustee  . . . . . . . . . . . . . . . . . . . . . . . . .  39

SECTION 6.11.  Eligibility; Disqualification  . . . . . . . . . . . . . .  40

SECTION 6.12.  Preferential Collection of Claims Against Issuer . . . . .  40

                                 ARTICLE VII

                        Noteholders' Lists and Reports

SECTION 7.01.  Issuer To Furnish Indenture Trustee Names and Addresses of
               Noteholders  . . . . . . . . . . . . . . . . . . . . . . .  41

SECTION 7.02.  Preservation of Information; Communications to
               Noteholders  . . . . . . . . . . . . . . . . . . . . . . .  41


SECTION 7.03.  Reports by Issuer  . . . . . . . . . . . . . . . . . . . .  41

SECTION 7.04.  Reports by Indenture Trustee . . . . . . . . . . . . . . .  42

                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

SECTION 8.01.  Collection of Money  . . . . . . . . . . . . . . . . . . .  42

SECTION 8.02.  Trust Accounts . . . . . . . . . . . . . . . . . . . . . .  43

SECTION 8.03.  General Provisions Regarding Accounts  . . . . . . . . . .  45

SECTION 8.04.  Release of Trust Estate  . . . . . . . . . . . . . . . . .  46

SECTION 8.05.  Opinion of Counsel . . . . . . . . . . . . . . . . . . . .  47

                                  ARTICLE IX

                           Supplemental Indentures

SECTION 9.01.  Supplemental      Indentures      Without      Consent      of
               Noteholders  . . . . . . . . . . . . . . . . . . . . . . .  47

SECTION 9.02.  Supplemental     Indentures      with     Consent      of
               Noteholders  . . . . . . . . . . . . . . . . . . . . . . .  48

SECTION 9.03.  Execution of Supplemental Indentures . . . . . . . . . . .  50

SECTION 9.04.  Effect of Supplemental Indenture . . . . . . . . . . . . .  50

SECTION 9.05.  Conformity with Trust Indenture Act  . . . . . . . . . . .  50

SECTION 9.06.  Reference in Notes to Supplemental Indentures  . . . . . .  51

                                  ARTICLE X

                             Redemption of Notes

SECTION 10.01. Redemption . . . . . . . . . . . . . . . . . . . . . . . .  51

SECTION 10.02. Form of Redemption Notice  . . . . . . . . . . . . . . . .  51

SECTION 10.03. Notes Payable on Redemption Date . . . . . . . . . . . . .  52

                                  ARTICLE XI

                                Miscellaneous

SECTION 11.01. Compliance Certificates and Opinions, etc. . . . . . . . .  52

SECTION 11.02. Form    of     Documents    Delivered     to    Indenture
               Trustee  . . . . . . . . . . . . . . . . . . . . . . . . .  54

SECTION 11.03. Acts of Noteholders  . . . . . . . . . . . . . . . . . . .  55

SECTION 11.04. Notices, etc., to Indenture Trustee, Issuer and Rating
               Agencies . . . . . . . . . . . . . . . . . . . . . . . . .  56

SECTION 11.05. Notices to Noteholders; Waiver . . . . . . . . . . . . . .  57

SECTION 11.06. Alternate Payment and Notice Provisions  . . . . . . . . .  57

SECTION 11.07. Conflict with Trust Indenture Act  . . . . . . . . . . . .  57

SECTION 11.08. Effect of Headings and Table of Contents . . . . . . . . .  58

SECTION 11.09. Successors and Assigns . . . . . . . . . . . . . . . . . .  58

SECTION 11.10. Separability . . . . . . . . . . . . . . . . . . . . . . .  58

SECTION 11.11. Benefits of Indenture  . . . . . . . . . . . . . . . . . .  58

SECTION 11.12. Legal Holidays . . . . . . . . . . . . . . . . . . . . . .  58

SECTION 11.13. GOVERNING LAW  . . . . . . . . . . . . . . . . . . . . . .  58

SECTION 11.14. Counterparts . . . . . . . . . . . . . . . . . . . . . . .  58

SECTION 11.15. Recording of Indenture . . . . . . . . . . . . . . . . . .  58

SECTION 11.16. Trust Obligation . . . . . . . . . . . . . . . . . . . . .  59

SECTION 11.17. No Petition  . . . . . . . . . . . . . . . . . . . . . . .  59

SECTION 11.18. Inspection . . . . . . . . . . . . . . . . . . . . . . . .  59


SCHEDULE A     -    Schedule of Receivables

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



     INDENTURE dated as of August  18, 1997, between BANKBOSTON  RECREATIONAL
VEHICLE ASSET BACKED TRUST 1997-1,  a Delaware business trust (the "Issuer"),
and THE CHASE  MANHATTAN BANK, a New York banking corporation, as trustee and
not in its individual capacity (the "Indenture Trustee").

     Each party agrees as follows for the  benefit of the other party and for
the equal and ratable benefit of the Holders of the Issuer's  Class A-1 Asset
Backed Notes,  Class A-2 Asset  Backed Notes, Class  A-3 Asset  Backed Notes,
Class A-4 Asset Backed Notes, Class  A-5 Asset Backed Notes, Class A-6  Asset
Backed  Notes, Class  A-7 Asset Backed  Notes, Class A-8  Asset Backed Notes,
Class A-9 Asset Backed Notes and Class A-10 Asset Backed Notes (together, the
"Notes"):

                               GRANTING CLAUSE

     The Issuer hereby Grants to the  Indenture Trustee at the Closing  Date,
as Indenture Trustee for  the benefit of the Holders of the Notes, all of the
Issuer's right, title  and interest  in and  to (a) the  Receivables and  all
moneys  received thereon  on  and  after August  18,  1997; (b) the  security
interests in  the Financed Vehicles  created pursuant to the  Receivables and
any other  interest of the Issuer in such Financed Vehicles; (c) any proceeds
with  respect  to  the  Receivables under  any  Insurance  Policies;  (d) any
proceeds  from  recourse to  Dealers;  (e) any Financed  Vehicle  acquired in
repossession;  (f) the contents  of  the Receivables  Files  and all  rights,
benefits and proceeds  arising therefrom or in connection  therewith; (g) all
funds on  deposit from time to time in Trust Accounts, and in all investments
and  proceeds thereof  (including all  income thereon  except for  Investment
Earnings in  the Collection Account);  (h) the Sale and  Servicing Agreement;
and (i) all present and future claims, demands,  causes of action and chooses
in action  in respect of any or  all of the foregoing and  all payments on or
under  and all proceeds of every kind and nature whatsoever in respect of any
or all  of the foregoing, including  all proceeds of  the conversion thereof,
voluntary  or involuntary,  into  cash  or other  liquid  property, all  cash
proceeds, accounts, accounts receivable, notes, drafts,  acceptances, chattel
paper,  checks, deposit  accounts, insurance  proceeds, condemnation  awards,
rights to payment of  any and every kind and  other forms of obligations  and
receivables, instruments and other property  which at any time constitute all
or  part of  or  are  included  in  the proceeds  of  any  of  the  foregoing
(collectively, the "Collateral").

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

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


                                  ARTICLE I

                  Definitions and Incorporation by Reference
                 ------------------------------------------

     SECTION 1.01.  (a)   Definitions.  Except as otherwise specified herein
                          -----------
or as the context  may otherwise require, capitalized terms  used herein have
the respective  meanings set forth  in Appendix A  to the Sale  and Servicing
Agreement dated as of August  18, 1997, among BankBoston Recreational Vehicle
Asset Backed Trust 1997-1 (the "Issuer"), Morgan  Stanley ABS Capital II Inc.
(the "Depositor") and BankBoston, N.A. (the "Servicer").

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

     "Commission" means the Securities and Exchange Commission.

     "indenture securities" means the Notes.

     "indenture security holder" means a Noteholder.

     "indenture to be qualified" means this Indenture.

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

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

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

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

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

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

          (iii)     "or" is not exclusive;

           (iv)     "including" means including without limitation;

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

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



                                  ARTICLE II

                                  The Notes
                                  ---------

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

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

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

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

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

     The Indenture  Trustee shall upon Issuer Order  authenticate and deliver
Class A-1  Notes for  original  issue in  an  aggregate principal  amount  of
$61,900,421, Class  A-2 Notes  for original issue  in an  aggregate principal
amount of  $102,187,000, Class A-3 Notes  for original issue in  an aggregate
principal  amount of $130,000,000,  Class A-4 Notes for  original issue in an
aggregate principal amount of $90,000,000, Class A-5 Notes for original issue
in  an  aggregate principal  amount  of  $115,000,000,  Class A-6  Notes  for
original issue  in an  aggregate principal amount  of $70,000,000,  Class A-7
Notes for  original issue  in an aggregate  principal amount  of $90,000,000,
Class  A-8  Notes for  original  issue in  an aggregate  principal  amount of
$37,100,000, Class  A-9 Notes  for original issue  in an  aggregate principal
amount of $85,000,000 and Class A-10 Notes for original issue in an aggregate
principal amount of $20,000,000.  The aggregate principal amount of Class A-1
Notes,  Class A-2 Notes, Class A-3  Notes, Class A-4 Notes,  Class A-5 Notes,
Class A-6  Notes, Class A-7  Notes,  Class A-8  Notes,  Class A-9  Notes  and
Class A-10  Notes outstanding  at any  time  may not  exceed such  respective
amounts except as provided in Section 2.05.

     Each Note  shall be  dated the date  of its  authentication.   The Notes
shall be issuable  as registered Notes in  the minimum denomination  of $1.00
and in integral multiples thereof.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     SECTION 2.07.  Payment of Principal and Interest; Defaulted Interest. 
                    -----------------------------------------------------
 (a)   The Class A-1  Notes, the  Class A-2 Notes,  the Class A-3  Notes, the
Class A-4  Notes,  the Class A-5  Notes, the  Class A-6 Notes,  the Class A-7
Notes,  the Class A-8  Notes, the  Class A-9 Notes  and the  Class A-10 Notes
shall accrue interest at the  Class A-1 Interest Rate, the Class A-2 Interest
Rate, the Class A-3 Interest Rate, the Class A-4 Interest Rate, the Class A-5
Interest Rate, the Class A-6 Interest  Rate, the Class A-7 Interest Rate, the
Class A-8 Interest  Rate,  the Class A-9  Interest  Rate and  the  Class A-10
Interest  Rate, respectively, as  set forth in  Exhibit A,  and such interest
shall be  due and payable on each Monthly Payment Date (or in the case of the
Class A-9 Notes on each Quarterly Payment Date) as specified therein, subject
to Section 3.01.  Any installment of interest  or principal payable on a Note
that is punctually paid or duly provided  for by the Issuer on the applicable
Monthly Payment Date shall be paid to  the Person in whose name such Note (or
one or more  Predecessor Notes)  is registered  on the Record  Date by  check
mailed first-class postage prepaid to such Person's address as it appears  on
the Note Register on such  Record Date, except that, unless  Definitive Notes
have been issued  pursuant to Section 2.12, with respect  to Notes registered
on  the Record  Date  in the  name  of the  nominee  of  the Clearing  Agency
(initially, such  nominee to be  Cede &  Co.), payment will  be made  by wire
transfer in  immediately available  funds to the  account designated  by such
nominee  and except  for  the  final installment  of  principal payable  with
respect to  such Note on a  Monthly Payment Date  or on the  applicable class
Stated Maturity Date (and except for the Redemption Price for any Note called
for redemption pursuant to Section 10.01)  which shall be payable as provided
below.   The funds represented by  any such checks returned undelivered shall
be held in accordance with Section 3.03.

     (b)  The principal of each Note shall be payable in installments on each
Monthly Payment Date (or in the case of the Class A-9 Notes on each Quarterly
Payment Date) (as provided in  the forms of the Notes set forth in Exhibit A;
provided, however, that the entire unpaid principal amount of each Note shall
be  due   and  payable  on   the  applicable  class  Stated   Maturity  Date.
Notwithstanding  the foregoing,  the entire  unpaid principal  amount of  the
Notes  shall be  due and  payable,  if not  previously paid,  if an  Event of
Default shall have occurred and be continuing and if the Indenture Trustee or
Holders of the Notes representing not less than a majority of the Outstanding
Amount of the Notes have declared the Notes to be immediately due and payable
in the manner provided in Section 5.02.  All principal payments on each Class
of Notes shall  be made pro  rata to the  Noteholders of such Class  entitled
thereto.  The  Indenture Trustee shall notify the Person in whose name a Note
is registered  at the  close of  business on  the Record  Date preceding  the
Monthly Payment  Date on which the Issuer  expects that the final installment
of principal of and  interest on such Note will be paid if  the Issuer or the
Servicer has notified the Indenture Trustee of such expectation at least five
Business Days  prior to such  Record Date.   Such notice  shall be mailed  or
transmitted by facsimile prior  to such final Monthly Payment Date  and shall
specify that such final  installment will be payable to the  Holder of record
as of the applicable Record Date only upon presentation and surrender of such
Note and  shall  specify the  place  where such  Note  may be  presented  and
surrendered  for payment  of such  installment.   Notices in  connection with
redemptions  of  Notes  shall  be   mailed  to  Noteholders  as  provided  in
Section 10.02.

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

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

     SECTION 2.09.  Reserved.
                    --------

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

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

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

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

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

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

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

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

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


                                 ARTICLE III

                                  Covenants
                                  ---------

     SECTION 3.01.  Payment of Principal and Interest.   The Issuer will duly
                    ---------------------------------
and  punctually pay the  principal of and  interest, if any,  on the Notes in
accordance with the terms of the Notes and this Indenture.   Without limiting
the  foregoing, subject  to  Section 8.02(c),  the Issuer  will  cause to  be
distributed all  amounts on  deposit in  the Note  Distribution Account  on a
Monthly Payment  Date deposited  therein pursuant to  the Sale  and Servicing
Agreement  (i)  for the  benefit  of the  Class A-1  Notes, to  the Class A-1
Noteholders,  (ii) for the benefit  of the Class A-2  Notes, to the Class A-2
Noteholders, (iii) for the benefit of  the Class A-3 Notes, to the  Class A-3
Noteholders, (iv)  for the benefit of  the Class A-4 Notes, to  the Class A-4
Noteholders, (v) for  the benefit of  the Class A-5  Notes, to the  Class A-5
Noteholders, (vi)  for the benefit  of the Class A-6 Notes,  to the Class A-6
Noteholders, (vii) for  the benefit of the Class A-7  Notes, to the Class A-7
Noteholders, (viii)  for the benefit of the Class A-8 Notes, to the Class A-8
Noteholders, (ix) for the  benefit of the Class A-9  Notes, to the  Class A-9
Noteholders (or on  any Nonquarterly Payment Date, to the  Class A-9 Interest
Account or the  Class A-9 Principal Account,  as applicable) and (x)  for the
benefit  of the  Class A-10 Notes,  to the  Class A-10 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, the Class  A-9 Interest Account, the Class A-9 Principal Account and
the Note  Distribution Account pursuant  to Section 8.02(c) shall be  made on
behalf of the Issuer by the Indenture Trustee or by another Paying Agent, and
no  amounts so withdrawn from the  Collection Account, the Class A-9 Interest
Account, the  Class A-9 Principal  Account and the Note  Distribution Account
for payments of Notes shall be paid  over to the Issuer except as provided in
this Section.

     On  each Monthly  Payment Date  and  Redemption Date,  the Issuer  shall
deposit  or cause  to  be  deposited  in the  Note  Distribution  Account  an
aggregate sum sufficient to pay the amounts then becoming due under the Notes
(or with respect to the Class A-9 Notes on any Nonquarterly Payment Date, the
amount required  to be deposited into the Class  A-9 Interest Account and the
Class A-9 Principal Account), such sum to be held in trust for the benefit of
the  Persons entitled thereto, and (unless  the Paying Agent is the Indenture
Trustee) shall promptly notify the Indenture Trustee of its action or failure
so to act.

     The Issuer will cause each Paying Agent other than the Indenture Trustee
to execute and deliver  to the Indenture Trustee an instrument  in which such
Paying Agent shall  agree with the  Indenture Trustee (and  if the  Indenture


Trustee acts as Paying Agent, it hereby so agrees), subject to the provisions
of this Section, that such Paying Agent will:

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

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

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

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

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

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

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

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

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

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

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

          (iii)     enforce any of the Collateral; or

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

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

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

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

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

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

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

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

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

     (f)  (Reserved.)

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

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

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

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

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

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

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

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

     SECTION 3.10.  Issuer May Consolidate, etc., Only on Certain Terms.  
                    ---------------------------------------------------

(a)  The Issuer shall not consolidate or merge with or into any other Person,
unless:

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

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

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

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

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

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

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

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

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

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

          (iv) the  Issuer shall  have received  an Opinion  of  Counsel (and
     shall have  delivered copies  thereof to the  Indenture Trustee)  to the


     effect  that such  transaction will  not have  any material  adverse tax
     consequence to the Issuer, any Noteholder or any Certificateholder;

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

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

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

     (b)  Upon a  conveyance or transfer of the  assets and properties of the
Issuer including the Trust Estate pursuant to Section 3.10(b), (i) the Person
acquiring such  assets and  properties shall succeed  to, and  be substituted
for, and  may  exercise every  right  and power  of,  the Issuer  under  this
Indenture with the same effect as if such Person had been named as the Issuer
herein and  (ii) BankBoston Recreational  Vehicle Asset  Backed Trust  1997-1
will be released  from every covenant and  agreement of this Indenture  to be
observed or  performed on the  part of the  Issuer with respect to  the Notes
immediately  upon the  delivery of  written notice  to the  Indenture Trustee
stating that BankBoston Recreational Vehicle  Asset Backed Trust 1997-1 is to
be so released.

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

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

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

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

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

     SECTION 3.17.  (Reserved)
                    ----------

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

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

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


                                  ARTICLE IV

                          Satisfaction and Discharge
                          --------------------------

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

          (A)  either

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

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


               a.   have become due and payable,

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

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

     and  the Issuer,  in the case  of a.,  b. or  c. above,  has irrevocably
     deposited  or caused  to  be irrevocably  deposited  with the  Indenture
     Trustee cash or  direct obligations of or obligations  guaranteed by the
     United  States of  America (which  will mature  prior to  the date  such
     amounts are payable), in trust for such purpose, in an amount sufficient
     to  pay  and  discharge  the  entire  indebtedness  on  such  Notes  not
     theretofore delivered to the Indenture Trustee for cancellation when due
     to the applicable final scheduled  Monthly Payment Date (or in  the case
     of the Class A-9  Notes the Quarterly Payment  Date) or Redemption  Date
     (if  Notes   shall  have   been  called   for  redemption  pursuant   to
     Section 10.01(a)), as the case may be;

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

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

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

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


                                  ARTICLE V

                                   Remedies
                                   --------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                  ARTICLE VI

                            The Indenture Trustee
                            ---------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



                                 ARTICLE VII

                        Noteholders' Lists and Reports
                        ------------------------------

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

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

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

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

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

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

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

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

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

     SECTION 7.04.  Reports by Indenture Trustee.   If required by TIA
                    ----------------------------


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

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


                                 ARTICLE VIII

                     Accounts, Disbursements and Releases
                    ------------------------------------

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

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

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

     (c)  On each  Monthly Payment  Date and Redemption  Date, the  Indenture
Trustee  shall distribute  all amounts  on deposit  in the  Note Distribution
Account to Noteholders in respect of  the Notes (or in the case of  the Class
A-9 Notes on each Nonquarterly Payment  Date shall make the deposits provided
for below) to the extent of amounts due and unpaid on the Notes for principal
and interest  (including any premium)  in the  following amounts  and in  the
following    order   of   priority   (except   as   otherwise   provided   in
Section 5.04(b)):

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

     for each Nonquarterly Payment Date (other than any Redemption Date), (1)
     -------------------------------------------------------------------
for each Class of Notes, other than  the Class A-9 Notes, accrued and  unpaid
interest on each such Class  of Notes shall be distributed to the  Holders of
Notes  of such Class and (2) for the  Class A-9 Notes, one-third of the total
amount of accrued and unpaid interest that will be due on the Class A-9 Notes
on the  next Quarterly  Payment Date  will be  deposited into  the Class  A-9
Interest Account, with any  shortfall in such amounts  to be allocated  among
each Class  pro rata based on the  ratio for each Class of  (x) the amount of
interest due to  be distributed on (or  deposited with respect to)  each such
Class to (y) the total of such amounts; and

     for each Quarterly Payment Date and each Redemption Date, for each Class
     --------------------------------------------------------
of Notes accrued  and unpaid interest on  each such Class  of Notes shall  be
distributed  to the Holders of such  Class, but for the  Class A-9 Notes such
amount as distributed from the Note Distribution Account shall be reduced  by
the amount to be distributed to  the Class A-9 Noteholders on such  Quarterly
Payment Date or Redemption Date from the Class A-9 Interest Account, and with
any shortfall in such amounts to be allocated among each Class pro rata based
on  the  ratio  for each  Class  of (x)  the  amount  of interest  due  to be
distributed on each such Class (but  in the case of the Class A-9  Notes only
the amount  to be  distributed from  the  Note Distribution  Account on  such
Quarterly Payment Date) to (y) the total of such amounts; 

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

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

               (2)  in  the case  of this  clause (2), only  for the  Monthly
          Payment Dates occurring on or after August, 1999, to the Holders of
          the  Class A-10 Notes on account of principal until the Outstanding
          Amount of the Class A-10 Notes is reduced to $10,000,000;

               (3)   in the  case of this  clause (3),  only for  the Monthly
          Payment Dates occurring on or after August, 2000, to the Holders of
          the Class A-10  Notes on account of principal until the Outstanding
          Amount of the Class A-10 Notes is reduced to zero;

               (4)   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;

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

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

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

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

               (9)   to the  Holders of  the  Class A-7 Notes  on account  of
          principal until the  Outstanding Amount of  the Class A-7 Notes  is
          reduced to zero;

               (10)  to the  Holders of  the  Class A-8 Notes  on account  of
          principal until  the Outstanding Amount  of the Class A-8  Notes is
          reduced to zero;

               (11)   to the  Holders of  the Class A-9  Notes on  account of
          principal  (but in  the case  of  a Nonquarterly  Payment Date,  by
          depositing such amount  into the Class A-9 Principal Account) until
          the Outstanding Amount  of the Class A-9 Notes is  reduced to zero,
          such  Outstanding Amount to  be determined  solely for  purposes of
          this clause  (11) by  assuming that the  Outstanding Amount  of the
          Class A-9 Notes has been reduced  by any deposits to the Class  A-9
          Principal Account since the preceding Quarterly Payment Date); and

               (12) in the case of this clause (12), only for Monthly Payment
          Dates occurring  prior  to August,  1999,  or, if  the  Outstanding
          Amount of the  Class A-10 Notes has been reduced  to $10,000,000 or
          less,  occurring  prior to  August  2000,  to  the Holders  of  the
          Class A-10  Notes on  account of  principal  until the  Outstanding
          Amount of the Class A-10 Notes is reduced to zero;

     (d)   On each  Quarterly Payment Date  and any Redemption  Date, (i) the
Indenture Trustee will withdraw the aggregate amount  on deposit in the Class
A-9  Interest Account  (other  than  any investment  income  thereon that  is
payable to the Servicer pursuant to Section 5.01(b) of the Sale and Servicing
Agreement)  and will  distribute such  amount as  interest  to the  Class A-9
Noteholders and (ii) the Indenture Trustee will withdraw the aggregate amount
on  deposit in  the  Class A-9  Principal Account  and  will distribute  such
amount,  as  a  distribution  on  account  of  principal, to  the  Class  A-9
Noteholders.

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

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

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

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

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

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

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


                                  ARTICLE IX

                           Supplemental Indentures
                           -----------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          (vi) modify any of the provisions  of this Indenture in such manner
     as to affect the calculation of the amount of any payment of interest or
     principal due on any Note on any Monthly Payment Date (or in the case of
     the  Class  A-9  Notes  any  Quarterly  Payment   Date)  (including  the
     calculation of any of the  individual components of such calculation) or
     to affect  the rights of  the Holders  of Notes  to the  benefit of  any
     provisions for the  mandatory redemption of the  Notes contained herein;
     or

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

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

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

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

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

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

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

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


                                  ARTICLE X

                             Redemption of Notes
                             -------------------

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

     (b)  In the event  that the  assets of  the Trust are  sold pursuant  to
Section 9.02  of the  Trust Agreement,  all  amounts on  deposit in  the Note
Distribution Account and in the Class A-9 Interest Account and the  Class A-9
Principal 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 40 days prior to the Redemption Date,
whereupon all such amounts shall be payable on the Redemption Date.

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

     All notices of redemption shall state:

          (i)  the Redemption Date;

          (ii) the Redemption Price; and

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

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

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

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


                                  ARTICLE XI

                                Miscellaneous
                                -------------

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

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

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

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

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

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

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

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

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

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

          (v)  Notwithstanding  any  other  provision  of  this Section,  the
     Issuer may,  without  compliance  with  the requirements  of  the  other
     provisions  of this Section,  (A) collect, liquidate,  sell or otherwise
     dispose  of  Receivables or  Financed  Vehicles  as  and to  the  extent
     permitted  or required by the Basic Documents and (B) make cash payments
     out of the Trust Accounts as and to  the extent permitted or required by
     the  Basic  Documents, so  long  as  the  Issuer  shall deliver  to  the
     Indenture  Trustee every  six months,  commencing February 18,  1998, an
     Officer's Certificate of the Issuer stating that all the dispositions of
     Collateral described  in clauses (A)  or (B) above that  occurred during
     the  preceding six  calendar months were  in the ordinary  course of the
     Issuer's  business  and  that  the  proceeds  thereof  were  applied  in
     accordance with the Basic Documents.

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

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

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

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

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

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

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

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

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

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

          (ii) the Issuer by the Indenture Trustee or by any Noteholder shall
     be  sufficient for  every purpose  hereunder  if in  writing and  mailed
     first-class,  postage prepaid  to the  Issuer addressed to:   BankBoston
     Recreational Vehicle  Asset Backed  Trust 1997-1, in  care of  the Owner
     Trustee  at  its  Corporate  Trust  Office,  or  at  any  other  address
     previously furnished in writing to  the Indenture Trustee by the Issuer.
     The Issuer shall  promptly transmit any notice  received by it  from the
     Noteholders to the Indenture Trustee.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                         BANKBOSTON RECREATIONAL  VEHICLE ASSET  BACKED TRUST
                         1997-1,

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



                              by: /s/ Patricia A. Evans
                                  _______________________________
                                   Name:  Patricia A. Evans 
                                   Title: Financial Services Officer



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



                         by:  /s/ Daniel C. Brown
                              ___________________________________            
                              Name:  Daniel C. Brown
                              Title: Asst. Vice President


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


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

     GIVEN UNDER MY  HAND AND SEAL  OF OFFICE,  this  18th   day  of  August,
1997.

               /s/ James M. Wulffleff
               _______________________________________________
               Notary Public in and for the State of New York.



My commission expires:

February 24, 1999
________________________________________________


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


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

     GIVEN  UNDER   MY  HAND  AND  SEAL   OF  OFFICE,  this   18th   day   of
August, 1997.



             /s/ James M. Wulffleff                                        
     ----------------------------------------------------------------------
                              Notary Public in and for the State of New York.



My commission expires:

February 24, 1999
________________________________________



                                  SCHEDULE A



                   Provided to the Owner Trustee at Closing



                                             EXHIBIT A


                            (FORM OF CLASS A NOTE)


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


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


REGISTERED                                                      $____________

Class A-() Interest Rate: __%

No. R-__                                               CUSIP NO. ____________

          BANKBOSTON RECREATIONAL VEHICLE ASSET BACKED TRUST 1997-1

                        CLASS A-__ ASSET BACKED NOTES

     BankBoston  Recreational Vehicle Asset  Backed Trust 1997-1,  a business
trust organized and existing under the laws  of the State of Delaware (herein
referred to as the "Issuer"), for  value received, hereby promises to pay  to
__________, or registered assigns, the principal sum of                    
                                                        -------------------
         DOLLARS payable on each (Monthly)(Quarterly) Payment Date in an
- --------
amount  equal  to the  result  obtained  by  multiplying (i) a  fraction  the
numerator  of  which  is  $____________  and  the  denominator  of  which  is
$_________________________ by (ii) the aggregate amount, if any, payable from
the  Note Distribution  Account  (and  the Class  A-9  Principal Account)  in
respect of principal  on the Class A-__ Notes pursuant to Section 3.01 of the
Indenture dated as  of August 18, 1997 (the  "Indenture"), between the Issuer
and The  Chase Manhattan Bank, a  New York banking  corporation, as Indenture
Trustee (the "Indenture Trustee"); provided,  however, that the entire unpaid
principal amount of this Note shall be due and payable  on the earlier of the
______________  ______ (Monthly)(Quarterly)  Payment  Date  (the "Class  A-__
Stated Maturity") and the Redemption  Date, if any, pursuant to Section 10.01
of  the Indenture.  Capitalized  terms used  but  not defined  herein  are as
defined in the Indenture, which also  contains rules as to construction  that
shall be applicable herein.

     The Issuer will  pay interest on this  Note at the rate per  annum shown
above on each  (Monthly)(Quarterly) Payment Date until the  principal of this
Note is paid  or made available for payment, on the  principal amount of this
Note  outstanding on the  preceding (Monthly)(Quarterly) Payment  Date (after
giving  effect   to  all  payments   of  principal  made  on   the  preceding
(Monthly)(Quarterly) Payment Date), subject to certain  limitations contained
in the last sentence of Section 3.01 of the Indenture.  Interest on this Note
will accrue for each (Monthly)(Quarterly)  Payment Date from the Closing Date
(in the  case of  the first (Monthly)(Quarterly)  Payment Date) (or  from the
most recent  Monthly Payment  Date on  which interest  has been  paid to  but
excluding such Monthly  Payment Date) (or from  the first day of  the (third)
calendar month  preceding the  month of  the applicable  (Monthly)(Quarterly)
Payment Date  to and including the last  day of (such)   (the) calendar month
(preceding  the month  of such Quarterly  Payment Date)).   (Interest will be
computed on the basis of a 360-day year  of twelve 30-day months.)  (Interest
will be computed on the  basis of the actual number  of days in each  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:                         BANKBOSTON  RECREATIONAL  VEHICLE  ASSET BACKED
                              TRUST 1997-1,

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

                              as Owner Trustee under the Trust Agreement,


                              by:                               
                                   -----------------------------
                                   Authorized Signatory

                   TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

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


                         by:                                      
                              ------------------------------------
                         Authorized Officer


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

     The  Class A-1  Notes, the  Class A-2 Notes,  the Class  A-3 Notes,  the
Class A-4  Notes, the  Class A-5 Notes,  the Class  A-6 Notes,  the Class A-7
Notes, the  Class A-8 Notes, the  Class A-9  Notes and  the Class A-10  Notes
(together, the "Notes"), are and will be equally and ratably secured, subject
to the  Indenture, by the collateral pledged as security therefor as provided
in the Indenture.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                  ASSIGNMENT


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


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

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


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

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

Dated:                                                         */
       -----------------    ------------------------------------
                              Signature Guaranteed:


                                                                */
                            -------------------------------------

________________________

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

                                                                    EXHIBIT B

                     (Form of Note Depository Agreement)


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


                                                                  
           ------------------------------------------------------
                               (Name of Issuer)


                                                                  
           ------------------------------------------------------
                              (Name of Trustee)

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

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



     Re: 
          ------------------------------------------------------

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

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

                                             



                             (Issue Description)

Ladies and Gentlemen:


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

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


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

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

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

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

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

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

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

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

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



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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  
  Received and Accepted:
  THE DEPOSITORY TRUST COMPANY

  By: 


  cc:  Underwriter
       Underwriter's Counsel


                                                                   SCHEDULE A


                                                                       

                                                                        
                               (Describe Issue)


CUSIP     Principal Amount    Maturity Date  Interest Rate

                                                                   SCHEDULE B
                                                                   ----------

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


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

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

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

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

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

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

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

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

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

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

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

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

                                                                 EXHIBIT 99.3

                                                               EXECUTION COPY





                     AMENDED AND RESTATED TRUST AGREEMENT


                                    among


                     MORGAN STANLEY ABS CAPITAL II INC.,
                                as Depositor,


                                     and


                          WILMINGTON TRUST COMPANY,
                               as Owner Trustee


                                     and


                        RV MARINE FUNDING CORPORATION


                         Dated as of August 18, 1997





                              TABLE OF CONTENTS
                                                                        Page 
                                                                       -----

ARTICLE I

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

ARTICLE II

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

                                 ARTICLE III

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

ARTICLE IV

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

ARTICLE V

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

ARTICLE VI

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

ARTICLE VII

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

ARTICLE VIII

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

ARTICLE IX

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

ARTICLE X

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

ARTICLE XI

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

     EXHIBIT A

Form of Trust Certificate

     EXHIBIT B


Form of Certificate of Trust of BankBoston Recreational Vehicle Asset Backed
Trust 1997-1  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . B-1

     EXHIBIT C


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

     AMENDED AND RESTATED TRUST AGREEMENT dated  as of August 18, 1997, among
     MORGAN STANLEY ABS CAPITAL II INC., a Delaware corporation, as depositor
     (the  "Depositor"),   WILMINGTON  TRUST  COMPANY,  a   Delaware  banking
     corporation,  as  owner trustee  (the  "Owner  Trustee") and  RV  MARINE
     FUNDING  CORPORATION  (the  "Company"), a  Delaware  corporation  and an
     affiliate  of  BankBoston,  N.A., a  national  banking  association (the
     "Bank").



                                  ARTICLE I

                                 Definitions
                                 -----------

     SECTION  1.01. Capitalized Terms.  For all purposes of this Agreement,
                    -----------------
capitalized terms used herein shall have the meanings set forth in Appendix A
to the  Sale  and Servicing  Agreement dated  as of  August  18, 1997,  among
BankBoston  Recreational Vehicle Asset Backed Trust 1997-1 (the "Trust"), the
Depositor and the Bank.

     SECTION  1.02. Other Definitional Provisions.  
                    -----------------------------

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

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

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

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

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

                                  ARTICLE II

                                 Organization
                                 ------------

     SECTION  2.01. Name.  The Trust created hereby shall be known as
                    ----
"BankBoston Recreational  Vehicle Asset Backed  Trust 1997-1," in  which name
the  Owner Trustee may  conduct the business  of the Trust,  make and execute
contracts and other instruments on behalf of the Trust and sue and be sued.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     SECTION  2.10. Representations and Warranties of Depositor and Company. 
                    -------------------------------------------------------

     (a)  The  Depositor hereby represents and  warrants to the Owner Trustee
that:

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

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

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

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

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

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

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

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

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

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

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

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

     SECTION  2.12. Federal Income Tax Allocations.  Net income of the Trust
                    ------------------------------
for any month as determined for federal income tax purposes (and each item of
income, gain, loss and deduction entering into the computation thereof) shall
be allocated to the Certificateholders as of  the first day following the end
of such month,  in proportion to their ownership of principal amount of Trust
Certificates on such  date, to  the extent  of any  net income  of the  Trust
(including any amounts to  be distributed to the  Certificateholders pursuant
to the Sale and Servicing Agreement).

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

     SECTION  2.13. Administrative Duties.
                    ---------------------

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

          (b)  Duties with Respect to the Trust.
               --------------------------------

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

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

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

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

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

                                 ARTICLE III

                 Trust Certificates and Transfer of Interests
                --------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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


     SECTION  3.09. RESERVED.
                    --------

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

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

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

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

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

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

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

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

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

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

                                  ARTICLE IV

                           Actions by Owner Trustee
                           ------------------------

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

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

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

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

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

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

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

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

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

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

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



                                  ARTICLE V

                  Application of Trust Funds; Certain Duties
                  ------------------------------------------

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

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

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

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

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

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

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

     SECTION  5.05. Accounting and Reports to  Certificateholders, Internal
                    -------------------------------------------------------
Revenue Service and Others.  The Depositor shall (a) maintain (or cause to 
- --------------------------
be  maintained) the  books of  the Trust  on a  calendar  year basis  and the
accrual method of  accounting, (b) deliver to each  Certificateholder, as may
be required by the Code and applicable Treasury Regulations, such information
as may be required (including Schedule K-1) to enable  each Certificateholder
to  prepare  its federal  and  state income  tax  returns, (c) file  such tax
returns relating to  the Trust (including  a partnership information  return,
IRS Form 1065) and make  such elections as from time to  time may be required
or appropriate  under any applicable state or federal  statute or any rule or
regulation thereunder  so as  to maintain the  Trust's characterization  as a
partnership for federal income tax purposes, (d) cause such tax returns to be
signed in the manner required by law and (e) collect or cause to be collected
any withholding  tax as described  in and in accordance  with Section 5.02(c)
with respect  to income  or distributions to  Certificateholders.   The Owner
Trustee  shall elect  under Section 1278  of the  Code to  include in  income
currently any market  discount that accrues with respect  to the Receivables.

The Owner Trustee shall  not make the election provided  under Section 754 of
the Code.

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

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



                                  ARTICLE VI

                    Authority and Duties of Owner Trustee
                    -------------------------------------

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

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

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

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

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

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

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

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

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



                                 ARTICLE VII

                           Concerning Owner Trustee
                           ------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     SECTION  7.06. Owner Trustee Not Liable for Trust Certificates or
                    --------------------------------------------------
Receivables.  The recitals contained herein and in the Trust Certificates
- -----------
(other than the signature  and countersignature of  the Owner Trustee on  the
Trust Certificates)  shall be taken as  the statements of  the Depositor, and
the Owner Trustee assumes no responsibility for the correctness thereof.  The
Owner Trustee makes  no representations as to the validity  or sufficiency of
this  Agreement, of any  Basic Document or  of the  Trust Certificates (other
than the signature  and countersignature of  the Owner Trustee  on the  Trust
Certificates) or the Notes,  or of any Receivable or related  documents.  The
Owner Trustee shall  at no time have  any responsibility or liability  for or
with respect to  the legality, validity and enforceability  of any Receivable
or  the  perfection and  priority  of any  security interest  created  by any
Receivable in any Financed Vehicle 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 Vehicle;  the existence and enforceability  of any
insurance  thereon; the  existence  and  contents of  any  Receivable on  any
computer or  other record  thereof; the  validity  of the  assignment of  any
Receivable to the Trust or of any intervening assignment; the completeness of
any  Receivable;  the  performance  or  enforcement  of  any Receivable;  the
compliance by the Depositor, the Company or the Servicer with any warranty or
representation made  under any Basic  Document or in any  related document or
the accuracy  of any such  warranty or representation,  or any action  of the
Indenture Trustee or the Servicer or any subservicer taken in the name of the
Owner Trustee.

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

                                 ARTICLE VIII

                        Compensation of Owner Trustee
                       -----------------------------

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

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

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



                                  ARTICLE IX

                        Termination of Trust Agreement
                        ------------------------------

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

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

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

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

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

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


                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees
            ------------------------------------------------------


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                  ARTICLE XI

                                Miscellaneous
                                -------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



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


                              MORGAN STANLEY ABS CAPITAL II INC.,
                              as Depositor


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




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


                              By: /s/ Patricia A. Evans
                                  -----------------------------
                                   Name:  Patricia A. Evans
                                   Title: Financial Services Officer





                              RV MARINE FUNDING CORPORATION 


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

                                                                    EXHIBIT A

                          Form of Trust Certificate
                         -------------------------


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

                   (THIS CERTIFICATE IS NON-TRANSFERABLE.)


NUMBER                                                           $___________
R-__                                                    CUSIP NO. ___________


          BANKBOSTON RECREATIONAL VEHICLE ASSET BACKED TRUST 1997-1

                       ______% 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  and
recreational vehicles.

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

     THIS CERTIFIES THAT _________________ is the registered owner of      
                                                                      -----
                              DOLLARS nonassessable, fully-paid, fractional
- -----------------------------
undivided  interest in  BankBoston Recreational  Vehicle  Asset Backed  Trust
1997-1  (the  "Trust"),  formed by  Morgan  Stanley  ABS Capital  II  Inc., a
Delaware corporation (the "Depositor").


                OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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


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





by:                                             
    --------------------------------------------
     Authorized Signatory
                                        by:                       
                                            ----------------------
                                             Authorized Signatory

     The Trust was created  pursuant to a Trust Agreement dated  as of August
11,  1997, (as may be  amended or supplemented from time  to time, the "Trust
Agreement"),  among the Depositor, Wilmington Trust Company, as owner trustee
(the "Owner  Trustee") and RV  Marine Funding Corporation (the  "Company"), a
summary of certain of the pertinent  provisions of which is set forth  below.
To the extent not otherwise defined herein, the capitalized terms used herein
have the meanings assigned  to them in Appendix A  to the Sale and  Servicing
Agreement dated as of August 18, 1997, (as amended and supplemented from time
to time, the "Sale and Servicing Agreement"), among the  Trust, the Depositor
and the Servicer.

     This Certificate is  one of the duly authorized  Certificates designated
as   "6.98%  Asset   Backed   Certificates"   (herein   called   the   "Trust
Certificates").  Also issued under an  Indenture dated as of August 18,  1997
(the  "Indenture"),  between the  Trust  and  The  Chase Manhattan  Bank,  as
indenture  trustee, are  the ten  classes of  Notes designated  as "Class A-1
Asset Backed Notes", "Class A-2  Asset Backed Notes", "Class A-3 Asset Backed
Notes",  "Class A-4  Asset  Backed Notes",  "Class A-5  Asset Backed  Notes",
"Class A-6  Asset Backed Notes",  "Class A-7 Asset Backed Notes",  "Class A-8
Asset Backed  Notes", "Class  A-9 Asset Backed  Notes" and  "Class A-10 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 and recreational
vehicles  (collectively,  the  "Receivables"),  all  monies  due  under  such
Receivables on or after August 18,   1997, 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 15th  day of
each month or, if such 15th day is not a Business Day,  the next Business Day
(each, a "Monthly Payment Date"), commencing on ______________, 199__, to the
Person  in whose name  this Trust Certificate  is registered at  the close of
business on  the day immediately preceding  such Monthly Payment Date,  or if
Definitive Certificates are issued, the last day of the immediately preceding
month  (the  "Record  Date"), such  Certificateholder's  fractional undivided
interest  in the  amount  to  be distributed  to  Certificateholders on  such
Monthly  Payment Date.   No distributions  of principal  will be made  on any
Certificate until all  of the Notes  have been paid in  full. (The Holder  of
this Trust Certificate will also be entitled to receive distributions on each
Monthly  Payment Date pursuant  to Section 5.06(b) of  the Sale and Servicing
Agreement.  On  the Monthly Payment  Date on which the  aggregate Certificate
Balance  of the  Trust  Certificates has  been  reduced to  zero,  the assets
remaining after payment  of all expenses will be distributed to the Holder of
this Trust Certificate.

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

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

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

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

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

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

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

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


                              BANKBOSTON  RECREATIONAL  VEHICLE  ASSET BACKED
                              TRUST 1997-1

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


Dated:                        by:                       
                                  ----------------------
                                   Authorized Signatory



                        (REVERSE OF TRUST CERTIFICATE)


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

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

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

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

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

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

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


                                  ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY OR 
OTHER IDENTIFYING NUMBER OF ASSIGNEE




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

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


Dated:

                         ___________________________________________*/

                                   Signature Guaranteed:


                                ____________________________*/


_________________

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


                                                                    EXHIBIT B

Form of Certificate of Trust of BankBoston Recreational Vehicle Asset Backed
- ----------------------------------------------------------------------------
Trust 1997-1
- ------------


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

          2.  Delaware Trustee.  The name and business address of the trustee
              ----------------
of      the     Trust      in     the      State      of     Delaware      is
____________________________________, Attention:  _______________________.

          3.  Effective Date.  This Certificate of Trust shall be effective
              --------------
upon its filing with the Secretary of State of the State of Delaware.

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


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


                               By: __________________________________________
                                    Name:  
                                    Title: 

                                                                    EXHIBIT C

                   Form of Certificate Depository Agreement
                  ----------------------------------------


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


                                                                  
           ------------------------------------------------------
                               (Name of Issuer)


                                                                  
           ------------------------------------------------------
                              (Name of Trustee)

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

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

     Re: _________________________________________________ 


                             (Issue Description)

Ladies and Gentlemen:


     This letter sets forth our understanding with respect to certain matters
relating to the above-referenced issue  (the "Securities").  Trustee will act
as trustee with respect to the Securities pursuant to a trust agreement dated
as of August ___, 1997 (the "Document"). 


_____________________________________________________ (the  "Underwriter") is
distributing the Securities through The Depository Trust Company ("DTC").

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

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

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

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

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

                    Manager; Call Notification Department
                    The Depository Trust Company
                    711 Stewart Avenue


                    Garden City, NY 11530-4719

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  
  Notes:                                  Very truly yours,
  ------
  A.  If there is a Trustee (as
  defined in this Letter of               ----------------------------------
  Representations), Trustee as well                     (Issuer)
  as Issuer must sign this Letter. 
  If there is no Trustee, in signing      By: 
  this Letter Issuer itself                   ------------------------------
  undertakes to perform all of the          (Authorized Officer's Signature)
  obligations set forth herein.

  B. Schedule B contains statements       ----------------------------------
  that DTC believes accurately                         (Trustee)
  describe DTC, the method of
  effecting book-entry transfers of       By: 
  securities distributed through              ------------------------------
  DTC, and certain related matters.         (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
- -----     ----------------    -------------  -------------

                                                                   SCHEDULE B
                                                                   ----------

                     SAMPLE OFFICIAL STATEMENT LANGUAGE 


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


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

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

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

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

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


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

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

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

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

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

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

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

                                                                 EXHIBIT 99.4







                         SALE AND SERVICING AGREEMENT



                                   between


          BANKBOSTON RECREATIONAL VEHICLE ASSET BACKED TRUST 1997-1,
                                   Issuer,


                                     and


                     MORGAN STANLEY ABS CAPITAL II INC.,
                                  Depositor


                                     and


                               BANKBOSTON, N.A.
                             Seller and Servicer


                         Dated as of August 18, 1997




                              TABLE OF CONTENTS
                              -----------------
                                                                         Page
                                                                         ----

                                  ARTICLE I

                                 Definitions

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

                                  ARTICLE II

                          Conveyance of Receivables

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

                                 ARTICLE III

                               The Receivables

     SECTION 3.01.  Representations and Warranties of the
                      Bank with Respect to the Receivables  . . . . . . .   4
     SECTION 3.02.  Representations and Warranties of the
                      Depositor with Respect to the
                      Receivables . . . . . . . . . . . . . . . . . . . .  10


     SECTION 3.03.  Custody of Receivable Files . . . . . . . . . . . . .  12
     SECTION 3.04.  Duties of Servicer as Custodian . . . . . . . . . . .  13
     SECTION 3.05.  Instructions; Authority To Act  . . . . . . . . . . .  13
     SECTION 3.06.  Custodian's Indemnification . . . . . . . . . . . . .  14
     SECTION 3.07.  Effective Period and Termination  . . . . . . . . . .  14

                                  ARTICLE IV

                 Administration and Servicing of Receivables

     SECTION 4.01.  Duties of Servicer  . . . . . . . . . . . . . . . . .  14
     SECTION 4.02.  Collection and Allocation of Receivable
                      Payments  . . . . . . . . . . . . . . . . . . . . .  15
     SECTION 4.03.  Realization upon Receivables  . . . . . . . . . . . .  16
     SECTION 4.04.  Physical Damage Insurance . . . . . . . . . . . . . .  16
     SECTION 4.05.  Maintenance of Security Interests in
                      Financed Vehicles . . . . . . . . . . . . . . . . .  16
     SECTION 4.06.  Covenants of Servicer . . . . . . . . . . . . . . . .  16
     SECTION 4.07.  Purchase of Receivables upon Breach . . . . . . . . .  16
     SECTION 4.08.  Servicing Fee . . . . . . . . . . . . . . . . . . . .  17
     SECTION 4.09.  Servicer's Certificate  . . . . . . . . . . . . . . .  17
     SECTION 4.10.  Annual Statement as to Compliance; Notice
                      of Default  . . . . . . . . . . . . . . . . . . . .  18
     SECTION 4.11.  Annual Independent Certified Public
                      Accountants' Report . . . . . . . . . . . . . . . .  18
     SECTION 4.12.  Access to Certain Documentation and
                      Information Regarding Receivables;
                      Noteholder's Right to Examine Bank
                      Records; Access to Certain
                      Documentation . . . . . . . . . . . . . . . . . . .  19
     SECTION 4.13.  Servicer Expenses . . . . . . . . . . . . . . . . . .  19
     SECTION 4.14.  Appointment of Subservicer  . . . . . . . . . . . . .  19
     SECTION 4.15.  Fidelity Bond; Errors and Omissions
                      Insurance . . . . . . . . . . . . . . . . . . . . .  20

                                  ARTICLE V

                                Distributions;
               Statements to Noteholders and Certificateholders

     SECTION 5.01.  Establishment of Trust Accounts . . . . . . . . . . .  20
     SECTION 5.02.  Collections . . . . . . . . . . . . . . . . . . . . .  23
     SECTION 5.03.  Application of Collections  . . . . . . . . . . . . .  23
     SECTION 5.04.  Advances  . . . . . . . . . . . . . . . . . . . . . .  24
     SECTION 5.05.  Additional Deposits . . . . . . . . . . . . . . . . .  24
     SECTION 5.06.  Distributions . . . . . . . . . . . . . . . . . . . .  25
     SECTION 5.07.  Reserve Account . . . . . . . . . . . . . . . . . . .  26
     SECTION 5.08.  Statements to Noteholders
                      and Certificateholders  . . . . . . . . . . . . . .  26
     SECTION 5.09.  Sale of Residual Interest by Bank . . . . . . . . . .  27

                                  ARTICLE VI

                                The Depositor

     SECTION 6.01.  Representations of Depositor  . . . . . . . . . . . .  28
     SECTION 6.02.  Corporate Existence . . . . . . . . . . . . . . . . .  29
     SECTION 6.03.  Liability of the Depositor; Indemnities . . . . . . .  29
     SECTION 6.04.  Merger or Consolidation of, or
                      Assumption of the Obligations
                      of, Depositor . . . . . . . . . . . . . . . . . . .  31
     SECTION 6.05.  Limitation on Liability of Depositor
                      and Others  . . . . . . . . . . . . . . . . . . . .  31
     SECTION 6.06.  Depositor May Own Notes and
                      Certificates  . . . . . . . . . . . . . . . . . . .  31
     SECTION 6.07.  Pennsylvania Motor Vehicle Sales Finance


                      Act License . . . . . . . . . . . . . . . . . . . .  32

                                 ARTICLE VII

                                 The Servicer

     SECTION 7.01.  Representations and Warranties of the
                      Servicer  . . . . . . . . . . . . . . . . . . . . .  32
     SECTION 7.02.  Indemnities, etc. of Servicer . . . . . . . . . . . .  33
     SECTION 7.03.  Merger or Consolidation of, or
                      Assumption of the Obligations of,
                      Servicer  . . . . . . . . . . . . . . . . . . . . .  34
     SECTION 7.04.  Limitation on Liability of Servicer
                      and Others  . . . . . . . . . . . . . . . . . . . .  35
     SECTION 7.05.  Bank Not To Resign as Servicer  . . . . . . . . . . .  35

                                 ARTICLE VIII

                                   Default

     SECTION 8.01.  Servicer Default  . . . . . . . . . . . . . . . . . .  36
     SECTION 8.02.  Appointment of Successor  . . . . . . . . . . . . . .  37
     SECTION 8.03.  Repayment of Advances . . . . . . . . . . . . . . . .  38
     SECTION 8.04.  Notification to Noteholders . . . . . . . . . . . . .  38
     SECTION 8.05.  Waiver of Past Defaults . . . . . . . . . . . . . . .  38

                                  ARTICLE IX

                                 Termination



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

                                  ARTICLE X

                                Miscellaneous

     SECTION 10.01. Amendment . . . . . . . . . . . . . . . . . . . . . .  40
     SECTION 10.02. Protection of Title to Trust  . . . . . . . . . . . .  41
     SECTION 10.03. Notices . . . . . . . . . . . . . . . . . . . . . . .  43
     SECTION 10.04. Assignment by the Depositor or the
                      Servicer  . . . . . . . . . . . . . . . . . . . . .  44
     SECTION 10.05. Limitations on Rights of Others . . . . . . . . . . .  44
     SECTION 10.06. Severability  . . . . . . . . . . . . . . . . . . . .  44
     SECTION 10.07. Separate Counterparts . . . . . . . . . . . . . . . .  44
     SECTION 10.08. Headings  . . . . . . . . . . . . . . . . . . . . . .  44
     SECTION 10.09. Governing Law . . . . . . . . . . . . . . . . . . . .  44
     SECTION 10.10. Assignment by Issuer  . . . . . . . . . . . . . . . .  44
     SECTION 10.11. Nonpetition Covenants . . . . . . . . . . . . . . . .  44
     SECTION 10.12. Limitation of Liability of Owner
                      Trustee and Indenture Trustee . . . . . . . . . . .  45


APPENDIX A     Defined Terms
SCHEDULE A     Schedule of Receivables
SCHEDULE B     Location of the Receivable Files
EXHIBIT A-1    Form of Distribution Statement to Noteholders  . . . . . . A-1
EXHIBIT A-2    Form of Distribution Statement to
                 Certificateholders . . . . . . . . . . . . . . . . . . . A-2
EXHIBIT B      Form of Servicer's Certificate . . . . . . . . . . . . . . B-1
EXHIBIT C      Final Certification of custodian . . . . . . . . . . . . . C-1
EXHIBIT D      First Trust Exceptions Report  . . . . . . . . . . . . . . D-1





     SALE  AND SERVICING  AGREEMENT  dated  as of  August  18, 1997,  between
     BANKBOSTON  RECREATIONAL VEHICLE ASSET  BACKED TRUST 1997-1,  a Delaware
     business trust (the "Issuer"), and MORGAN STANLEY ABS CAPITAL II INC., a
     Delaware  corporation, as  Depositor and  BANKBOSTON,  N.A., a  national
     banking association, as  Servicer and as Seller with  respect to certain
     representations  and  warranties  related to  the  assets  sold pursuant
     hereto.


     WHEREAS  the  Issuer desires  to  purchase  a  portfolio of  receivables
arising   in  connection  with  recreational  vehicle  or  automotive  retail
installment sale contracts and loan installments;

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

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

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


                                  ARTICLE I

                                 Definitions
                                 -----------

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

     SECTION 1.02.  Other Definitional Provisions. 
                    -----------------------------

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

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

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

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

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


                                  ARTICLE II

                          Conveyance of Receivables
                         -------------------------

     SECTION 2.01.  Conveyance of Receivables.  In consideration of the
                    -------------------------
Issuer's delivery to  or upon the order of the Depositor  of  $847,834,225.63
on the Closing Date, the Depositor does hereby sell,  transfer,  assign,  set 
over and  otherwise  convey  to  the  Issuer, without  recourse  (subject  to  
the obligations of the Depositor set forth  herein),  all  right,  title  and 
interest of the Depositor in and to:

     (a)  the Receivables and all moneys received thereon on and after August
          18, 1997;

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

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

     (d)  any proceeds from recourse to Dealers;

     (e)  any Financed Vehicle acquired in repossession;

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

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

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

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

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

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

                                 ARTICLE III

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

          (i)  Characteristics of Receivables.  Each Receivable (A) was fully
               ------------------------------
and  properly executed  by the  parties thereto,  (B) contains customary  and
enforceable provisions  such as  to  render the  rights and  remedies of  the
holder  thereof adequate  for realization  against  the collateral  security,
(C) is fully  amortizing and provides  for level monthly payments  except for
one adjustable rate receivable (provided that the first payment and the final
payment of the Receivable may be minimally  different from the level payment)
which, if made  when due, shall fully  amortize the Amount Financed  over the
original term and  (D) provides  for, in  the event that  such Receivable  is
prepaid in full, payment of an  amount that fully pays the Principal  Balance
and  includes  accrued  but unpaid  interest  at  least through  the  date of
prepayment in an  amount at least equal to its Annual  Percentage Rate.  Each
Receivable provides  that payments  thereon are to  be applied  in accordance
with the  Simple Interest  Method.  If  such Receivable  was originated  by a
Dealer, such Receivable, to the knowledge of  the Bank, was originated by the
Dealer for the  retail sale of a  Financed Vehicle in the  ordinary course of
such Dealer's business, was purchased by Ganis from such Dealer for new value
under a Dealer Agreement  and was validly assigned by the Dealer to Ganis and
by Ganis  to the Bank.   To the  knowledge of the  Bank, such Dealer  had all
necessary licenses  and permits to  originate Receivables in the  state where
such Dealer was  located.  If such  Receivable was originated by  Ganis, such
Receivable was originated  for value by Ganis  in the ordinary course  of its
business  to finance  the purchase  of,  or refinance,  the related  Financed
Vehicle by the related Obligor and was validly assigned by Ganis to the Bank.
Ganis  had all necessary licenses  and permits to  originate or purchase such
Receivable.

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

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

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

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

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

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

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

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

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

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

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

       (xiii)  Receivable Files Complete.  There exists a Receivable File
               -------------------------
pertaining  to each  Receivable  and, to  the  knowledge  of the  Bank,  such
Receivable  file  contains (a) a  fully executed  original of  the Receivable
(provided that  no more  than  250 Receivables  Files  in the  aggregate  may
contain, in  lieu of a fully executed original, a  copy of the fully executed
Receivable certified by  the Bank as  being true and  correct), with a  fully
executed assignment thereof in blank or  from the related Dealer to Ganis  if
such  Receivable was  acquired by  Ganis  from a  Dealer and  either  a fully
executed  assignment thereof or bill  of sale therefor  (which may cover more
than one Receivable)  from Ganis to the  Bank, (b) a certificate  of physical
damage insurance, application  form for such insurance signed  by the Obligor
or a signed  representation letter from the  Obligor named in the  Receivable
pursuant to which the Obligor has agreed to obtain  physical damage insurance
for  the Financed  Vehicle, or  copies thereof,  (c) the Lien  Certificate or
application therefor  or a certification from  the Bank that  it has received
confirmation  from an  authorized official  of  the appropriate  governmental
office of the existence of the first  lien of the Bank or Ganis with  respect
to  the related Financed  Vehicle and (d) a credit  application signed by the
Obligor,  or a copy thereof.  Each of  such documents which is required to be
signed by  the Obligor  has been  signed by  the Obligor  in the  appropriate
spaces. All blanks on any form have been properly filled in and each form has
otherwise been correctly prepared.  The complete file  for each Receivable
currently is  in  the possession  of  Ganis, in  its capacity  as subservicer
to the Servicer's custodial duties hereunder.

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

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

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

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

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

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

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

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

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

      (xxiii)  Insurance.  As of the Closing Date, each Financed Vehicle is,
               ---------
to the knowledge of the Bank, covered by a vendor's single interest insurance
policy (i) that provides coverage as to such Financed Vehicle in an amount at
least  equal to  the lesser  of (a) its  maximum insurable  value  or (b) the
principal  amount  due   from  the  Obligor  under  the  related  Receivable,
(ii) naming the Bank or Ganis and  its successors and assigns as loss  payees
and  (iii) insuring   against   loss  and   damage   due  to   fire,   theft,
transportation,  collision and other risks generally covered by comprehensive
and collision  coverage.   Each Receivable requires  the Obligor  to maintain
physical  loss and  damage  insurance, naming  the Bank  or  Ganis and  their
respective successors and  assigns as  additional insured  parties, and  each
Receivable  permits the  holder thereof  to obtain  physical loss  and damage
insurance at the  expense of the Obligor if  the Obligor fails to do  so.  No
Financed Vehicle was or had previously been  insured under a policy of force-
placed insurance on the Cutoff Date.

       (xxiv)  Past Due.  At the Closing Date, no Receivable was more than
               --------
59 days past due.

        (xxv)  No Liens.  There are no Liens or claims which have been filed,
               --------
and, to the  knowledge of the Bank,  none pending or threatened to  be filed,
for  work, labor, materials  or unpaid state  or federal taxes  affecting the
vehicle securing any Receivable which are or may become liens prior  or equal
to the lien of the Receivable.

       (xxvi)  Remaining Principal Balance.  At the Cutoff Date, the
               ---------------------------
Principal Balance of each Receivable set forth in the Schedule of Receivables
is true and accurate in all material respects.

      (xxvii)  Final Scheduled Maturity Date.  No Receivable has a final
               -----------------------------
maturity later than June 7, 2017.

     (xxviii)  Certain Characteristics.  (A) Each Receivable had a remaining
               -----------------------
maturity, as  of the Cutoff Date, of  at least 1 month but  not more than 140
months; (B) each Receivable  had an original  maturity of at least  12 months
but not more than  240 months; (C) each Receivable had  an original principal
balance  of  at least  $2,150.45  and  not  more than  $778,185.60;  (D) each
Receivable had  a Principal Balance as of the Cutoff  Date of at least $87.69
and not more  than $763,886.83; (E) each Receivable has  an Annual Percentage
Rate of at least 5.99%  and not more than 19.99%  (provided that for the  one
adjustable rate Receivable such representation  is solely with respect to its
current  APR  as of  the Cutoff  Date);  (F) 48.12%  of the  Receivables were
secured by new Financed Vehicles; (G) no funds have been advanced by the Bank
or, any Dealer, or  anyone acting on behalf of any of them  in order to cause
any Receivable to qualify under  paragraph (xxv) above; (H) no Receivable has
a Final Scheduled Maturity  Date on or before August  28, 1997 or later  than
June 7,  2017; (I)  as of the  Cutoff Date,  other than  California (26.69%),
Texas  (10.02%) and  Florida (7.45%),  no state  represented more than  5% by
outstanding  Pool  Balance with  respect  to  the  location of  the  Financed
Vehicles;  and (J) the  Principal Balance  of  each Receivable  set forth  in
Schedule of Receivables is  true and accurate in all material  respects as of
the Cutoff Date.

     For purposes  of determining  whether the  Bank is  obligated to cure  a
breach of  a representation and warranty  in this Section 3.01,  repurchase a
Receivable on  account  of such  breach  pursuant  to this  Section  3.01  or
indemnify in respect  of such breach pursuant  to the last paragraph  of this
Section 3.01,  the determination as  to whether a representation  or warranty
that is made  to the knowledge of  the Bank has  been breached shall be  made
without regard to  such knowledge of the  Bank as if such  representation and
warranty were not qualified by  the knowledge of the Bank.  Upon discovery by
either the  Bank,  the  Issuer,  the Depositor,  the  Owner  Trustee  or  the
Indenture Trustee of a breach of any of the representations and warranties of
the Bank  set forth  in  this Section  3.01  which materially  and  adversely
affects the value of the Receivables or the interest therein of the Issuer or
the Indenture Trustee (or which materially and adversely affects the interest
of the Issuer or the Indenture Trustee in the  related Receivable in the case
of a  representation and warranty  relating to a particular  Receivable), the
party  discovering such breach shall give prompt written notice to the other.
Any Receivable affected  by such breach is  referred to as a  "Bank Defective
Receivable".  On  or prior to the last day of the Collection Period following
the Collection Period during  which the Bank discovers or receives  notice of
any such  breach of a  representation or warranty,  the Bank shall  cure such
breach  in all  material respects  or  shall repurchase  such Bank  Defective
Receivable as of the last day  of such Collection Period at a price  equal to
the Purchase Amount of  the Bank Defective Receivable,  which price the  Bank
shall remit  in the manner  specified in  Section 5.05; provided,  that, with
respect  to the  representation set  forth  in paragraph  (xiii) above,  such
repurchase  will be  required  with  respect  to a  Receivable  only  if  any
resulting breach is not  cured (subject to receipt of  any required documents
that have been duly applied  for from applicable governmental offices) within
90 days  after completion of  the review  and examination of  the Receivables
File  for  such  Receivable  pursuant  to  Section  3.03.    Subject  to  the
indemnification  provisions contained in the  last paragraph of this Section,
the sole  remedy of the  Issuer, the Owner  Trustee or the  Indenture Trustee
with respect  to a breach of  representations and warranties  pursuant to the
agreement  contained  in  this Section  shall  be  to  require  the  Bank  to
repurchase Receivables  pursuant to this  Section, subject to  the conditions
contained herein. 

     In addition  to such obligation,  subject to the  terms of this  Section
3.01, to cure a  breach of a representation  and warranty or to repurchase  a
Bank Defective  Receivable,  the  Bank shall  indemnify  the  Depositor,  the
Issuer, the Owner  Trustee and the Indenture  Trustee and hold each  harmless
against any  loss,  damages, penalties,  fines, forfeitures,  legal fees  and
related costs,  judgments, and  other costs and  expenses resulting  from any
claim, demand, defense or assertion  based on or grounded upon,  or resulting
from, a breach of the Bank's representations and warranties contained in this
Agreement;  provided that  the  Bank shall  not be  liable  for any  indirect
damages  or for any  loss, damage, penalty, fine,  forfeiture, legal fees and
related costs, judgments  and other costs  and expenses caused by  the wilful
misconduct of the Depositor,  the Issuer, the Owner Trustee  or the Indenture
Trustee.

     SECTION 3.02.  Representations and Warranties of the Depositor with
                    ----------------------------------------------------
Respect to the Receivables.  The Depositor makes the following
- --------------------------
representations  and warranties as to the Receivables  on which the Issuer is
deemed to have relied in acquiring the Receivables.  Such representations and
warranties speak as of the execution and delivery of this Agreement and as of
the Closing Date,  but shall survive the sale, transfer and assignment of the
Receivables to  the Issuer and  the pledge thereof  to the Indenture  Trustee
pursuant to the Indenture.

          (a)  Title.  No Receivable has been sold, transferred, assigned or
               -----
pledged by the  Depositor to any Person  other than the Issuer.   Immediately
prior to the  transfer and assignment herein contemplated,  the Depositor had
good and marketable title to each Receivable, free and clear of all Liens and
rights of others and, immediately upon the transfer thereof, the Issuer shall
have good  and marketable  title to each  Receivable, free  and clear  of all
Liens and rights  of others; and  the transfer has  been perfected under  the
UCC.

          (b)  All Filings Made.  All filings (including UCC filings)
               ----------------
necessary  in any  jurisdiction  to give  (i)  the Issuer  a first  perfected
ownership interest in the Receivables and (ii) the Indenture Trustee a  first
perfected security interest in the Receivables shall have been made.

     Upon discovery by either the Bank,  the Issuer, the Depositor, the Owner
Trustee or the  Indenture Trustee of a  breach of any of  the representations
and  warranties of  the  Depositor  set  forth in  this  Section  3.02  which
materially and adversely affects the value of the Receivables or the interest
therein of  the Issuer  or the  Indenture Trustee  (or  which materially  and
adversely affects the interest of the Issuer or the Indenture Trustee  in the
related Receivable in the case of a representation and warranty relating to a
particular  Receivable), the party discovering such  breach shall give prompt
written notice  to the  other.   Any Receivable  affected by  such breach  is
referred to as a "Depositor Defective Receivable".  On or prior to the last 
day of the Collection Period following the Collection Period during which the
Depositor discovers or receives notice of any such breach of a representation
or warranty, the Depositor shall cure such breach in all material respects or
shall  repurchase such Depositor Defective  Receivable as of  the last day of
such  Collection  Period at  a  price equal  to  the Purchase  Amount  of the
Depositor Defective Receivable, which price  the Depositor shall remit in the
manner specified in  Section 5.05; provided, however, that  the obligation of
the Depositor to repurchase any receivable that  arises solely as a result of
a breach of  the Bank's representations and warranties  under Section 3.01 is
subject to the receipt by the Depositor of the Purchase Amount from the Bank.
Subject to the indemnification provisions  contained in the last paragraph of
this  Section, the  sole  remedy of  the  Issuer, the  Owner  Trustee or  the
Indenture Trustee with respect to  a breach of representations and warranties
pursuant to the agreement  contained in this Section shall be  to require the
Depositor to repurchase Receivables pursuant  to this Section, subject to the
conditions contained herein. 

     In addition to  such obligation, subject  to the  terms of this  Section
3.02, to cure  a breach of a  representation and warranty or  to repurchase a
Depositor Defective Receivable, the Depositor shall indemnify the Issuer, the
Owner Trustee  and the Indenture Trustee  and hold each  harmless against any
loss, damages, penalties,  fines, forfeitures, legal fees  and related costs,
judgments, and  other costs  and expenses resulting  from any  claim, demand,
defense or assertion based on or  grounded upon, or resulting from, a  breach
of  the  Depositor's   representations  and  warranties  contained   in  this
Agreement; provided that the  Depositor shall not be liable  for any indirect
damages or for  any loss, damage, penalty,  fine, forfeiture, legal  fees and
related costs,  judgments and other costs  and expenses caused by  the wilful
misconduct of the Issuer, the Owner Trustee or the Indenture Trustee.

     SECTION 3.03.  Custody of Receivable Files.  To assure uniform quality
                    ---------------------------
in servicing the  Receivables and to reduce administrative  costs, the Issuer
hereby revocably appoints the Servicer,  and the Servicer hereby accepts such
appointment, to act for  the benefit of the Issuer and  the Indenture Trustee
as custodian of  the following documents  or instruments which are  hereby or
will hereby be constructively delivered  to the Indenture Trustee, as pledgee
of the Issuer, as of the Closing Date with respect to each Receivable:

          (a)  the  fully executed original Receivable (provided that no more
     than 250 Receivables  Files in the aggregate  may contain, in lieu  of a
     fully  executed original,  a  copy  of  the  fully  executed  Receivable
     certified by the Bank as being true and correct);

          (b)  a fully executed assignment of the Receivable in blank or from
     the  related Dealer to  Ganis if such  Receivable was  acquired by Ganis
     from a Dealer and either a fully  executed assignment thereof or bill of
     sale therefor (which may  cover more than one Receivable)  from Ganis to
     the Bank;

          (c)  a  certificate of physical  damage insurance, application form
     for  such insurance  signed by  the Obligor  or a  signed representation
     letter from the Obligor  named in the  Receivable pursuant to which  the
     Obligor has agreed to obtain  physical damage insurance for the Financed
     Vehicle, or copies thereof;

          (d)  the   Lien  Certificate   or   application   therefor   or   a
     certification from  the Bank that  it has received confirmation  from an
     authorized  official of  the  appropriate  governmental  office  of  the
     existence of the  first lien of  the Bank or  Ganis with respect to  the
     related Financed Vehicle; and

          (e)  a credit application signed by the Obligor, or a copy thereof.

     Within  90  days  of  the  Closing  Date  with  respect  to  the  Listed
Receivables, and within 120  days of the   Closing Date  with respect to  all
other  Receivables,  the  Servicer,  as custodian  shall  ascertain  that all
documents required to  be delivered to  it are in  its possession, and  shall
deliver to the Indenture  Trustee a certification ("Final Certification")  in
the form attached hereto as  Exhibit C to the effect that, as  to each Listed
Receivable in the case of the Final Certification delivered within 90 days of
the Closing Date, and  as to each other Receivable listed  in the Schedule of
Receivables  (other  than any  Receivable  paid  in  full or  any  Receivable
specifically  identified  in  such  certification  as  not  covered  by  such
certification) in  the case of  the Final Certification delivered  within 120
days of the Closing  Date, (i) all documents required  to be delivered to  it
pursuant to this Agreement  are in its possession,  (ii) such documents  have
been reviewed  by it and  appear regular  on their  face and  relate to  such
Receivable (and  setting forth the  Receivables Files which contain  either a
certified copy  of the original  Receivable or certified confirmation  of the
lien for purposes of clause (a) or (d), above, respectively,) and (iii) based
on its examination  and only as to  the foregoing documents,  the information
set  forth in  the  Schedule  of Receivables  respecting  such Receivable  is
correct.   During the  term of  this Agreement,  in the  event the  custodian
discovers any defect with respect to the Receivable File, the custodian shall
give written  specification of  such defect to  the Indenture  Trustee.   The
parties hereto acknowledge that the Final Certification shall be executed and
delivered  to  the  Indenture Trustee  by  Ganis  acting in  its  capacity as
subservicer.

     SECTION 3.04.  Duties of Servicer as Custodian.  (a)  Safekeeping.  The
                    -------------------------------        -----------
Servicer shall hold  the Receivable Files as custodian for the benefit of the
Issuer  and the  Indenture Trustee  and maintain  such accurate  and complete
accounts, records and computer systems  pertaining to each Receivable File as
shall enable  the Issuer to  comply with this  Agreement.  In  performing its
duties as custodian  the Servicer shall act with  reasonable care, using that
degree of skill and attention that the Servicer exercises with respect to the
receivable   files  relating  to  all  comparable  recreational  vehicle  and
automotive receivables that the Servicer services  for itself or others.  The
Servicer  shall conduct, or  cause to  be conducted,  periodic audits  of the
Receivable Files held by it under this Agreement and of the related accounts,
records and computer systems, in such a manner as shall enable the Issuer  or
the  Indenture  Trustee to  verify  the  accuracy  of the  Servicer's  record
keeping.  The  Servicer shall promptly report to the Issuer and the Indenture
Trustee any failure on its part to hold the Receivable Files and maintain its
accounts, records and computer systems  as herein provided and shall promptly
take appropriate action to remedy any such failure.

     (b)  Maintenance of and Access to Records.  The Servicer shall maintain
          ------------------------------------
each Receivable File at one of its offices specified in Schedule B or at such
other office as shall be specified to the Issuer and the Indenture Trustee by
written  notice not  later than 90 days  after any  change in location.   The
Servicer  shall make  available to  the Issuer  and the Indenture  Trustee or
their respective  duly authorized  representatives, attorneys  or auditors  a
list of locations of  the Receivable Files and the related  accounts, records
and  computer systems maintained by the  Servicer at such times during normal
business hours as the Issuer or the Indenture Trustee shall instruct.

     (c)  Release of Documents.  Upon instruction from the Indenture Trustee,
          --------------------
the Servicer shall release any Receivable File to  the Indenture Trustee, the
Indenture Trustee's  agent or the  Indenture Trustee's designee, as  the case
may be, at  such place or places  as the Indenture Trustee  may designate, as
soon as practicable.

     SECTION 3.05.  Instructions; Authority To Act.  The Servicer shall be
                    ------------------------------
deemed to  have received proper  instructions with respect to  the Receivable
Files upon its receipt  of written instructions signed by a  Trust Officer of
the Indenture Trustee.

     SECTION 3.06.  Custodian's Indemnification.  The Servicer as custodian
                    ---------------------------
shall  indemnify the Trust, the  Owner Trustee and  the Indenture Trustee and
each of  their respective officers,  directors, employees and agents  for any
and all  liabilities,  obligations, losses,  compensatory damages,  payments,
costs or expenses of any kind whatsoever that may be imposed  on, incurred by
or asserted against the Trust, the Owner  Trustee or the Indenture Trustee or
any  of their  respective officers,  directors, employees  and agents  as the
result of any improper act or omission in any way relating to the maintenance
and  custody by the Servicer as custodian  of the Receivable Files; provided,
however, that the Servicer shall not be  liable to the Owner Trustee for  any
portion of any such amount resulting from the  willful misfeasance, bad faith
or negligence of the  Owner Trustee, and the Servicer shall  not be liable to
the Indenture Trustee for any portion  of any such amount resulting from  the
willful misfeasance, bad faith or negligence of the Indenture Trustee.

     SECTION 3.07.  Effective Period and Termination.  The Servicer's
                    --------------------------------
appointment  as custodian shall  become effective as  of the Cutoff  Date and
shall  continue in  full force and  effect until terminated  pursuant to this
Section.   If  the Bank  shall  resign as  Servicer  in accordance  with  the
provisions of this  Agreement or if all of the rights  and obligations of any
Servicer shall  have been terminated  under Section 8.01, the  appointment of
such Servicer as custodian shall be terminated by the Indenture Trustee or by
the Holders of Notes  evidencing not less than 25% of  the Outstanding Amount
of the Notes or, if Notes have been paid in full, by the  Owner Trustee or by
Certificateholders evidencing not less than  25% of the Certificate  Balance,
in the same manner as the Indenture Trustee or such Holders may terminate the
rights and  obligations of  the Servicer under  Section 8.01.   The Indenture
Trustee or, with the consent of the Indenture Trustee, the Owner  Trustee may
terminate the  Servicer's appointment as  custodian, with cause, at  any time
upon written notification  to the Servicer and, without  cause, upon 30 days'
prior written notification to the Servicer.  As soon as practicable after any
termination of such  appointment, the Servicer  shall deliver the  Receivable
Files to the Indenture Trustee or the Indenture Trustee's agent at such place
or places as the Indenture Trustee may reasonably designate.


                                  ARTICLE IV

                 Administration and Servicing of Receivables
                 -------------------------------------------

     SECTION 4.01.  Duties of Servicer.  The Servicer, for the benefit of the
                    ------------------
Issuer (to the extent provided herein), shall manage, service, administer and
make collections on the Receivables  (other than Purchased Receivables)  with
reasonable care, using  that degree of skill and attention  that the Servicer
exercises with  respect to all comparable recreational vehicle and automotive
receivables that  it services for  itself or others.   The  Servicer's duties
shall include collection and posting of all payments, responding to inquiries
of Obligors on such Receivables, investigating delinquencies, sending payment
coupons  to Obligors, reporting  tax information to  Obligors, accounting for
collections, furnishing monthly  and annual statements  to the Owner  Trustee
and the Indenture  Trustee with respect to distributions  and making Advances
pursuant to  Section 5.04.   Subject to the  provisions of  Section 4.02, the
Servicer  shall follow  its customary standards,  policies and  procedures in
performing its duties  as Servicer.  Without  limiting the generality  of the
foregoing, the Servicer  is authorized and empowered to  execute and deliver,
on behalf of  itself, the Issuer, the  Owner Trustee, the Indenture  Trustee,
the  Noteholders,  the  Certificateholders  or  any  of  them,  any  and  all
instruments of  satisfaction or cancellation,  or partial or full  release or
discharge,  and  all other  comparable  instruments,  with  respect  to  such
Receivables or to the  Financed Vehicles 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  recreational vehicle  and automotive  receivables
that it services for itself or others.  The Servicer may allocate collections
between principal and  interest in  accordance with  the customary  servicing
procedures it follows with respect to all comparable recreational vehicle and
automotive receivables  that it services for itself  or others.  The Servicer
may grant  extensions, rebates  or adjustments on  a Receivable,  which shall
not, for  the purposes of  this Agreement, modify  the original due  dates or
amounts of the  originally scheduled payments of interest  on Simple Interest
Receivables; provided,  however, that  if the Servicer  extends the  date for
final payment  by the Obligor  of any Receivable  beyond the  Final Scheduled
Maturity Date, it shall promptly repurchase the Receivable from the Issuer in
accordance  with the  terms  of  Section 4.07.    The  Servicer  may  in  its
discretion waive  any  late payment  charge or  any other  fees  that may  be
collected in  the ordinary course  of servicing  a Receivable.   The Servicer
shall not agree  to any  alteration of  the interest rate  or the  originally
scheduled payments on any Receivable.


     SECTION 4.03.  Realization upon Receivables.  On behalf of the Issuer,
                    ----------------------------
the  Servicer shall  use  its  best efforts,  consistent  with its  customary
servicing procedures, to repossess or  otherwise convert the ownership of the
Financed Vehicles securing any Receivable as to which the Servicer shall have
determined eventual payment  in full is unlikely.   The Servicer shall follow
such customary  and usual practices and procedures as it shall deem necessary
or  advisable  in  its  servicing  of  the  Receivables,  which  may  include
reasonable efforts  to realize upon any  recourse to Dealers and  selling the
Financed Vehicle  at public or private sale.   The Servicer shall be entitled
to  reimbursement out  of recoveries  on  such Defaulted  Receivable for  its
reasonable, out-of-pocket costs  and expenses incurred in  realizing upon any
Financed Vehicle securing any Receivable that becomes  a Defaulted Receivable
or in attempting  to repossess any Financed Vehicle and  in prosecuting legal
action against any Obligor in respect of any Receivable.  The foregoing shall
be subject to the provision that, in  any case in which the Financed  Vehicle
shall have suffered damage, the Servicer shall not expend funds in connection
with the repair  or the repossession of such Financed Vehicle 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 Vehicle
as  of  the execution  of  the  Receivable.    So  long as  a  Receivable  is
outstanding,  the Servicer  shall keep  in place  a vendor's  single interest
policy  that satisfies  paragraph (xxiii)  of  Section 3.01  and covers  each
Financed  Vehicle and  as to which  the Issuer  is endorsed thereunder  as an
additional loss payee.

     SECTION 4.05.  Maintenance of Security Interests in Financed Vehicles.
                    ------------------------------------------------------
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 Vehicle.   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 Vehicle or for any other
reason.

     SECTION 4.06.  Covenants of Servicer.  The Servicer shall not release
                    ---------------------
the  Financed Vehicle  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 Noteholders or the  Certificateholders in
any Receivable or  as otherwise provided in Section 4.02,  the Servicer shall
purchase such Receivable  as of the last  day of such Collection Period.   In
consideration  of the purchase  of any such Receivable  pursuant to either of
the two preceding sentences, the Servicer shall remit the Purchase  Amount in
the  manner specified  in Section 5.05.   Subject  to Section 7.02,  the sole
remedy  of  the  Issuer,  the  Owner  Trustee,  the  Indenture  Trustee,  the
Noteholders or  the Certificateholders with  respect to a breach  pursuant to
Section 4.02,  4.05  or 4.06  shall be  to require  the Servicer  to purchase
Receivables pursuant  to this Section.   The Owner Trustee  and the Indenture
Trustee shall have no duty to conduct any affirmative investigation as to the
occurrence  of  any condition  requiring  the  repurchase of  any  Receivable
pursuant to this Section.

     SECTION 4.08.  Servicing Fee.  The Servicing Fee for each Monthly
                    -------------
Payment Date  shall equal the  product of (a) one-twelfth,  (b) the Servicing
Fee  Rate  and (c) the  Pool Balance  as of  the first  day of  the preceding
Collection Period.   The Servicer shall  also be entitled  to all late  fees,
prepayment charges and other  administrative fees or similar charges  allowed
by applicable law  with respect to the Receivables,  collected (from whatever
source)  on the  Receivables, plus  any  reimbursement pursuant  to the  last
paragraph of Section 7.02 and plus  investment earnings on amounts on deposit
in the Collection Account to the extent specified in Section 5.01(b).

     SECTION 4.09.  Servicer's Certificate.  At least two Business Days prior
                    ----------------------
to each Determination Date the Servicer will provide to the Indenture Trustee
sufficient  information  relating  to  the  Receivables  for  the  applicable
Collection Period to  enable the Indenture Trustee to prepare  Section VII of
the Servicer's Certificate.   Not later  than 11:00 A.M.  (New York time)  on
each Determination  Date, the  Servicer shall deliver  to the  Owner Trustee,
each Paying Agent,  the Indenture Trustee and  the Depositor, with a  copy to
the  Rating Agencies,  a Servicer's  Certificate  containing all  information
necessary to make the distributions to be made on the related Monthly Payment
Date pursuant  to Sections 5.05 and  5.06 for the related  Collection Period.
Receivables to  be purchased  by the  Servicer or  to be  repurchased by  the
Depositor or the Bank shall be  identified by the Servicer by account  number
with respect to such Receivable (as specified in Schedule A).

     SECTION 4.10.  Annual Statement as to Compliance; Notice of Default. 
                    ----------------------------------------------------
(a)  The  Servicer shall  deliver  to  the Owner  Trustee  and the  Indenture
Trustee, on or  before March  31 of each  year beginning March  31, 1998,  an
Officers' Certificate, dated as of December 31 of the preceding year, stating
that (i) a review of the activities of  the Servicer during the preceding 12-
month period (or  such shorter period as shall have elapsed since the Closing
Date) and of  its performance under this  Agreement has been made  under such
officers' supervision and (ii) to the best of such officers' knowledge, based
on such  review, the Servicer  has fulfilled all  its obligations under  this
Agreement throughout  such  year or,  if  there has  been  a default  in  the
fulfillment of  any such  obligation, specifying each  such default  known to
such officers and the nature and status thereof.  The Indenture Trustee shall
send a copy of such certificate and the report referred to in Section 4.11 to
the  Rating Agencies.  A copy of such  certificate and the report referred to
in   Section 4.11  may   be   obtained  by   any   Noteholder,  Note   Owner,
Certificateholder  or Certificate Owner by a request  in writing to the Owner
Trustee addressed to the Corporate Trust  Office.  Upon the telephone request
of the Owner Trustee, the  Indenture Trustee will promptly furnish the  Owner
Trustee a list of Noteholders as of the date specified by the Owner Trustee.

     (b)  The  Servicer shall  deliver to  the Owner  Trustee, the  Indenture
Trustee  and the Rating  Agencies, promptly  after having  obtained knowledge
thereof,  but  in no  event  later than  five (5)  Business  Days thereafter,
written notice in an Officers' Certificate of any event which with the giving
of  notice or lapse of  time, or both, would become  a Servicer Default under
Section 8.01(a) or (b).

     SECTION 4.11.  Annual Independent Certified Public Accountants' Report. 
                    -------------------------------------------------------
The Servicer shall cause a  firm of independent certified public accountants,
which may also render other services to  the Servicer, the Depositor or their
Affiliates, to deliver to the Owner  Trustee and the Indenture Trustee on  or
before March 31 of each year beginning March, 1998, a report addressed to the
Board of Directors of the Servicer, to the effect that such firm has examined
the financial statements of  the Servicer and  issued its report thereon  and
that  such examination  (a) was made  in accordance  with generally  accepted
auditing  standards  and accordingly  included such  tests of  the accounting
records and such other auditing  procedures as such firm considered necessary
in the circumstances;  (b) included tests relating to recreation  vehicle and
automotive 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
recreational vehicle  and automotive loans  serviced for others that,  in the
firm's opinion, paragraph four of such Program requires such firm to report.

     Such  report will  also indicate  that the  firm is  independent  of the
Servicer  within the  meaning  of  the Code  of  Professional  Ethics of  the
American Institute of Certified Public Accountants.

     SECTION 4.12.  Access to Certain Documentation and Information Regarding
                    ---------------------------------------------------------
Receivables; Noteholder's Right to Examine Bank Records; Access to Certain
- --------------------------------------------------------------------------
Documentation.  The Servicer shall provide to the Noteholders, Note Owners,
- -------------
Certificateholders  and Certificate Owners access  to the Receivable Files in
such  cases  where  the  Noteholders,  Note  Owners,  Certificateholders,  or
Certificate Owners, as applicable, shall  be required by applicable  statutes
or  regulations to  review  such  documentation.   Access  shall be  afforded
without  charge, but  only  upon  reasonable request  and  during the  normal
business hours at the offices of the Servicer.  Nothing in this Section shall
affect  the  obligation  of  the  Servicer  to  observe  any  applicable  law
prohibiting disclosure of information regarding the Obligors and  the failure
of  the  Servicer  to provide  access  to  information as  a  result  of such
obligation shall not constitute a breach of this Section.

     The    Bank   shall   provide   to   the   Noteholders,   Note   Owners,
Certificateholders  and  Certificate  Owners and  any  supervisory  agents or
examiners   which   may    relate   to   the   Noteholders,    Note   Owners,
Certificateholders  or Certificate  Owners, including  the  Office of  Thrift
Supervision, the Office  of the Comptroller of  the Currency or the  FDIC and
other similar entities, access to any documentation regarding the Receivables
which may be  required by any applicable  regulations.  Such access  shall be
afforded  without charge,  upon reasonable  request,  during normal  business
hours  and  at  the offices  of  the  Bank, all  in  accordance  with federal
government, the  FDIC, the Office  of Thrift Supervision,  the Office  of the
Comptroller of the Currency or any other similar regulations.

     SECTION 4.13.  Servicer Expenses.  The Servicer shall be required to pay
                    -----------------
all  expenses incurred  by it  in connection  with its  activities hereunder,
including fees and disbursements of independent accountants, taxes imposed on
the  Servicer  and expenses  incurred  in connection  with  distributions and
reports to Noteholders.

     SECTION 4.14.  Appointment of Subservicer.  The Servicer may at any time
                    --------------------------
appoint  a subservicer to  perform all or  any portion of  its obligations as
Servicer hereunder including but not  limited to its obligations as custodian
as set  forth  in Sections  3.04 through  3.07 hereof.    The parties  hereto
acknowledge and  agree that the  Servicer will appoint Ganis  as subservicer,
and that  Ganis  will perform  substantially all  of the  obligations of  the
Servicer  in  such capacity  including  but  not  limited to  the  Servicer's
obligations as custodian herein.  Prior to the appointment of any subservicer
other than  Ganis, the  Servicer shall cause  the Rating Agency  Condition to
have been satisfied in connection therewith.  Notwithstanding the appointment
of any subservicer (including  but not limited to Ganis), the  Servicer shall
remain obligated  and  be  liable  to the  Issuer,  the  Owner  Trustee,  the
Indenture  Trustee, the Noteholders and Certificateholders for the servicing,
administering and  custodianship of  the Receivables  in accordance  with the
provisions  hereof  without diminution  of such  obligation and  liability by
virtue  of the  appointment of such  subservicer and  to the same  extent and
under the  same terms and conditions as if  the Servicer alone were servicing
and administering and acting  as custodian of the Receivables.   The fees and
expenses of the subservicer shall be  as agreed between the Servicer and  its
subservicer from time to time, and none of the Issuer, the Owner Trustee, the
Indenture  Trustee,  the  Noteholders or  Certificateholders  shall  have any
responsibility therefor.

     SECTION 4.15.  Fidelity Bond; Errors and Omissions Insurance.  The
                    ---------------------------------------------
Servicer shall  maintain, at its own expense, a  blanket fidelity bond and an
errors  and omissions insurance policy,  with broad coverage with responsible
companies on all officers, employees or other persons  acting in any capacity
with regard  to the Receivables to handle  funds, money, documents and papers
relating to the Receivables.  Any such fidelity bond and errors and omissions
insurance  shall protect  and insure  the Servicer against  losses, including
forgery, theft, embezzlement, fraud, errors  and omissions and negligent acts
of  such  persons.   Such fidelity  bond  shall also  protect and  insure the
Servicer against losses in connection  with any failure to maintain insurance
policies required pursuant to this  Agreement and the release or satisfaction
of a Receivable without having  obtained payment in full of  the indebtedness
secured  thereby.  No provision of this  Section 4.15 requiring such fidelity
bond  and  errors and  omissions  insurance  shall  diminish or  relieve  the
Servicer from its duties and obligations as set forth in this Agreement.  The
coverage under any such bond and insurance policy shall be in such amounts as
are customary for the business of servicing recreational vehicle receivables.


                                  ARTICLE V

                                Distributions;

               Statements to Noteholders and Certificateholders
               ------------------------------------------------

     SECTION 5.01.  Establishment of Trust Accounts.  (a)  (i)  The Servicer,
                    -------------------------------
for the benefit of the Noteholders and Certificateholders shall establish and
maintain in  the name of  the Indenture  Trustee an Eligible  Deposit Account
(the "Collection Account"), bearing a designation clearly indicating that the
funds  deposited therein  are  held for  the benefit  of the  Noteholders and
Certificateholders.

          (ii) The Indenture  Trustee, for  the benefit  of the  Noteholders,
     shall establish  and maintain in  the name  of the Indenture  Trustee an
     Eligible  Deposit Account (the  "Note Distribution Account"),  bearing a
     designation clearly indicating that the funds deposited therein are held
     for the benefit of the Noteholders.

          (iii)     The  Servicer, for  the benefit  of  the Noteholders  and
     Certificateholders, shall  establish and  maintain  in the  name of  the
     Indenture Trustee an  Eligible Deposit Account (the  "Reserve Account"),
     bearing  a designation  clearly  indicating  that  the  funds  deposited
     therein   are   held   for   the   benefit  of   the   Noteholders   and
     Certificateholders.

          (iv) The Indenture  Trustee,  for  the benefit  of  the  Class  A-9
     Noteholders, shall establish  and maintain in the name  of the Indenture
     Trustee  an Eligible Deposit Account (the "Class A-9 Interest Account"),
     bearing  a designation  clearly  indicating  that  the  funds  deposited
     therein are held for the benefit of the Class A-9 Noteholders.

          (v)  The  Indenture Trustee,  for  the  benefit  of the  Class  A-9
     Noteholders, shall establish  and maintain in the name  of the Indenture
     Trustee an Eligible Deposit Account (the "Class A-9 Principal Account"),
     bearing  a designation  clearly  indicating  that  the  funds  deposited
     therein are held for the benefit of the Class A-9 Noteholders.

     (b)  Subject to  Section 8.03 of the Indenture,  funds on deposit in the
Collection Account, the  Class A-9 Interest Account, the  Class A-9 Principal
Account  and the Reserve  Account (collectively,  with the  Note Distribution
Account, the "Trust Accounts") shall be  invested by the Indenture Trustee in
Eligible  Investments  selected in  writing by  the Servicer,  in each   case
pursuant  to a direction of the  Servicer which shall contain a certification
that  the  requested investment  constitutes  an Eligible  Investment  and is
permitted to be made  hereby by the Indenture Trustee.   It is understood and
agreed that the  Indenture Trustee shall not  be liable for any  loss arising
from  an investment  in Eligible  Investments  made in  accordance with  this
Section  5.01(b).    All  such Eligible  Investments  shall  be  held  by the
Indenture Trustee for the benefit  of the Noteholders and  Certificateholders
(or for such  of such  holders for  whose benefit the  applicable account  is
maintained); provided, that  on each date on which amounts on deposit in such
accounts  mature as  provided below  in  this Section  5.01(b), all  realized
interest and other investment income  (net of losses and investment expenses)
on funds on  deposit in the Collection Account shall be  paid to the Servicer
as  additional servicing  compensation.   Investment  Earnings on  amounts on
deposit in the Reserve Account, the Class A-9 Principal Account and the Class
A-9 Interest Account  shall be added to the balance of the respective account
as  realized.   Other than  as  permitted by  the Rating  Agencies,  funds on
deposit in the Collection Account, the Class A-9  Interest Account, the Class
A-9 Principal  Account and the Reserve Account  shall be invested in Eligible
Investments  that will mature (A) not later than the Business Day immediately
preceding the next Monthly  Payment Date or (B) on such  next Monthly Payment
Date if  either (x) such  investment is held in  the trust department  of the
institution with  which  the  Collection  Account,  the  Class  A-9  Interest
Account, the  Class A-9 Principal  Account and  the Reserve  Account is  then
maintained  and is  invested in a  time deposit  of such institution  that is
rated at least  A-1 by Standard & Poor's  and P-1 by Moody's or  (y) the Bank
(so long as the short-term unsecured debt  obligations of the Bank are either
(i) rated  at least P-1 by Moody's  and A-1 by Standard &  Poor's on the date
such  investment is made  or (ii)  guaranteed by  an entity  whose short-term
unsecured debt  obligations are  rated at  least P-1  by Moody's  and A-1  by
Standard & Poor's on the date such investment is made) has agreed  to advance
funds on such  Monthly Payment Date to  the Note Distribution Account  in the
amount  payable on  such  investment  on such  Monthly  Payment Date  pending
receipt thereof to the extent necessary to make distributions on such Monthly
Payment Date.   The  guarantee referred  to in  clause (y)  of the  preceding
sentence shall be subject to the Rating Agency Condition.  For the purpose of
the foregoing, unless the Bank  affirmatively agrees in writing to  make such
advance with respect  to such investment prior  to the time an  investment is
made, it shall  not be deemed  to have agreed  to make such  advance.   Funds
deposited in a  Trust Account on a  day which immediately precedes  a Monthly
Payment Date  upon the maturity of any  Eligible Investments are not required
to be invested overnight.  Funds on  deposit in the Note Distribution Account
shall not be invested.

          (c)  (i)  The Indenture Trustee  shall possess all right, title and
     interest in all funds on deposit from time to time in the Trust Accounts
     and in all proceeds thereof (including all income thereon) and all  such
     funds,  investments, proceeds  and income  shall  be part  of the  Trust
     Estate.  The Trust Accounts shall be under the sole dominion and control
     of  the  Indenture  Trustee  for  the benefit  of  the  Noteholders  and
     Certificateholders (or  for such of  such holders for whose  benefit the
     applicable account is  maintained).  If, at  any time, any of  the Trust
     Accounts ceases to be an Eligible Deposit Account, the Indenture Trustee
     (or the Servicer on  its behalf) shall within 10 Business  Days (or such
     longer period, not to exceed 30  calendar days, as to which each  Rating
     Agency may consent) establish a new Trust Account as an Eligible Deposit
     Account  and shall transfer any cash  and/or any investments to such new
     Trust Account.

          (ii) With  respect to  the Trust  Account  Property, the  Indenture
     Trustee agrees, by its acceptance hereof, that:

               (A)  any  Trust Account  Property  that  is  held  in  deposit
          accounts shall  be held  solely in  the Eligible  Deposit Accounts,
          subject to the  last sentence of Section 5.01(c)(i);  and each such
          Eligible Deposit Account shall be subject to the exclusive  custody
          and  control of  the Indenture  Trustee, and the  Indenture Trustee
          shall have sole signature authority with respect thereto;

               (B)  any Trust  Account  Property  that  constitutes  Physical
          Property  shall be delivered to the Indenture Trustee in accordance
          with paragraph (1)  of the  definition of  "Delivery" and shall  be
          held,  pending maturity  or disposition,  solely  by the  Indenture
          Trustee or  a financial  intermediary (as such  term is  defined in
          Section 8-313(4)  of the  UCC)  acting  solely  for  the  Indenture
          Trustee;

               (C)  any  Trust Account Property that is a book-entry security
          held  through the Federal Reserve System  pursuant to federal book-
          entry   regulations   shall   be  delivered   in   accordance  with
          paragraph (2)   of  the  definition  of  "Delivery"  and  shall  be
          maintained   by  the   Indenture  Trustee,   pending  maturity   or
          disposition,  through  continued  book-entry registration  of  such
          Trust Account Property as described in such paragraph; and

               (D)  any  Trust  Account Property  that is  an "uncertificated
          security" under Article VIII of the UCC and that is not governed by
          clause (C) above  shall be delivered  to the  Indenture Trustee  in
          accordance with paragraph (3)  of the definition of  "Delivery" and
          shall  be maintained by the  Indenture Trustee, pending maturity or
          disposition,  through  continued  registration  of  the   Indenture
          Trustee's (or its nominee's) ownership of such security.

          (iii)     The  Servicer  shall  have the  power,  revocable  by the
     Indenture Trustee  or  by the  Owner  Trustee with  the consent  of  the
     Indenture  Trustee,  to make  withdrawals  and payments  from  the Trust
     Accounts (other  than  the  Note  Distribution Account,  the  Class  A-9
     Principal Account and the Class A-9 Interest Account) for the purpose of
     permitting the Servicer or the Owner Trustee to carry out its respective
     duties hereunder  or permitting the  Indenture Trustee to carry  out its
     duties under the Indenture.

     SECTION 5.02.  Collections.  The Servicer shall remit within two
                    -----------
Business Days of receipt thereof to the Collection Account all payments by or
on behalf  of  the Obligors  with  respect  to the  Receivables  (other  than
Purchased Receivables) and all Liquidation Proceeds, both as collected during
the Collection Period.  Notwithstanding  the foregoing, subject to the Rating
Agency Condition, if at  any time (i) the Bank remains  the Servicer, (ii) no
Servicer Default  shall have  occurred and be  continuing and  (iii) the Bank
maintains a short-term  rating of  at least  the level specified  by each  of
Standard & Poor's  and  Moody's, then for so long  as each of the  conditions
set  forth in clauses (i),  (ii) and (iii) continues to  be met, the Servicer
shall remit  such collections with respect to the preceding calendar month to
the Collection Account on the  Business Day immediately preceding the related
Monthly  Payment  Date.    In  the  event  that  the  Servicer  is  remitting
collections to the Collection Account  pursuant to the preceding sentence, it
shall notify the  Indenture Trustee promptly if at any time the Bank's short-
term  rating drops below  the level specified  by either Rating  Agency.  For
purposes of this Article V the phrase "payments  by or on behalf of Obligors"
shall mean  payments made with  respect to  the Receivables by  Persons other
than the Servicer or the Depositor.

     SECTION 5.03.  Application of Collections.  All collections for the
                    --------------------------
Collection Period shall be applied by the  Servicer as follows:  With respect
to each  Receivable (other than  a Purchased  Receivable), payments by  or on
behalf  of the Obligor  shall be applied  first to  reduce Outstanding Simple
Interest Advances to the extent described in Section 5.04.  Next,  any excess
shall  be applied  to interest  and principal in  accordance with  the Simple
Interest Method. 

     SECTION 5.04.  Advances.  As of the close of business on the last day
                    --------
of each Collection Period, the Servicer shall  advance an amount equal to the
amount of interest due on the Simple Interest Receivables at their respective
APR's for  the  related  Collection  Period  (assuming  the  Simple  Interest
Receivables pay on  their respective due dates) minus the  amount of interest
actually  received on  the  Simple Interest  Receivables  during the  related
Collection Period (such  amount, a "Simple Interest Advance").   With respect
to  each  Simple  Interest  Receivable,  the  Simple  Interest  Advance shall
increase Outstanding  Simple Interest Advances.   If such  calculation (i.e.,
the  subtraction  of the  amount  of  interest  due  on the  Simple  Interest
Receivables  at  their respective  APR's  for the  related  Collection Period
(assuming the Simple Interest Receivables  pay on their respective due dates)
from  the  amount  of  interest  actually received  on  the  Simple  Interest
Receivables  during  the related  Collection  Period) results  in  a negative
number, an amount equal to the  absolute value of such negative number  shall
be  paid to  the  Servicer  and the  amount  of  Outstanding Simple  Interest
Advances shall be reduced  by such amount.  In addition, in  the event that a
Simple  Interest  Receivable  becomes  a  Defaulted  Receivable,  Liquidation
Proceeds  with respect  to such  Simple Interest  Receivable attributable  to
accrued and unpaid  interest thereon (but not including interest for the then
current  Collection  Period)  shall  be   paid  to  the  Servicer  to  reduce
Outstanding  Simple  Interest  Advances,  but  only  to  the  extent  of  any
Outstanding Simple  Interest Advances with  respect to such Receivable.   The
Servicer  shall  not  make  any  advance  in  respect  of  principal  of  the
Receivables,  nor  shall  the  Servicer make  any  advance  in  respect of  a
Defaulted Receivable.

     SECTION 5.05.  Additional Deposits.  The Servicer shall deposit in the
                    -------------------
Collection  Account on  the  Determination Date  for  the related  Collection
Period the  aggregate Advances pursuant  to Section 5.04.  The  Servicer, the
Bank  and  the  Depositor shall  deposit  or  cause to  be  deposited  in the
Collection Account  the aggregate Purchase  Amount with respect  to Purchased
Receivables and  the Servicer shall  deposit therein all  amounts to  be paid
under Section 9.01,  in  each case  on  or prior  to  the Determination  Date
following  the Collection  Period as of  which such  purchase is made  by the
Servicer,  the Bank or the Depositor,  as the case may  be.  In addition, any
other deposits required to  be made by the Depositor  or the Servicer to  the
Collection Account and which are  not otherwise provided for by Section  5.02
or by the other provisions of this Section  5.05 shall be made on or prior to
the Determination Date for the related Collection Period.

     SECTION 5.06.  Distributions.
                    -------------

          (a)  (i)  On each Determination Date, the Servicer shall  calculate
     all amounts  required to be  deposited in the Note  Distribution Account
     and the Certificate Distribution Account.

          (ii) On each Monthly  Payment Date, the Servicer shall instruct the
     Indenture Trustee (based on the  information contained in the Servicer's
     Certificate  delivered on  the related  Determination  Date pursuant  to
     Section  4.09)  to make  the  following deposits  and  distributions for
     receipt by  the Servicer or deposit  in the applicable account  by 11:00
     A.M. (New York time), to the extent of the Total Distribution Amount, in
     the following order of priority:

               (A)  to the Servicer, from  the Interest Distribution  Amount,
          the  Servicing  Fee  (and  all  unpaid Servicing  Fees  from  prior
          Collection Periods);

               (B)  to  the   Note  Distribution  Account,  from   the  Total
          Distribution  Amount remaining after the application of clause (A),
          the Noteholders' Interest Distributable Amount;

               (C)  to   the  Note  Distribution   Account,  from  the  Total
          Distribution  Amount remaining after the application of clauses (A)
          and (B), the Noteholders' Regular Principal Distributable Amount; 

               (D)  to the Certificate  Distribution Account, from  the Total
          Distribution Amount remaining  after the application of  clause (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'   Regular    Principal
          Distributable Amount; 

               (F)  to  the Reserve  Account,  from  the  Total  Distribution
          Amount remaining after  the application of clauses (A) through (E),
          the amount, if any, by  which the Specified Reserve Account Balance
          for such Monthly  Payment Date, exceeds the amount  then on deposit
          in the Reserve Account; and 

               (G)  to  the  Note   Distribution  Account,  from  the   Total
          Distribution  Amount remaining after the application of clauses (A)
          through  (F), the Noteholders' Excess Distributable Amount, if any,
          and after the Notes  have been paid in full, after  the application
          of clauses (A),  (D), (E) and (F), to  the Certificate Distribution
          Account, the Certificateholders' Excess Distributable Amount  until
          the Certificate Balance has been reduced to zero.

          (b)   On  each  Monthly  Payment Date,  the  portion  of the  Total
     Distribution Amount, if any, remaining after making in  full each of the
     allocations set forth  in Section 5.06(a)(ii),  shall be distributed  to
     the Owner Trustee for  distribution by the Owner Trustee  to the Company
     pursuant to Section 5.02(a) of the Trust Agreement.

     SECTION 5.07.  Reserve Account.  (a) On the Closing Date the Depositor
                    ---------------
shall deposit an amount equal to the Reserve Account Initial Deposit into the
Reserve Account.  If  the amount on  deposit in  the Reserve Account  on  any
Monthly Payment  Date (after  giving effect  to  all   deposits  thereto   or
withdrawals therefrom on such Monthly  Payment  Date)  is  greater  than  the
Specified Reserve Account  Balance for such  Monthly  Payment  Date  and  the
Overcollateralization Amount  for  such  Monthly  Payment  Date  is  not less
than the Targeted Overcollateralization Amount, the Servicer  shall  instruct
the Indenture Trustee to distribute  the amount of such excess to  the  Owner
Trustee for distribution by the Owner Trustee to the Company.

     (b)  (i)   In the  event that  the  Noteholders' Interest  Distributable
Amount plus  the Noteholders'  Regular Principal  Distributable Amount  for a
Monthly Payment Date exceeds  the sum of the amounts deposited  into the Note
Distribution Account pursuant to Section 5.06(a)(ii) on such  Monthly Payment
Date, the Servicer shall instruct the  Indenture Trustee to withdraw from the
Reserve Account on such Monthly Payment Date  an amount equal to such excess,
to the extent  of funds available therein,  and deposit such amount  into the
Note Distribution Account.

          (ii)     In  the   event  that  the   Certificateholders'  Interest
Distributable Amount and the Certificateholders' Regular Distributable Amount
for a Monthly Payment Date exceeds the sum of the amounts deposited  into the
Certificate  Distribution Account  pursuant to  Section  5.06(a)(ii) on  such
Monthly Payment  Date, the Servicer  shall instruct the Indenture  Trustee to
withdraw from  the Reserve  Account on  such Monthly  Payment Date  an amount
equal to  such excess, to the extent of  funds available therein after giving
effect  to  paragraph  (b)(i)  above,   and  deposit  such  amount  into  the
Certificate Distribution Account.

     SECTION 5.08.  Statements  to  Noteholders  and  Certificateholders.  At
least three Business  Days prior to each  Monthly Payment Date, the  Servicer
shall  provide to the  Indenture Trustee (with  a copy to  each Paying Agent)
information relating to the Receivables for  the applicable Collection Period
in order  that the Indenture  Trustee may perform the  requisite calculations
and forward to each Noteholder and Certificateholder of record as of the most
recent Record Date a statement substantially  in the forms of Exhibit A-1 and
Exhibit A-2 setting  forth at least the following information as to the Notes
and the Certificates to the extent applicable:

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

         (ii)  the  amount  of   such  distribution  allocable  to   interest
     allocable to each Class of Notes and to the Certificates;

        (iii)  the outstanding principal balance of  each Class of Notes, the
     Note Pool  Factor for each such  Class, the Certificate Balance  and the
     Certificate Pool  Factor as of the close of business  on the last day of
     the  preceding  Collection  Period,  after  giving  effect  to  payments
     allocated to principal reported under clause (i) above;

         (iv)  the  amount of  the Servicing  Fee paid  to the  Servicer with
     respect to the related Collection Period;

          (v)  the amount  of Realized  Losses, if any,  with respect  to the
     related Collection Period;

         (vi)  the  balance of  the Reserve  Account on such  Monthly Payment
     Date after giving effect to deposits and withdrawals to be made  on such
     Monthly Payment Date, if any; and

        (vii)  the Pool  Balance as of the close of  business on the last day
     of the  related  Collection  Period, after  giving  effect  to  payments
     allocated to principal reported under clause (i) above.

     Each  amount set  forth  on  the Monthly  Payment  Date statement  under
clauses  (i), (ii) or (iv)  above shall be  expressed as a  dollar amount per
$1,000 of original principal balance of a Note or Certificate, as applicable.

     SECTION 5.09   Sale of Residual Interest by Bank.  The Bank and the
                    ---------------------------------
Depositor acknowledge, that pursuant to the Call Option Agreement between the
Bank  and  MSCMC,  the Bank  has  the  right to  those  distributions  on the
Receivables distributable pursuant to Section 5.06(b).  The Bank has sold its
right, title and  interest in and to  such distributions to the  Company, and
directs  the Depositor  to  cause the  Trust  Agreement to  provide for  such
distributions to  be made to the Company pursuant  to the Trust Agreement and
to cause a Certificate to be issued to the Company evidencing the entitlement
to such distributions, and the Depositor confirms that the Trust Agreement so
provides and that such Certificate has been issued pursuant thereto.

                                  ARTICLE VI


                                The Depositor
                                -------------

     SECTION 6.01.  Representations of Depositor.  The Depositor makes the
                    ----------------------------
following  representations on which  the Issuer is  deemed to have  relied in
acquiring the Receivables.  The representations speak as of the execution and
delivery  of this Agreement  and as of the  Closing Date, in  the case of the
Receivables, and shall  survive the sale of the Receivables to the Issuer and
the pledge thereof to the Indenture Trustee pursuant to the Indenture.

          (a)  Organization and Good Standing.  The Depositor is duly
               ------------------------------
organized and  validly existing as a  corporation in good standing  under the
laws of the State of  Delaware, with the corporate power and authority to own
its  properties and to conduct its  business as such properties are currently
owned  and such  business is  presently  conducted, and  had at  all relevant
times, and has, the corporate power, authority and legal right to acquire and
own the Receivables.

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

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

          (d)  Binding Obligation.  This Agreement constitutes, a legal,
               ------------------
valid and binding obligation of  the Depositor enforceable in accordance with
its terms.

          (e)  No Violation.  The consummation of the transactions
               ------------
contemplated by this Agreement and the fulfillment of the terms hereof do not
conflict with, result in any breach of any of the terms and provisions of, or
constitute (with or  without notice or  lapse of time)  a default under,  the
articles  of incorporation  or bylaws  of  the Depositor,  or any  indenture,
agreement or other instrument  to which the Depositor is a  party or by which
it is bound; or result in the creation or imposition of any  Lien upon any of
its properties  pursuant to  the terms  of any such  indenture, agreement  or
other instrument (other than pursuant to the Basic Documents); or violate any
law  or,  to  the best  of  the  Depositor's knowledge,  any  order,  rule or
regulation  applicable to  the Depositor of  any court  or of any  federal or
state   regulatory   body,  administrative   agency  or   other  governmental
instrumentality having jurisdiction over the Depositor or its properties.

          (f)  No Proceedings.  To the Depositor's best knowledge, there are
               --------------
no proceedings  or investigations  pending or  threatened  before any  court,
regulatory  body, administrative agency or other governmental instrumentality
having  jurisdiction over the Depositor or its properties:  (i) asserting the
invalidity  of  this  Agreement, the  Indenture  or  any of  the  other Basic
Documents, the  Notes  or  the  Certificates,  (ii) seeking  to  prevent  the
issuance of the Notes or  the Certificates or the consummation of  any of the
transactions  contemplated by  this Agreement,  the Indenture  or any  of the
other Basic Documents,  (iii) seeking any determination or ruling  that might
materially  and adversely  affect the  performance  by the  Depositor of  its
obligations under, or the validity  or enforceability of, this Agreement, the
Indenture, any of the other Basic Documents, the Notes or the Certificates or
(iv) which might adversely affect the federal or state  income tax attributes
of the Notes or the Certificates.

          (g)  Chief Executive Office.  The chief executive office of the
               ----------------------
Depositor is located at 1585 Broadway, New York, New York 10036.

     SECTION 6.02.  Corporate Existence.  During the term of this Agreement,
                    -------------------
the Depositor will  keep in full force  and effect its existence,  rights and
franchises  as  a corporation  under  the  laws of  the  jurisdiction  of its
incorporation and will  obtain and preserve its qualification  to do business
in each jurisdiction in which such qualification  is or shall be necessary to
protect  the  validity  and  enforceability  of  this  Agreement,  the  Basic
Documents and each other instrument  or agreement necessary or appropriate to
the proper administration of this Agreement and the transactions contemplated
hereby.  In addition, all transactions and dealings between the Depositor and
its Affiliates will be conducted on an arm's-length basis.

     SECTION 6.03.  Liability of the Depositor; Indemnities.  The Depositor
                    ---------------------------------------
shall be liable in accordance herewith only  to the extent of the obligations
specifically undertaken by the Depositor under this Agreement:

          (a)  The  Depositor shall indemnify,  defend and hold  harmless the
     Issuer,  the  Owner  Trustee,  the  Indenture Trustee  and  any  of  the
     officers, directors,  employees  and agents  of  the Issuer,  the  Owner
     Trustee and the Indenture Trustee from and against any taxes that may at
     any  time  be asserted  against  any such  Person  with  respect to  the
     transactions contemplated herein and in  the Basic Documents (except any
     income taxes  arising out  of fees  paid to  the Owner  Trustee and  the
     Indenture  Trustee),  including  any  sales,  gross   receipts,  general
     corporation,  tangible personal  property,  privilege  or license  taxes
     (but, in the case  of the Issuer, not including any  taxes asserted with
     respect to, and as of  the date of, the sale  of the Receivables to  the
     Issuer  or  the  issuance  and  original  sale  of  the  Notes  and  the
     Certificates, or asserted with respect to ownership of the  Receivables,
     or federal  or other income  taxes arising  out of distributions  on the
     Notes and the Certificates) and  costs and expenses in defending against
     the same.

          (b)  The  Depositor shall indemnify,  defend and hold  harmless the
     Issuer, the Owner  Trustee, the Indenture  Trustee, the Noteholders  and
     Certificateholders and  any of  the officers,  directors, employees  and
     agents  of the Issuer, the Owner  Trustee and the Indenture Trustee from
     and against any loss, liability or expense incurred by reason of (i) the
     Depositor's   willful  misfeasance,  bad  faith  or  negligence  in  the
     performance of its duties under this Agreement, or by reason of reckless
     disregard  of  its  obligations  and  duties under  this  Agreement  and
     (ii) the  Depositor's or  the  Issuer's violation  of  federal or  state
     securities laws in connection with the offering and sale of the Notes or
     the Certificates.

          (c)  The  Depositor shall indemnify,  defend and hold  harmless the
     Owner Trustee  and the Indenture Trustee and  their respective officers,
     directors, employees  and agents from  and against all  costs, expenses,
     losses, claims,  damages and liabilities  arising out of or  incurred in
     connection with the  acceptance or performance of the  trusts and duties
     herein and in  the Trust Agreement contained,  in the case of  the Owner
     Trustee, and  herein and in the Indenture contained,  in the case of the
     Indenture Trustee, except  to the extent that such  cost, expense, loss,
     claim, damage or liability:  (i) in the case of the Owner Trustee, shall
     be due to the  willful misfeasance, bad faith or  negligence (except for
     errors  in  judgment)  of the  Owner  Trustee  or, in  the  case  of the
     Indenture Trustee, shall be due to the willful misfeasance, bad faith or
     negligence (except for errors in  judgment) of the Indenture Trustee; or
     (ii) in the case  of the Owner Trustee,  shall arise from the  breach by
     the Owner Trustee of any of its representations or warranties set  forth
     in Section 7.03 of the Trust Agreement.

          (d)  The Depositor shall  pay any and all taxes  levied or assessed
     upon all  or any part  of the Owner Trust  Estate (other than  any taxes
     expressly excluded from the Depositor's responsibilities pursuant to the
     parentheticals in paragraph (a) above).

     Indemnification  under this  Section shall  survive  the resignation  or
removal of the  Owner Trustee or the Indenture Trustee and the termination of
this  Agreement and  the  Indenture  and shall  include  reasonable fees  and
expenses of counsel and expenses of litigation.   If the Depositor shall have
made any indemnity payments pursuant to this  Section and the Person to or on
behalf of whom  such payments are made  thereafter shall collect any  of such
amounts from  others, such Person  shall promptly  repay such amounts  to the
Depositor, without interest.

     SECTION 6.04.  Merger or Consolidation of, or Assumption of the
                    ------------------------------------------------
Obligations of, Depositor.  Any Person (a) into which the Depositor may be
- -------------------------
merged or consolidated, (b) which may result from any merger or consolidation
to which  the Depositor  shall be  a party  or (c) which  may succeed to  the
properties and assets of the Depositor substantially as a whole, which person
in any of  the foregoing cases executes an agreement of assumption to perform
every  obligation  of  the  Depositor  under this  Agreement,  shall  be  the
successor to the Depositor hereunder  without the execution or filing of  any
document  or  any  further act  by  any  of the  parties  to  this Agreement;
provided,  however,  that   (i) immediately  after  giving  effect   to  such
transaction,  no representation  or warranty  made  pursuant to  Section 3.02
shall  have been  breached, (ii) the  Depositor shall  have delivered  to the
Owner  Trustee and  the Indenture  Trustee  an Officers'  Certificate and  an
Opinion of Counsel each stating that such consolidation, merger or succession
and such  agreement  of assumption  comply  with this  Section  and that  all
conditions precedent, if any, provided for in this Agreement relating to such
transaction have been complied with, (iii) the Rating Agency Condition  shall
have been satisfied  with respect to such transaction  and (iv) the Depositor
shall have  delivered  to the  Owner  Trustee and  the Indenture  Trustee  an
Opinion of  Counsel either (A) stating that, in  the opinion of such counsel,
all financing statements  and continuation statements and  amendments thereto
have been executed and filed that are necessary fully to preserve and protect
the interest of the Owner Trustee and Indenture Trustee, respectively, in the
Receivables and reciting the details of such filings, or (B) stating that, in
the opinion of  such counsel, no such  action shall be necessary  to preserve
and protect such interests.  Notwithstanding anything herein to the contrary,
the execution  of the foregoing  agreement of assumption and  compliance with
clauses (i),  (ii),  (iii)  and  (iv)   above  shall  be  conditions  to  the
consummation  of the  transactions referred  to  in clauses (a),  (b) or  (c)
above.

     SECTION 6.05.  Limitation on  Liability of  Depositor and  Others.   The
Depositor and any director, officer, employee or agent of the Depositor may
rely  in  good  faith  on  the advice  of  counsel or  on any  document  of
any  kind, prima  facie properly executed  and   submitted  by  any  Person
respecting  any  matters  arising hereunder.   The Depositor  shall not be 
under any obligation  to appear in, prosecute or defend  any legal  action 
that  shall not be  incidental to  its obligations under this Agreement, and
that  in its opinion may involve it  in any expense or liability.

     SECTION 6.06.  Depositor May Own Notes and Certificates.  The Depositor
                    ----------------------------------------
and any Affiliate thereof may in its  individual or any other capacity become
the owner  or pledgee of  Notes and Certificates  with the same rights  as it
would have  if it were not  the Depositor or an Affiliate  thereof, except as
expressly provided herein or in any Basic Document.

     SECTION 6.07.  Pennsylvania Motor Vehicle Sales Finance Act License. 
                    ----------------------------------------------------
The  Depositor shall use  its best efforts  to maintain, and  shall cause the
Trust to use its  best efforts to maintain the effectiveness  of all licenses
required under the Pennsylvania Motor Vehicle Sales Finance Act in connection
with this Agreement and the Basic Documents and the transactions contemplated
hereby and thereby until such time as the Trust shall terminate in accordance
with the terms hereof.

                                 ARTICLE VII

                                 The Servicer
                                 ------------
 
     SECTION 7.01.  Representations and Warranties of the Servicer.  The Bank
                    ----------------------------------------------
makes the  following representations  and warranties on  which the  Issuer is
deemed to have relied in acquiring the Receivables.  Such representations and
warranties speak as of the execution and delivery of this Agreement and as of
the Closing Date but shall survive  (1) the sale, transfer and assignment  of
the Receivables to the Issuer and the pledge thereof to the Indenture Trustee
pursuant to the Indenture and (2) the removal of the Bank as Servicer.

          (i)  The Bank  is a  national banking  association duly  organized,
validly existing and in good standing under the laws of the United  States of
America with the full  power and authority to own and conduct its business as
it is presently conducted by the Bank.   The Bank is or will be in compliance
with the  laws  of any  such state  to  the extent  necessary to  insure  the
enforceability of  each Receivable  and the servicing  of the  Receivables in
accordance with the terms of this Agreement;

         (ii)  The Bank  has the full  power and authority to  consummate all
transactions contemplated  by this Agreement.   The Bank has  duly authorized
the execution, delivery and performance  of this Agreement, has duly executed
and delivered  this Agreement and  this Agreement constitutes a  legal, valid
and binding obligation of the Bank, enforceable against it in accordance with
its terms;

        (iii)  Neither  the execution  and delivery  of  this Agreement,  the
acquisition or origination  of the Receivables by  the Bank, the sale  of the
Receivables  to  MSCMC,  the consummation  of  the  transactions contemplated
hereby, nor the fulfillment of or compliance with the terms and conditions of
this Agreement will conflict with or  result in a breach of any of  the terms
of the Bank's charter or by-laws or any legal restriction or any agreement or
instrument to  which the  Bank is now  a party  or by which  it is  bound, or
constitute a default or result in an acceleration under any of the foregoing,
or result in the violation of  any law, rule, regulation, order, judgment  or
decree to which the Bank or its property is subject;

         (iv)  The Bank's deposits are insured by the FDIC; 

          (v)  The Bank does  not believe,  nor does  it have  any reason  or
cause to believe, that it cannot perform each and every covenant contained in
this Agreement;

         (vi)  There is  no litigation pending  or, to the  Bank's knowledge,
threatened, which if determined adversely  to the Bank would adversely affect
the execution, delivery  or enforceability of this Agreement,  or the ability
of the Bank to service the Receivables hereunder in accordance with the terms


hereof or  which  would  have a  material  adverse effect  on  the  financial
condition of the Bank;

        (vii)  No consent, approval, authorization or  order of any court  or
governmental  agency or  body is  required  for the  execution, delivery  and
performance by  the Bank of or compliance by the  Bank with this Agreement or
the consummation of the transactions contemplated by this Agreement;

       (viii)  The collection practices used by the Bank with respect to each
Receivable have been in all respects legal, proper,  prudent and customary in
the origination and servicing of receivables similar to the Receivables;  

         (ix)  The chief executive  office of the Bank is  located in Boston,
Massachusetts; and

          (x)  Neither  this Agreement  nor any  statement,  report or  other
document furnished or  to be  furnished in  connection with the  sale of  the
Receivables to MSCMC  or pursuant to this Agreement or in connection with the
transactions contemplated  hereby contains  any untrue statement  of fact  or
omits to state a fact necessary to  make the statements contained therein not
misleading;

     SECTION 7.02.  Indemnities, etc. of Servicer.  The Servicer shall be
                    -----------------------------
liable  in  accordance  herewith  only  to  the  extent  of  the  obligations
specifically undertaken by the Servicer under this Agreement:

          (a)  The Servicer  shall indemnify,  defend and  hold harmless  the
     Issuer,  the Owner Trustee, the  Indenture Trustee, the Noteholders, the
     Certificateholders and the Depositor and any of the officers, directors,
     employees and agents of the Issuer,  the Owner Trustee and the Indenture
     Trustee from and  against any and all costs,  expenses, losses, damages,
     claims  and  liabilities arising  out  of  or  resulting from  the  use,
     ownership or  operation by the  Servicer or any  Affiliate thereof of  a
     Financed Vehicle.

          (b)  The Servicer  shall indemnify,  defend and  hold harmless  the
     Issuer, the  Owner Trustee,  the Indenture  Trustee, the Depositor,  the
     Noteholders,  the Certificateholders and any of the officers, directors,
     employees and  agents of the Issuer, the Owner Trustee and the Indenture
     Trustee from  and against any  and all costs, expenses,  losses, claims,
     damages and  liabilities to  the extent that  such cost,  expense, loss,
     claim, damage or  liability arose out of,  or was imposed upon  any such
     Person through, the negligence, willful  misfeasance or bad faith of the
     Servicer in  the performance of  its duties under  this Agreement or  by
     reason of  reckless disregard of  its obligations and duties  under this
     Agreement.

          (c)  The Servicer agrees  to pay when due the  compensation and any
     other  amounts  due to  the  Indenture  Trustee  and the  Owner  Trustee
     pursuant to  Section 6.07 of  the Indenture and  Section of 8.02  of the
     Trust Agreement  (in the  event the Company  cannot fully  indemnify the
     Owner Trustee), as applicable.

     For  purposes of this  Section, in the  event of the  termination of the
rights  and obligations  of the  Bank (or any  successor thereto  pursuant to
Section 7.03) as Servicer pursuant to  Section 8.01, or a resignation by such
Servicer pursuant to this Agreement, such Servicer shall be deemed to  be the
Servicer  pending  appointment  of  a  successor  Servicer  (other  than  the
Indenture Trustee) pursuant to Section 8.02.

     Indemnification and other payments under this  Section shall survive the
resignation or removal of the Owner  Trustee or the Indenture Trustee or  the
termination of this Agreement and  the Indenture and shall include reasonable
fees and expenses  of counsel and  expenses of litigation.   If the  Servicer
shall have  made any  indemnity  payments pursuant  to this  Section and  the
Person to or on behalf of whom such payments are made thereafter collects any
of such amounts from others, such Person shall promptly repay such amounts to
the Servicer, without interest.

     SECTION 7.03.  Merger or Consolidation of, or Assumption of the
                    ------------------------------------------------
Obligations of, Servicer.  Any Person (a) into which the Servicer may be
- ------------------------
merged or consolidated, (b) which may result from any merger or consolidation
to  which  the  Servicer shall  be  a  party, (c) which  may  succeed  to the
properties and assets  of the Servicer  substantially as a whole  or (d) with
respect to the  Servicer's obligations hereunder, which is  a corporation 50%
or more of the voting stock of which is owned, directly or indirectly, by the
Bank,  which Person  executed an  agreement  of assumption  to perform  every
obligation of the Servicer hereunder, shall be  the successor to the Servicer
under this Agreement without further act on the part of any of the parties to
this Agreement; provided,  however, that (i) immediately after  giving effect
to such transaction,  no Servicer Default and no event which, after notice or
lapse of  time, or both, would become a  Servicer Default shall have occurred
and  be continuing,  (ii) the  Servicer  shall have  delivered  to the  Owner
Trustee and the Indenture Trustee an Officers' Certificate  and an Opinion of
Counsel each stating  that such consolidation, merger or  succession and such
agreement  of assumption  comply with  this Section  and that  all conditions
precedent provided  for in this  Agreement relating to such  transaction have
been  complied  with,  (iii) the  Rating Agency  Condition  shall  have  been
satisfied with respect  to such transaction and (iv) the  Servicer shall have
delivered  to the  Owner  Trustee and  the  Indenture Trustee  an Opinion  of
Counsel  stating  that,  in  the  opinion of  such  counsel,  either  (A) all
financing  statements and continuation statements and amendments thereto have
been executed and  filed that are necessary fully to preserve and protect the
interest of the Owner Trustee and the Indenture Trustee, respectively, in the
Receivables  and reciting the  details of such filings  or (B) no such action
shall be necessary  to preserve and protect such  interests.  Notwithstanding
anything  herein to the contrary, the execution of the foregoing agreement of
assumption and compliance with clauses (i),  (ii), (iii) and (iv) above shall
be  conditions  to  the  consummation  of the  transactions  referred  to  in
clause (a), (b), (c) or (d) above.

     SECTION 7.04.  Limitation  on Liability of Servicer and Others.  Neither
the Servicer nor any of the directors, officers, employees or agents of the
Servicer  shall  be  under  any liability  to the  Issuer, the  Noteholders or
Certificateholders,  except as provided  under this Agreement,  for any action
taken  or for refraining from the  taking  of  any action  pursuant  to  this 
Agreement  or  for  errors in judgment; provided,  however,  that  this  
provision shall  not  protect  the Servicer or  any such  person against any
liability that would  otherwise be imposed by  reason of  willful misfeasance,
bad faith  or negligence  in the performance of duties or  by reason of reckless
disregard of  obligations and duties  under  this Agreement.    The  Servicer
and any  director,  officer, employee or agent of the Servicer  may rely in 
good faith on any  document of any kind prima facie properly executed and 
submitted by any person respecting any matters arising under this Agreement.

     Except  as provided in  this Agreement, the Servicer  shall not be under
any obligation to appear in, prosecute or defend any legal action  that shall
not be incidental to its duties to service the Receivables in accordance with
this Agreement  and that  in its  opinion may  involve it  in any  expense or
liability; provided, however, that the Servicer may  undertake any reasonable
action that it may  deem necessary or desirable in respect  of this Agreement
and  the Basic Documents  and the  rights and duties  of the parties  to this
Agreement and the Basic Documents and the interests of the Noteholders  under
the Indenture and of the Certificateholders under the Trust Agreement.

     SECTION 7.05.  Bank Not To Resign as Servicer.  Subject to the
                    ------------------------------
provisions of  Section 7.03, the Bank  shall not resign from  the obligations
and duties hereby imposed on it as  Servicer under this Agreement except upon
a determination that the performance of its duties under this Agreement shall
no  longer  be  permissible  under  applicable  law.    Notice  of  any  such
determination permitting the resignation of the Bank shall be communicated to
the Owner Trustee and the Indenture Trustee at the earliest practicable  time
(and, if such communication is not in writing, shall be confirmed  in writing
at  the  earliest practicable  time)  and  any  such determination  shall  be
evidenced  by an  Opinion of Counsel  to such  effect delivered to  the Owner
Trustee and  the Indenture Trustee  concurrently with or promptly  after such
notice.   No  such resignation  shall  become effective  until the  Indenture
Trustee or a  successor Servicer shall have assumed  the responsibilities and
obligations of  the Bank  in accordance with  Section 8.02.  In  addition, in
effecting  such  resignation, the  Bank  shall cooperate  with  the successor
Servicer,  the Indenture  Trustee  and  the Owner  Trustee  in effecting  the
termination  of  its  responsibilities  and rights  as  Servicer  under  this
Agreement,   including   the   transfer  to   the   successor   Servicer  for
administration by it of all cash amounts that shall at the time be held by it
for  deposit, or  shall thereafter  be  received by  it with  respect  to any
Receivable.  The  Bank shall also give  the successor Servicer access  to the
its  records,  software,  systems,  facilities  and  employees  in  order  to
facilitate  the  servicing  transfer.    All  reasonable costs  and  expenses
(including  attorneys' fees)  incurred in  connection  with transferring  the
Receivable  Files and  the Servicer's  duties to  the successor  Servicer and
amending this Agreement to reflect such  succession as Servicer shall be paid
by the Bank upon  presentation of reasonable documentation of such  costs and
expenses.  Upon  receipt of notice of the occurrence of any such resignation,
the Owner Trustee shall give notice thereof to the Rating Agencies.


                                 ARTICLE VIII

                                   Default
                                   -------

     SECTION 8.01.  Servicer Default.  If any one of the following events (a
                    ----------------
"Servicer Default") shall occur and be continuing:

          (a)  any  failure  by  the  Servicer to  deliver  to  the Indenture
     Trustee for  deposit in  any of  the Trust  Accounts or the  Certificate
     Distribution  Account any  required payment  or to direct  the Indenture
     Trustee  to make  any required  distributions  therefrom, which  failure
     continues unremedied for  a period of three Business  Days after written
     notice  of such  failure  is received  by  the Servicer  from  the Owner
     Trustee or the  Indenture Trustee (with a copy to the Indenture Trustee,
     if given by the Owner Trustee) or after discovery  of such failure by an
     officer of the Servicer; or

          (b)  failure by the  Servicer duly to observe or  to perform in any
     material respect any  other covenants or agreements of  the Servicer set
     forth in this Agreement or any other Basic Document, which failure shall
     (i) materially  and adversely  affect  the  rights  of  Noteholders  and
     (ii) continue unremedied for a period of 60 days after the date on which
     written notice of such failure, requiring the same to be remedied, shall
     have  been  given  (A) to the  Servicer  by  the  Owner Trustee  or  the
     Indenture Trustee (with a copy to the Indenture Trustee, if given by the
     Owner Trustee) or (B) to the Servicer, and to the Owner Trustee  and the
     Indenture Trustee  by the Noteholders  or Certificateholders  evidencing
     not less than 25%  of the Outstanding Amount of the Notes  or 25% of the
     Certificate Balance, respectively; or

          (c)  the  occurrence of  an  Insolvency Event  with respect  to the
     Servicer;

then, and in each and every  case, so long as the Servicer Default  shall not
have  been remedied,  either the  Indenture Trustee  or the Holders  of Notes
evidencing not  less than  25% of  the Outstanding  Amount of  the Notes,  by
notice then given  in writing to the  Servicer (and to the  Indenture Trustee
and the Owner  Trustee if  given by  the Noteholders) may  terminate all  the
rights and obligations (other than  the obligations set forth in Section 7.02
hereof)  of the Servicer  under this Agreement.   On  or after the  latest of
receipt by the  Servicer of such  written notice or  the date of  termination
specified in such notice or deemed specified pursuant to Section 8.02(d), all
authority  and power  of  the  Servicer under  this  Agreement, whether  with
respect to the Notes or the Receivables or otherwise, shall,  without further
action,  pass to  and be vested  in the  Indenture Trustee or  such successor
Servicer as may be appointed under Section 8.02; and, without limitation, the
Indenture Trustee and  the Owner Trustee are hereby  authorized and empowered
to  execute  and deliver,  for the  benefit of  the predecessor  Servicer, as
attorney-in-fact or otherwise,  any and all documents  and other instruments,
and to  do or accomplish all other acts or things necessary or appropriate to
effect the  purposes of such notice  of termination, whether  to complete the
transfer and  endorsement  of  the  Receivables  and  related  documents,  or
otherwise.    The predecessor  Servicer  shall cooperate  with  the successor
Servicer,  the Indenture  Trustee  and  the Owner  Trustee  in effecting  the
termination  of the responsibilities  and rights of  the predecessor Servicer
under this  Agreement, including the  transfer to the successor  Servicer for
administration  by it of all cash  amounts that shall at  the time be held by
the predecessor Servicer  for deposit, or shall thereafter be  received by it
with respect to any Receivable.  The predecessor servicer shall also give the
successor  Servicer access to the its  records, software, systems, facilities
and employees in order to facilitate the servicing transfer.  All  reasonable
costs and expenses  (including attorneys' fees)  incurred in connection  with
transferring the Receivable Files and  the Servicer's duties to the successor
Servicer and amending  this Agreement to reflect such  succession as Servicer
pursuant to  this  Section shall  be paid  by the  predecessor Servicer  upon
presentation of  reasonable documentation of  such costs and expenses.   Upon
receipt of notice of the occurrence of a Servicer Default, the  Owner Trustee
shall give notice thereof to the Rating Agencies.

     SECTION 8.02.  Appointment of Successor. (a)  Upon the Servicer's       
                    ------------------------
receipt of notice  of termination pursuant to Section 8.01  or the Servicer's
resignation in accordance  with the terms of this  Agreement, the predecessor
Servicer  shall continue  to perform  its  functions as  Servicer under  this
Agreement, in the  case of termination, only until the date specified in such
termination  notice  or,  if  no  such  date  is  specified  in  a  notice of
termination, until receipt  of such notice  (subject in each case  to Section
8.02(d)) and,  in the case  of resignation, until  the later of  (i) the date
45 days from  the delivery to the Owner Trustee  and the Indenture Trustee of
written notice of  such resignation (or written confirmation  of such notice)
in accordance with the terms of  this Agreement and (ii) the date upon  which
the predecessor Servicer shall become unable to act as Servicer, as specified
in the notice  of resignation and  accompanying Opinion of  Counsel.  In  the
event of  the Servicer's termination  hereunder, the Indenture  Trustee shall
appoint a  successor Servicer,  and the successor  Servicer shall  accept its
appointment by a  written assumption in form acceptable to  the Owner Trustee
and  the Indenture Trustee.   In the event that  a successor Servicer has not
been appointed at the time when the predecessor Servicer has ceased to act as
Servicer  in  accordance with  this  Section, the  Indenture  Trustee without
further action  shall automatically be  appointed the successor  Servicer and
the   Indenture   Trustee   shall   be  entitled   to   the   Servicing  Fee.
Notwithstanding  the above,  the  Indenture  Trustee shall,  if  it shall  be
legally  unable  so  to  act,  appoint  or  petition  a  court  of  competent
jurisdiction to  appoint any established  institution, having a net  worth of
not  less than  $100,000,000 and  whose  regular business  shall include  the
servicing   of  recreational  vehicle  and  automotive  receivables,  as  the
successor to the Servicer under this Agreement.

     (b)  Upon  appointment, the successor  Servicer (including the Indenture
Trustee acting as  successor Servicer) shall be the successor in all respects
to the predecessor Servicer and shall be subject to all the responsibilities,
duties and  liabilities  arising thereafter  relating thereto  placed on  the
predecessor Servicer and shall  be entitled to the Servicing Fee  and all the
rights  granted to the  predecessor Servicer by  the terms and  provisions of
this Agreement.

     (c)  The Servicer may not resign unless it is prohibited from serving as
such by law.

     (d)  Notwithstanding  anything herein  to the  contrary,  any notice  of
termination delivered by  Noteholders pursuant to Section 8.01  that (i) does
not contain therein a date as of which such termination shall take effect  or
(ii) contains such  a date of termination,  shall be deemed,  in the case  of
clauses (i) and (ii) to contain a date of termination which is no sooner than
the  date, established by  the Indenture Trustee  by notice to  the Servicer,
which shall be the earliest  date practicable by which the  Indenture Trustee
is capable of assuming the functions of Servicer hereunder.

     SECTION 8.03.  Repayment of Advances.  If the Servicer shall change, the
                    ---------------------
predecessor  Servicer  shall   be  entitled  to  receive   reimbursement  for
Outstanding Advances  pursuant to Section 5.04  with respect to  all Advances
made by the predecessor Servicer.

     SECTION 8.04.  Notification to Noteholders.  Upon any termination of,
                    ---------------------------
or appointment of a successor to, the Servicer pursuant to this Article VIII,
the Indenture Trustee shall give prompt written notice thereof to Noteholders
and the Rating Agencies.

     SECTION 8.05.  Waiver of Past Defaults.  The Holders of Notes evidencing
                    -----------------------
not less  than a  majority of  the Outstanding Amount  of the  Notes may,  on
behalf of all  Noteholders, waive in writing  any default by the  Servicer in
the performance of  its obligations hereunder and its  consequences, except a
default in making  any required deposits to or payments from any of the Trust
Accounts in accordance with this  Agreement.  Upon any such waiver  of a past
default, such  default shall cease to exist, and any Servicer Default arising
therefrom shall be  deemed to have  been remedied for  every purpose of  this
Agreement.  No such waiver shall extend to any subsequent or other default or
impair any right consequent thereto.

                                  ARTICLE IX

                                 Termination
                                 -----------

     SECTION 9.01.   Optional Purchase  of All  Receivables.  (a)  As  of the
                    ------------------------------------
last day  of any Collection Period immediately preceding a Monthly Payment Date
as of which the then outstanding Pool Balance is 10% or less of the Initial Pool
Balance,  the Servicer  shall have  the option  to purchase  the Owner  Trust
Estate, other than the Trust Accounts.  To exercise such option, the Servicer
shall deposit  pursuant to Section 5.05  in the Collection Account  an amount
equal  to  the  aggregate  Purchase Amount  for  the  Receivables  (including
Defaulted Receivables), plus  the appraised value of any  such other property
held by the Trust other than the Trust Accounts, such value  to be determined
by an  appraiser mutually agreed upon by the  Servicer, the Owner Trustee and
the Indenture  Trustee, and  shall succeed  to all  interests in  and to  the
Trust.  Notwithstanding the foregoing, the Servicer shall not be permitted to
exercise such option unless the  resulting distribution to Noteholders on the
applicable Monthly Payment  Date would be  sufficient to pay  the sum of  the
outstanding principal  balance of the  Notes and the Certificate  Balance and
all accrued but unpaid interest thereon.

     (b)  Upon any sale  of the assets of the  Trust pursuant to Section 9.02
of the  Trust Agreement, the Servicer shall instruct the Indenture Trustee to
deposit the proceeds from such sale after all payments and reserves therefrom
have been made (the "Insolvency Proceeds") in the Collection Account.  On the
Monthly  Payment Date on  which the Insolvency Proceeds  are deposited in the
Collection Account (or,  if such proceeds are  not so deposited on  a Monthly
Payment  Date,  on  the  Monthly  Payment  Date  immediately  following  such
deposit),  the Servicer  shall instruct  the  Indenture Trustee  to make  the
following deposits (after the application on such Monthly Payment Date of the
Total  Distribution Amount)  from  the  Insolvency  Proceeds  and  any  funds
remaining in  the Reserve Account,  the Class  A-9 Interest  Account and  the
Class  A-9  Principal  Account  (including   the  proceeds  of  any  sale  of
investments therein as described in the following sentence):

          (i)  to  the  Note   Distribution  Account,  any  portion   of  the
     Noteholders' Interest  Distributable Amount not otherwise deposited into
     the Note Distribution Account on such Monthly Payment Date;

          (ii) to the  Note Distribution Account,  the outstanding  principal
     balance  of the  Notes  (after giving  effect to  the  reduction in  the
     outstanding principal balance  of the Notes to result  from the deposits
     made  in the Note Distribution Account  on such Monthly Payment Date and
     on prior Monthly Payment Dates);

          (iii)     to the  Certificate Distribution Account, any  portion of
     the  Certificateholders'  Interest  Distributable Amount  not  otherwise
     deposited  into the  Certificate Distribution  Account  on such  Monthly
     Payment Date;

          (iv) to  the  Certificate  Distribution  Account,  the  outstanding
     principal balance  of  the  Certificates  (after giving  effect  to  the
     reduction  in the outstanding  principal balance of  the Certificates to
     result from the deposits made in the Certificate Distribution Account on
     such Monthly Payment Date and on prior Monthly Payment Dates); and

          (v)  any remaining amount to the Owner Trustee for distribution  to
     the Company.

Any investments on deposit in the Trust Accounts, which will not mature on or
before such Monthly Payment Date, shall  be sold by the Indenture Trustee  at
such time as will result in the Indenture Trustee receiving the proceeds from
such  sale not  later  than  the Determination  Date  preceding such  Monthly
Payment Date. 

     (c)  As described  in Article IX of  the Trust Agreement, notice  of any
termination of the Issuer shall be given by the Servicer to the Owner Trustee
and  the Indenture  Trustee as  soon as  practicable after  the  Servicer has
received notice thereof.

     (d)  Following the satisfaction  and discharge of the Indenture  and the
payment  in  full  of  the  principal  of  and  interest  on  the  Notes  the
Certificateholders will  succeed to the  rights of the  Noteholders hereunder
and  the  Owner Trustee  will  succeed  to  the  rights of,  and  assume  the
obligations of, the Indenture Trustee pursuant to this Agreement.


                                  ARTICLE X

                                Miscellaneous

     SECTION 10.01. Amendment.  This Agreement may be amended by the
                    ---------
Depositor, the Servicer  and the  Issuer, with the  consent of the  Indenture
Trustee,   but  without   the  consent   of   any  of   the  Noteholders   or
Certificateholders, to  cure  any ambiguity,  to  correct or  supplement  any
provisions in this Agreement  or for the purpose of adding  any provisions to
or changing  in  any manner  or eliminating  any of  the  provisions in  this
Agreement or  of modifying  in any manner  the rights  of the  Noteholders or
Certificateholders;  provided,  however,  that  such  action  shall  not,  as
evidenced by  an Opinion of  Counsel delivered to  the Owner Trustee  and the
Indenture Trustee, adversely affect in  any material respect the interests of
any Noteholder or Certificateholder.

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

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

     It  shall   not  be  necessary   for  the  consent  of   Noteholders  or
Certificateholders pursuant to this Section to approve the particular form of
any proposed amendment or consent, but it shall be sufficient if such consent
shall approve the substance thereof.

     Prior to  the  execution of  or the  consent to  any  amendment to  this
Agreement, the Owner Trustee and the  Indenture Trustee shall be entitled  to
receive and rely  upon an Opinion  of Counsel stating  that the execution  of
such amendment is authorized  or permitted by this Agreement and  the Opinion
of Counsel  referred to in  Section 10.02(i)(1).  The  Owner Trustee  and the
Indenture Trustee may, but  shall not be obligated to, enter  into or consent
to any  such amendment  which affects  the Owner Trustee's  or the  Indenture
Trustee's,  as  applicable,  own  rights, duties  or  immunities  under  this
Agreement or otherwise.

     SECTION 10.02. Protection of Title to Trust.  (a)  The Depositor shall
                    ----------------------------
execute and file such financing statements and cause to be executed and filed
such continuation statements, all in such manner and in such places as may be
required by law fully  to preserve, maintain and protect the  interest of the
Issuer and of  the Indenture Trustee in  the Receivables and in  the proceeds
thereof.  The Depositor shall deliver (or cause to be delivered) to the Owner
Trustee and the Indenture Trustee  file-stamped copies of, or filing receipts
for, any document  filed as  provided above, as  soon as available  following
such filing.

     (b)  Neither the  Depositor  nor the  Servicer  shall change  its  name,
identity or corporate structure in any manner that would, could or might make
any financing  statement or continuation  statement filed in  accordance with
paragraph (a) above  seriously misleading  within the  meaning of  Section 9-
402(7) of  the UCC,  unless it  shall have  given the  Owner Trustee  and the
Indenture Trustee at least five days' prior written notice thereof and  shall
have promptly filed appropriate amendments  to all previously filed financing
statements or continuation statements.

     (c)  Each of the Depositor and the Servicer shall  have an obligation to
give  the Owner  Trustee and the  Indenture Trustee  at least  60 days' prior
written notice of any relocation of  its principal executive office if, as  a
result of such relocation, the applicable provisions of the UCC would require
the filing of any amendment of any previously filed financing or continuation
statement or of  any new financing statement and shall promptly file any such
amendment  or new  financing  statement.   The  Servicer shall  at all  times
maintain  each  office from  which  it  shall  service Receivables,  and  its
principal executive office, within the United States of America.

     (d)  The  Servicer  shall maintain  accounts  and  records  as  to  each
Receivable  accurately and  in  sufficient detail  to  permit (i) the  reader
thereof to know at any time the status of such Receivable, including payments
and recoveries  made  and  payments  owing  (and  the  nature  of  each)  and
(ii) reconciliation between  payments or recoveries  on (or with  respect to)
each Receivable and the amounts from time to time deposited in the Collection
Account in respect of such Receivable.

     (e)  The Servicer shall maintain its  computer systems so that, from and
after  the time  of  sale  under  this  Agreement  of  the  Receivables,  the
Servicer's master computer records (including any backup archives) that refer
to  a Receivable shall  indicate clearly the  interest of the  Issuer and the
Indenture Trustee in such Receivable and that such Receivable is owned by the
Issuer  and has  been pledged to  the Indenture  Trustee.  Indication  of the
Issuer's  and the  Indenture  Trustee's  interest in  a  Receivable shall  be
deleted from or  modified on the Servicer's  computer systems when,  and only
when, the related Receivable shall have been paid in full or repurchased.

     (f)  If at any time the Depositor or the Servicer shall propose to sell,
grant  a  security  interest  in,  or  otherwise  transfer  any  interest  in
recreational vehicle and 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 printouts
(including  any restored from  backup archives) that, if  they shall refer in
any manner  whatsoever to  any Receivable, shall  indicate clearly  that such
Receivable has been sold and is owned  by the Issuer and has been pledged  to
the Indenture Trustee.

     (g)  The Servicer shall  permit the Indenture Trustee and  its agents at
any time during  normal business hours to  inspect, audit and make  copies of
and abstracts from the Servicer's records regarding any Receivable.

     (h)  Upon request, the Servicer shall furnish to the Owner Trustee or to
the Indenture Trustee,  within five Business Days, a list  of all Receivables
(by contract  number and name  of Obligor) then  held as  part of the  Trust,
together with a  reconciliation of such  list to the Schedule  of Receivables
and  to each  of the  Servicer's Certificates  furnished before  such request
indicating removal of Receivables from the Trust.

     (i)  The Servicer shall  deliver to the Owner Trustee  and the Indenture
Trustee, promptly after the execution and delivery of this  Agreement, and of
each  amendment  hereto  and  on  each  Monthly  Payment  Date  occurring  in
September, an Opinion of  Counsel (which may be an employee  of the Servicer)
stating  that, in  the  opinion  of such  counsel,  either (A) all  financing
statements and continuation statements have  been executed and filed that are
necessary fully to preserve and protect the interest of the Owner Trustee and
the Indenture Trustee  in the Receivables,  and reciting the details  of such
filings or  referring to prior Opinions of Counsel  in which such details are
given, or (B) no such action shall be  necessary to preserve and protect such
interest.    and Each  such  Opinion  of  Counsel  shall specify  any  action
necessary (as of the date of such opinion) to be taken in the following  year
to preserve and protect such interest.

     (j)  The  Depositor shall,  to the  extent required  by applicable  law,
cause  the  Notes and  Certificates  to  be  registered with  the  Commission
pursuant to  Section 12(b) or  Section 12(g) of the  Exchange Act  within the
time periods specified in such sections.

     SECTION 10.03. Notices.  All demands, notices, directions,
                    -------
communications and instructions upon, to,  or by the Depositor, the Servicer,
the Owner Trustee,  the Indenture Trustee or  the Rating Agencies under  this
Agreement shall  be in writing,  personally delivered or mailed  by certified
mail, return receipt requested,  and shall be deemed to have  been duly given
upon receipt (a) in  the case of the Depositor, to Morgan Stanley ABS Capital
II  Inc.  1585  Broadway, New York,  NY 10036 ,  Attention of General Counsel
(212-761-4000) or the Servicer, to BankBoston, N.A., Attention of Director of
Portfolio Management, (b) in  the case of the Issuer or the Owner Trustee, at
the Corporate Trust  Office (as defined  in the Trust Agreement),  (c) in the
case of the Indenture Trustee, at the Corporate Trust Office, (d) in the case
of Moody's,  to Moody's Investors  Service, Inc., ABS  Monitoring Department,
99 Church Street,  New York, New  York 10007,  (e) in the case  of Standard &
Poor's, to Standard & Poor's Ratings  Services, a division of The McGraw-Hill
Companies,   Inc.,  25 Broadway  (15th Floor),  New  York,  New  York  10004,
Attention of Asset  Backed Surveillance Department, (f) in the  case of Fitch
Investors Service, L.P., to One State Street Plaza, New York, N.Y. 10004, and
(g) in the  case of Duff & Phelps Credit Rating Co., to 17 State Street, 12th
Floor, New  York, New York  10004; or, as to  each of the  foregoing, at such
other address as shall be designated by written notice to the other parties.

     SECTION 10.04. Assignment by the Depositor or the Servicer. 
                    -------------------------------------------
Notwithstanding anything to the contrary contained herein, except as provided
in Sections 6.04 and  7.03 herein and as  provided in the provisions  of this
Agreement concerning the resignation of  the Servicer, this Agreement may not
be assigned by the Depositor or the Servicer. 

     SECTION 10.05. Limitations on Rights of Others.  The provisions of this
                    -------------------------------
Agreement  are solely for  the benefit  of the  Depositor, the  Servicer, the
Issuer, the  Owner Trustee,  the Indenture Trustee  and the  Noteholders, and
nothing  in this Agreement, whether express or implied, shall be construed to
give to any other Person any legal or equitable right, remedy or claim in the
Owner Trust Estate or under or in respect of this Agreement or any covenants,
conditions or provisions contained herein.

     SECTION 10.06. Severability.  Any provision of this Agreement that is
                    ------------
prohibited  or   unenforceable  in  any   jurisdiction  shall,  as   to  such
jurisdiction,  be  ineffective   to  the  extent   of  such  prohibition   or
unenforceability  without invalidating  the remaining provisions  hereof, and
any  such  prohibition or  unenforceability  in  any  jurisdiction shall  not
invalidate or render unenforceable such provision in any other jurisdiction.

     SECTION 10.07. Separate Counterparts.  This Agreement may be executed
                    ---------------------
by  the parties  hereto  in separate  counterparts,  each  of which  when  so
executed and delivered shall be an original, but all such counterparts  shall
together constitute but one and the same instrument.

     SECTION 10.08. Headings.  The headings of the various Articles and
                    --------
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

     SECTION 10.09. Governing Law.  This Agreement shall be construed in
                    -------------
accordance with the laws of the  State of New York, without reference to  its
conflict of law provisions, and  the obligations, rights and remedies  of the
parties hereunder shall be determined in accordance with such laws.

     SECTION 10.10. Assignment by Issuer.  The Depositor and the Servicer
                    --------------------
hereby acknowledge and consent to  any mortgage, pledge, assignment and grant
of a security interest by the Issuer to the Indenture Trustee pursuant to the
Indenture for the benefit of the Noteholders of all right, title and interest
of the  Issuer in, to and under the  Receivables and/or the assignment of any
or all  of the Issuer's  rights and  obligations hereunder  to the  Indenture
Trustee.

     SECTION 10.11. Nonpetition Covenants.  Notwithstanding any prior
                    ---------------------
termination  of this  Agreement, the  Servicer and  the Depositor  shall not,
prior to the date which is one year and one day after the termination of this
Agreement with respect to the Issuer, acquiesce, petition or otherwise invoke
or  cause  the  Issuer to  invoke  the  process of  any  court  or government
authority for  the purpose  of commencing  or sustaining  a case  against the
Issuer under any federal  or state bankruptcy, insolvency or similar  law, or
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator
or  other similar  official of  the  Issuer or  any substantial  part  of its
property, or ordering  the winding up  or liquidation of  the affairs of  the
Issuer.

     SECTION 10.12. Limitation of Liability of Owner Trustee and Indenture
                    ------------------------------------------------------
Trustee.   (a)  Notwithstanding anything  contained herein  to the  contrary,
this Agreement  has been  countersigned by  Wilmington  Trust Company  not in
its individual capacity but solely in its capacity as Owner Trustee of the 
Issuer and in no event shall Wilmington Trust Company in its individual capacity
or, except as expressly provided in  the Trust Agreement, as beneficial  owner
of the Issuer have any liability for the representations, warranties, covenants,
agreements  or other  obligations of the  Issuer hereunder  or in any  of the
certificates, notices or  agreements delivered pursuant hereto, as  to all of
which recourse  shall be had  solely to  the assets of  the Issuer.   For all
purposes of this Agreement,  in the performance of its  duties or obligations
hereunder or in  the performance of any  duties or obligations of  the Issuer
hereunder,  the Owner  Trustee  shall  be subject  to,  and  entitled to  the
benefits of,  the terms and  provisions of Articles VI,  VII and VIII  of the
Trust Agreement.

     (b)  Notwithstanding  anything contained  herein to  the contrary,  this
Agreement  has  been  accepted by  The  Chase  Manhattan  Bank,  not  in  its
individual capacity but solely as Indenture Trustee and in no event shall The
Chase Manhattan Bank have any liability for the  representations, warranties,
covenants, agreements or other obligations of the Issuer hereunder or  in any
of the certificates,  notices or agreements delivered pursuant  hereto, as to
all of which recourse shall be had solely to the assets of the Issuer.

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


                              BANKBOSTON RECREATIONAL VEHICLE
                              ASSET BACKED TRUST 1997-1



                              By:  Wilmington Trust Company, not in its
                                   individual capacity but solely as Owner
                                   Trustee on behalf of the Trust


                                   By: /s/ Patricia A. Evans     
                                       --------------------------
                                   Name:  Patricia A. Evans     
                                   Title: Financial Services Officer


                              Morgan Stanley ABS Capital II Inc.
                               Depositor



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


                              BankBoston, N.A.,
                               Seller and Servicer



                              By:  /s/ Paul C. Mangelsdorf III 
                                   -------------------------------
                              Name:  Paul C. Mangelsdorf III
                              Title: Director, National Lending



Acknowledged and accepted
as of the day and year
first above written:

The Chase Manhattan Bank,
not in its individual capacity
but solely as Indenture Trustee



By: /s/ Daniel C. Brown
    ---------------------------
Name:  Daniel C. Brown
Title: Asst. Vice President


                                                                   APPENDIX A

                               DEFINITIONS LIST

     "Accelerated Principal Distribution Amount" means, with respect to
      -----------------------------------------


any Monthly Payment Date, the portion, if any, of the Total Distribution
Amount for the related Collection Period that remains after payment of (a)
the Servicing Fee, (b) the interest due on the Notes (including deposits to
the Class A-9 Interest Account) (c) the Regular Principal Distribution
Amount, (d) the amount of interest due on the Certificates and (e) the
amount, if any, required to be deposited into the Reserve Account.

     "Act" has the meaning specified in Section 11.03(a) of the Indenture.
      ---

     "Advance" means a Simple Interest Advance.
      -------

     "Affiliate" means, with respect to any specified Person, any other
      ---------
Person controlling or controlled by or under common control with such
specified Person.  For the purposes of this definition, "control" when used
with respect to any Person means the power to direct the management and
policies of such Person, directly or indirectly, whether through the
ownership of voting securities, by contract or otherwise; and the terms
"controlling" and "controlled" have meanings correlative to the foregoing.

     "Amount Financed" means with respect to a Receivable, the amount
      ---------------
advanced toward the purchase price of the Financed Vehicles and any related
costs, exclusive of any amount allocable to the premium of force-placed
physical damage insurance covering the Financed Vehicles.

     "Annual Percentage Rate" or "APR" of a Receivable means the annual
      ----------------------      ---
rate of finance charges stated in the related Contract.

     "Authorized Officer" means, with respect to the Issuer, any officer
      ------------------
of the Owner Trustee who is authorized to act for the Owner Trustee in
matters relating to the Issuer and who is identified on the list of
Authorized Officers delivered by the Owner Trustee to the Indenture Trustee
on the Closing Date (as such list may be modified or supplemented from time
to time thereafter).

     "Bank" means BankBoston, N.A., a national banking association or its
      ----
successors in interest.

     "Bank Defective Receivable":  has the meaning given in Section 3.01
      -------------------------
of the Sale and Servicing Agreement.

     "Bank Information":  With respect to any offering materials or
      ----------------
computational materials, the information included therein regarding the Bank,
its servicing procedures, the Receivables and the underwriting guidelines and
procedures used to originate the Receivables, including such information used
in calculating such computational materials.

     "Basic Documents" means the Sale and Servicing Agreement, the
      ---------------
Indenture, the Trust Agreement, the Note Depository Agreement and the
Certificate Depository Agreement and the other documents and certificates
delivered in connection therewith.

     "Benefit Plan" has the meaning assigned to such term in Section 11.13
      ------------
of the Trust Agreement.

     "Book-Entry Notes" means a beneficial interest in the Notes,
      ----------------
ownership and transfers of which shall be made through book entries by a
Clearing Agency as described in Section 2.10 of the Indenture.

     "Business Day" means any day other than a Saturday, a Sunday or a day
      ------------
on which banking institutions or trust companies in the Commonwealth of
Massachusetts and the State of New York are authorized or obligated by law,
regulation or executive order to remain closed.

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

     "Certificate Balance" equals, initially, $51,140,000 and, thereafter,
      -------------------
equals the Initial Certificate Balance reduced by all amounts allocable to
principal previously distributed to Certificateholders.

     "Certificate Depository Agreement" means the agreement dated August
      --------------------------------
18, 1997, among the Trust, the Owner Trustee, and The Depository Trust
Company, as the initial Clearing Agency, relating to the Certificates, as the
same may be amended and supplemented from time to time.

     "Certificate Distribution Account" has the meaning assigned to such
      --------------------------------
term in the Trust Agreement.

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

     "Certificate Register" and "Certificate Registrar"  means the
      --------------------       ---------------------
register mentioned in and the registrar appointed pursuant to Section 3.04 of
the Trust Agreement.

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

     "Certificate Pool Factor" means, as of the close of business on the
      -----------------------
last day of a Collection Period, a seven-digit decimal figure equal to the
Certificate Balance (after giving effect to any reductions therein to be made
on the immediately following Monthly Payment Date) divided by the Initial
Certificate Balance.  The Certificate Pool Factor will be 1.0000000 as of the
Closing Date; thereafter, the Certificate Pool Factor will decline to reflect
reductions in the Certificate Balance.

     "Certificateholder" has the meaning assigned to such term in the
      -----------------
Trust Agreement.

     "Certificateholders' Distributable Amount" means, with respect to any
      ----------------------------------------
Monthly Payment Date, the sum of the Certificateholders' Principal
Distributable Amount and the Certificateholders' Interest Distributable
Amount for such date.

     "Certificateholders' Excess Distributable Amount" means, with respect
      -----------------------------------------------
to each Monthly Payment Date, the lesser of (i) the Accelerated Principal
Distribution Amount and (ii) the amount, if any, necessary after application
of the Certificateholders' Regular Principal Distribution amount for such
Monthly Payment Date, to reduce the aggregate principal amount of the
Certificates so that the Overcollateralization Amount will equal the Targeted
Overcollateralization amount after application of principal payments for such
Monthly Payment Date.

     "Certificateholders' Interest Carryover Shortfall" means, with
      ------------------------------------------------
respect to any Monthly Payment Date, the excess of the sum of the
Certificateholders' Monthly Interest Distributable Amount for the preceding
Monthly Payment Date and any outstanding Certificateholders' Interest
Carryover Shortfall on such preceding Monthly Payment Date, over the amount
in respect of interest that is actually deposited in the Certificate
Distribution Account on such preceding Monthly Payment Date, plus 30 days'
interest on such excess, to the extent permitted by law, at the Pass-Through
Rate.

     "Certificateholders' Interest Distributable Amount" means, with
      -------------------------------------------------
respect to any Monthly Payment Date, the sum of the Certificateholders'
Monthly Interest Distributable Amount for such Monthly Payment Date and the
Certificateholders' Interest Carryover Shortfall for such Monthly Payment
Date.  Interest with respect to the Certificates shall be computed on the
basis of a 360-day year consisting of twelve 30-day months for all purposes
of the Sale and Servicing Agreement and the Basic Documents.

     "Certificateholders' Monthly Interest Distributable Amount" means,
      ---------------------------------------------------------
with respect to any Monthly Payment Date, 30 days of interest (or, in the
case of the first Monthly Payment Date, interest accrued from and including
the Closing Date) at the Pass-Through Rate on the Certificate Balance on the
last day of the preceding Collection Period (or, in the case of the first
Monthly Payment Date, on the Closing Date).

     "Certificateholders' Monthly Principal Distributable Amount" means,
      ----------------------------------------------------------
with respect to any Monthly Payment Date prior to the Monthly Payment Date on
which the Notes are paid in full, zero; and with respect to any Monthly
Payment Date on or after the Monthly Payment Date on which the Notes are paid
in full, the lesser of (i) the sum of the Regular Principal Distribution
Amount plus the Accelerated Principal Distribution Amount for such Monthly
Payment Date and (ii) the amount, if any, necessary to reduce the aggregate
principal amount of the Certificates so that the Overcollateralization Amount
will equal the Targeted Overcollateralization Amount after application of
principal payments for such Monthly Payment Date (less, on the Monthly
Payment Date on which the Notes are paid in full, the portion thereof payable
as the Noteholders' Monthly Principal Distributable Amount on the Notes).

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

     "Certificateholders' Principal Distributable Amount" means, with
      --------------------------------------------------
respect to any Monthly Payment Date, the sum of the Certificateholders'
Monthly Principal Distributable Amount for such Monthly Payment Date and the
Certificateholders' Principal Carryover Shortfall as of the close of the
preceding Monthly Payment Date; provided, however, that the
Certificateholders' Principal Distributable Amount shall not exceed the
Certificate Balance.  In addition, on the Final Scheduled Payment Date, the
principal required to be included in the Certificateholders' Principal
Distributable Amount will include the lesser of (a) any principal due and
remaining unpaid on each Simple Interest Receivable, in each case, in the
Trust as of the Final Stated Maturity Date or (b) the amount that is
necessary (after giving effect to the other amounts to be deposited in the
Certificate Distribution Account on such Monthly Payment Date and allocable
to principal) to reduce the Certificate Balance to zero.

     "Certificateholders' Regular Principal Distributable Amount" means,
      ----------------------------------------------------------
with respect to each Monthly Payment Date, the lesser of (i) the Regular
Principal Distribution Amount and (ii) the amount, if any, necessary to
reduce the aggregate principal amount of the Certificates so that the
Overcollateralization Amount will equal the Targeted Overcollateralization
amount after application of principal payments for such Monthly Payment Date.

     "Certificates" means the Trust Certificates (as defined in the Trust
      ------------
Agreement).

     "Class" means any one of the classes of Notes.
      -----

     "Class A-9 Interest Account" means the account designated as such,
      --------------------------
established and maintained pursuant to Section 5.01(a)(iv) of the Sale and
Servicing Agreement.

     "Class A-1 Interest Rate" means 5.5975% per annum (computed on the
      -----------------------
basis of the actual number of days in each Interest Accrual Period divided by
360).

     "Class A-2 Interest Rate" means 6.4425% per annum (computed on the
      -----------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-3 Interest Rate" means 6.4325% per annum (computed on the
      -----------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-4 Interest Rate" means 6.33% per annum (computed on the
      -----------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-5 Interest Rate" means 6.35% per annum (computed on the
      -----------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-6 Interest Rate" means 6.44% per annum (computed on the
      -----------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-7 Interest Rate" means 6.48% per annum (computed on the
      -----------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-8 Interest Rate" means 6.54% per annum (computed on the
      -----------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-9 Interest Rate" means 6.63% per annum (computed on the
      -----------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-10 Interest Rate" means 6.39% per annum (computed on the
      ------------------------
basis of a 360-day year consisting of twelve 30-day months).

     "Class A-1 Noteholder" means the Person in whose name a Class A-1
      --------------------
Note is registered in the Note Register.

     "Class A-2 Noteholder" means the Person in whose name a Class A-2
      --------------------
Note is registered in the Note Register.

     "Class A-3 Noteholder" means the Person in whose name a Class A-3
      --------------------
Note is registered in the Note Register.

     "Class A-4 Noteholder" means the Person in whose name a Class A-4
      --------------------
Note is registered in the Note Register.

     "Class A-5 Noteholder" means the Person in whose name a Class A-5
      --------------------
Note is registered in the Note Register.

     "Class A-6 Noteholder" means the Person in whose name a Class A-6
      --------------------
Note is registered in the Note Register.

     "Class A-7 Noteholder" means the Person in whose name a Class A-7
      --------------------
Note is registered in the Note Register.

     "Class A-8 Noteholder" means the Person in whose name a Class A-8
      --------------------
Note is registered in the Note Register.

     "Class A-9 Noteholder" means the Person in whose name a Class A-9
      --------------------
Note is registered in the Note Register.

     "Class A-10 Noteholder" means the Person in whose name a Class A-10
      ---------------------
Note is registered in the Note Register.

     "Class A Notes" means the Class A-1 Notes, Class A-2 Notes, Class A-3
      -------------
Notes, Class A-4 Notes, Class A-5 Notes, Class A-6 Notes, Class A-7 Notes,
Class A-8 Notes, Class A-9 Notes and Class A-10 Notes.

     "Class A-1 Notes" means the 5.5975%  Asset Backed Notes, Class A-1,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-2 Notes" means the 6.4425%  Asset Backed Notes, Class A-2,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-3 Notes" means the 6.4325%  Asset Backed Notes, Class A-3,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-4 Notes" means the 6.33%  Asset Backed Notes, Class A-4,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-5 Notes" means the 6.35%  Asset Backed Notes, Class A-5,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-6 Notes" means the 6.44%  Asset Backed Notes, Class A-6,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-7 Notes" means the 6.48%  Asset Backed Notes, Class A-7,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-8 Notes" means the 6.54%  Asset Backed Notes, Class A-8,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-9 Notes" means the 6.63%  Asset Backed Notes, Class A-9,
      ---------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-10 Notes" means the 6.39%  Asset Backed Notes, Class A-10,
      ----------------
substantially in the form of Exhibit A to the Indenture.

     "Class A-9 Principal Account" means the account designated as such,
      ---------------------------
established and maintained pursuant to Section 5.01(a)(v) of the Sale and
Servicing Agreement.

     "Class A-1 Stated Maturity Date" means September 15, 1998.
      ------------------------------

     "Class A-2 Stated Maturity Date" means September 15, 2000.
      ------------------------------

     "Class A-3 Stated Maturity Date" means December 15, 2002.
      ------------------------------

     "Class A-4 Stated Maturity Date" means April 15, 2004.
      ------------------------------

     "Class A-5 Stated Maturity Date" means October 15, 2005.
      ------------------------------

     "Class A-6 Stated Maturity Date" means January 15, 2007.
      ------------------------------

     "Class A-7 Stated Maturity Date" means July 15, 2008.
      ------------------------------

     "Class A-8 Stated Maturity Date" means February 15, 2009.
      ------------------------------

     "Class A-9 Stated Maturity Date" means August 15, 2010
      ------------------------------

     "Class A-10 Stated Maturity Date" means January 15, 2003.
      -------------------------------

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

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

     "Closing Date" means August 18, 1997.
      ------------

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

     "Collateral" has the meaning specified in the Granting Clause of the
      ----------
Indenture.

     "Collection Account" means the account designated as such,
      ------------------
established and maintained pursuant to Section 5.01(a)(i) of the Sale and
Servicing Agreement.

     "Collection Period" means a calendar month.  Any amount stated as of
      -----------------
the last day of a Collection Period or as of the first day of a Collection
Period shall give effect to the following calculations as determined as of
the close of business on such last day:  (1) all applications of collections
(2) all Advances and reductions of Outstanding Simple Interest Advances and
(3) all distributions to be made on the following Monthly Payment Date.

     "Company" means RV Marine Funding Corporation, a Delaware Corporation
      -------
and an affiliate of the Bank, or its successors in interest thereto. 

     "Computer Tape" means the computer tape containing information on the
      -------------
Bank's and its subsidiaries' entire portfolio of recreational vehicle
receivables and motor vehicle receivables delivered by the Bank to the
Issuer.

     "Contract" means a recreational vehicle or automotive retail
      --------
installment sale contract or installment loan.

     "Conveyed Property" has the meaning specified in Section 2.02 of the
      -----------------
Sale and Servicing Agreement.

     "Corporate Trust Office" means (i) the office of the Indenture
      ----------------------
Trustee at which at any particular time its corporate trust business shall be
principally administered, which office at the date of the execution of the
Indenture is located at 450 West 33rd Street (15th Floor), New York, New York
10001; or at such other address as the Indenture Trustee may designate from
time to time by notice to the Noteholders and the Depositor, or the principal
corporate trust office of any successor Indenture Trustee (of which address
such successor Indenture Trustee will notify the Noteholders and the
Depositor) and (ii) with respect to the Owner Trustee, the principal
corporate trust office of the Owner Trustee located at Rodney Square North,
1100 North Market Street, Wilmington, Delaware 19890 or at such other address
as the Owner Trustee may designate by notice to the Certificate Owners, the
Indenture Trustee, the Noteholders, the Certificateholders and the Depositor,
or the principal corporate trust office of any successor Owner Trustee  (of
which address such successor Owner Trustee will notify the
Certificateholders, the Indenture Trustee and the Depositor).

     "Cutoff Date" means August 18, 1997
      -----------

     "Dealer" means the dealer who sold a Financed Vehicle to an Obligor
      ------
and who originated and assigned the related Receivable to the Seller.

     "Dealer Agreement":  An agreement between a Dealer and Ganis pursuant
      ----------------
to which Ganis purchased one or more Receivables.

     "Default" means any occurrence that is, or with notice or the lapse
      -------
of time or both would become, an Event of Default.

     "Defaulted Receivable" means a Receivable as to which (a) all or any
      --------------------
part of a scheduled payment is 120 days past due and the Servicer has not
repossessed the related Financed Vehicle or (b) the Servicer has repossessed
and liquidated the related Financed Vehicle, whichever occurs first.

     "Definitive Notes" has the meaning specified in Section 2.10 of the
      ----------------
Indenture.

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

     "Delivery" when used with respect to Trust Account Property means:
      --------

          (1)  with respect to bankers' acceptances, commercial paper,
     negotiable certificates of deposit and other obligations that constitute
     "instruments" within the meaning of Section 9-105(1)(i) of the UCC and
     are susceptible of physical delivery, transfer thereof to the Indenture
     Trustee or its nominee or custodian by physical delivery to the
     Indenture Trustee or its nominee or custodian endorsed to, or registered
     in the name of, the Indenture Trustee or its nominee or custodian or
     endorsed in blank, and, with respect to a certificated security (as
     defined in Section 8-102 of the UCC) transfer thereof (i) by delivery of
     such certificated security endorsed to, or registered in the name of,
     the Indenture Trustee or its nominee or custodian or endorsed in blank
     to a financial intermediary (as defined in Section 8-313 of the UCC) and
     the making by such financial intermediary of entries on its books and
     records identifying such certificated securities as belonging to the
     Indenture Trustee or its nominee or custodian and the sending by such
     financial intermediary of a confirmation of the purchase of such
     certificated security by the Indenture Trustee or its nominee or
     custodian, or (ii) by delivery thereof to a "clearing corporation" (as
     defined in Section 8-102(3) of the UCC) and the making by such clearing
     corporation of appropriate entries on its books reducing the appropriate
     securities account of the transferor and increasing the appropriate
     securities account of a financial intermediary by the amount of such
     certificated security, the identification by the clearing corporation of
     the certificated securities for the sole and exclusive account of the
     financial intermediary, the maintenance of such certificated securities
     by such clearing corporation or a "custodian bank" (as defined in
     Section 8-102(4) of the UCC) or the nominee of either subject to the
     clearing corporation's exclusive control, the sending of a confirmation
     by the financial intermediary of the purchase by the Indenture Trustee
     or its nominee or custodian of such securities and the making by such
     financial intermediary of entries on its books and records identifying
     such certificated securities as belonging to the Indenture Trustee or
     its nominee or custodian (all of the foregoing, "Physical Property"),
     and, in any event, any such Physical Property in registered form shall
     be in the name of the Indenture Trustee or its nominee or custodian; and
     such additional or alternative procedures as may hereafter become
     appropriate to effect the complete transfer of ownership of any such
     Trust Account Property (as defined herein) to the Indenture Trustee or
     its nominee or custodian, consistent with changes in applicable law or
     regulations or the interpretation thereof;

          (2)  with respect to any securities issued by the U.S. Treasury,
     the Federal Home Loan Mortgage Corporation or by the Federal National
     Mortgage Association that is a book-entry security held through the
     Federal Reserve System pursuant to Federal book-entry regulations, the
     following procedures, all in accordance with applicable law, including
     applicable Federal regulations and Articles 8 and 9 of the UCC:  book-
     entry registration of such Trust Account Property to an appropriate
     book-entry account maintained with a Federal Reserve Bank by a financial
     intermediary which is also a "depository" pursuant to applicable Federal
     regulations and issuance by such financial intermediary of a deposit
     advice or other written confirmation of such book-entry registration to
     the Indenture Trustee or its nominee or custodian of the purchase by the
     Indenture Trustee or its nominee or custodian of such book-entry
     securities; the making by such financial intermediary of entries in its
     books and records identifying such book-entry security held through the
     Federal Reserve System pursuant to Federal book-entry regulations as
     belonging to the Indenture Trustee or its nominee or custodian and
     indicating that such custodian holds such Trust Account Property solely
     as agent for the Indenture Trustee or its nominee or custodian; and such
     additional or alternative procedures as may hereafter become appropriate
     to effect complete transfer of ownership of any such Trust Account
     Property to the Indenture Trustee or its nominee or custodian,
     consistent with changes in applicable law or regulations or the
     interpretation thereof; and

          (3) with respect to any item of Trust Account Property that is an
     uncertificated security under Article 8 of the UCC and that is not
     governed by clause (b) above, registration on the books and records of
     the issuer thereof in the name of the financial intermediary, the
     sending of a confirmation by the financial intermediary of the purchase
     by the Indenture Trustee or its nominee or custodian of such
     uncertificated security and the making by such financial intermediary of
     entries on its books and records identifying such uncertificated
     certificates as belonging to the Indenture Trustee or its nominee or
     custodian.

     "Demand Note" means, in the case of the Company, the Demand Note
      -----------
dated August 18, 1997, from BankBoston Corporation to the Company.

     "Depositor" means Morgan Stanley ABS Capital II Inc., in its capacity
      ---------
as depositor under the Sale and Servicing Agreement, and its successor in
interest.

     "Depositor Defective Receivable":  has the meaning given in Section
      ------------------------------
3.02 of the Sale and Servicing Agreement.

     "Determination Date" means, with respect to any Monthly Payment Date,
      ------------------
the Business Day immediately preceding such Monthly Payment Date.

     "Eligible Deposit Account" means either (1) a segregated account with
      ------------------------
an Eligible Institution or (2) a segregated trust account with the corporate
trust department of a depository institution organized under the laws of the
United States of America or any one of the states thereof or the District of
Columbia (or any domestic branch of a foreign bank), having corporate trust
powers and acting as trustee for funds deposited in such account, so long as
any of the securities of such depository institution shall have a credit
rating from each Rating Agency in one of its generic rating categories that
signifies investment grade.

     "Eligible Institution" means (1) the corporate trust department of
      --------------------
the Indenture Trustee, the Owner Trustee or (2) a depository institution
organized under the laws of the United States of America or any one of the
states thereof or the District of Columbia (or any domestic branch of a
foreign bank), (i) which has either (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 or, the Owner Trustee
may be considered an Eligible Institution for the purposes of clause (2) of
this definition.

     "Eligible Investments" means book-entry securities, negotiable
      --------------------
instruments or securities represented by instruments in bearer or registered
form which evidence:

          (1)  direct obligations of, and obligations fully guaranteed as to
     the full and timely payment by, the United States of America;

          (2)  demand deposits, time deposits or certificates of deposit of
     any depository institution or trust company incorporated under the laws
     of the United States of America or any state thereof (or any domestic
     branch of a foreign bank) and subject to supervision and examination by
     Federal or State banking or depository institution authorities;
     provided, however, that at the time of the investment or contractual
     commitment to invest therein, the commercial paper or other short-term
     unsecured debt obligations (other than such obligations the rating of
     which is based on the credit of a Person other than such depository
     institution or trust company) thereof shall have a credit rating from
     each of the Rating Agencies in the highest investment category granted
     thereby;

          (3)  commercial paper having, at the time of the investment or
     contractual commitment to invest therein, a rating from each of the
     Rating Agencies in the highest investment category granted thereby;

          (4)  investments in money market funds having a rating from each of
     the Rating Agencies in the highest investment category granted thereby
     (including funds for which the Indenture Trustee or the Owner Trustee or
     any of their respective Affiliates is investment manager or advisor);

          (5)  bankers' acceptances issued by any depository institution or
     trust company referred to in clause (2) above;

          (6)  repurchase obligations with respect to any security that is a
     direct obligation of, or fully guaranteed by, the United States of
     America or any agency or instrumentality thereof the obligations of
     which are backed by the full faith and credit of the United States of
     America, in either case entered into with a depository institution or
     trust company (acting as principal) described in clause (2);

          (7)  repurchase obligations with respect to any security or whole
     loan, entered into with (i) a depository institution or trust company
     (acting as principal) described in clause (2) above (except that the
     rating referred to in the proviso in such clause (b) shall be A-1 or
     higher in the case of Standard & Poor's) (such depository institution or
     trust company being referred to in this definition as a "financial
     institution"), (ii) a broker/dealer (acting as principal) registered as
     a broker or dealer under Section 15 of the Exchange Act (a
     "broker/dealer") the unsecured short-term debt obligations of which are
     rated P-1 by Moody's and at least A-1 by Standard & Poor's at the time
     of entering into such repurchase obligation (a "rated broker/dealer"),
     (iii) an unrated broker/dealer (an "unrated broker/dealer"), acting as
     principal, that is a wholly-owned subsidiary of a non-bank holding
     company the unsecured short-term debt obligations of which are rated P-1
     by Moody's and at least A-1 by Standard & Poor's at the time of entering
     into such repurchase obligation (a "Rated Holding Company") or (iv) an
     unrated subsidiary (a "Guaranteed Counterparty"), acting as principal,
     that is a wholly-owned subsidiary of a direct or indirect parent Rated
     Holding Company, which guarantees such subsidiary's obligations under
     such repurchase agreement; provided that the following conditions are
     satisfied:

               (A)  the aggregate amount of funds invested in repurchase
          obligations of a financial institution, a rated broker/dealer, an
          unrated broker/dealer or Guaranteed Counterparty in respect of
          which the Standard & Poor's unsecured short-term ratings are A-1
          (in the case of an unrated broker/dealer or Guaranteed
          Counterparty, such rating being that of the related Rated Holding
          Company) shall not exceed 20% of the sum of the then outstanding
          principal balance of the Notes and the Certificate Balance (there
          being no limit on the amount of funds that may be invested in
          repurchase obligations in respect of which such Standard & Poor's
          rating is A-1+ (in the case of an unrated broker/dealer or
          Guaranteed Counterparty, such rating being that of the related
          Rated Holding Company));

               (B)  in the case of the Reserve Account, the rating from
          Standard & Poor's in respect of the unsecured short-term debt
          obligations of the financial institution, rated broker/dealer,
          unrated broker/dealer or Guaranteed Counterparty (in the case of an
          unrated broker/dealer or Guaranteed Counterparty, such rating being
          that of the related Rated Holding Company) shall be A-1+;

               (C)  the repurchase obligation must mature within 30 days of
          the date on which the Indenture Trustee or the Issuer, as
          applicable, enters into such repurchase obligation;

               (D)  the repurchase obligation shall not be subordinated to
          any other obligation of the related financial institution, rated
          broker/dealer, unrated broker/dealer or Guaranteed Counterparty;

               (E)  the collateral subject to the repurchase obligation is
          held, in the appropriate form, by a custodial bank on behalf of the
          Indenture Trustee or the Issuer, as applicable;

               (F)  the repurchase obligation shall require that the
          collateral subject thereto shall be marked to market daily;

               (G)  in the case of a repurchase obligation of a Guaranteed
          Counterparty, the following conditions shall also be satisfied:

                    (i)  the Indenture Trustee or the Issuer, as applicable,
               shall have received an opinion of counsel (which may be in-
               house counsel) to the effect that the guarantee of the related
               Rated Holding Company is a legal, valid and binding agreement
               of the Rated Holding Company, enforceable in accordance with
               its terms, subject as to enforceability to bankruptcy,
               insolvency, reorganization and moratorium or other similar
               laws affecting creditors' rights generally and to general
               equitable principles;

                    (ii)  the Indenture Trustee or the Issuer, as applicable,
               shall have received (x) an incumbency certificate for the
               signer of such guarantee, certified by an officer of such
               Rated Holding Company and (y) a resolution, certified by an
               officer of the Rated Holding Company, of the board of
               directors (or applicable committee thereof) of the Rated
               Holding Company authorizing the execution, delivery and
               performance of such guarantee by the Rated Holding Company;

                    (iii)  the only conditions to the obligation of such
               Rated Holding Company to pay on behalf of the Guaranteed
               Counterparty shall be that the Guaranteed Counterparty shall
               not have paid under such repurchase obligation when required
               (it being understood that no notice to, demand on or other
               action in respect of the Guaranteed Counterparty is necessary)
               and that the Indenture Trustee or the Issuer shall make a
               demand on the Rated Holding Company to make the payment due
               under such guarantee;

                    (iv)  the guarantee of the Rated Holding Company shall be
               irrevocable with respect to such repurchase obligation and
               shall not be subordinated to any other obligation of the Rated
               Holding Company; and

                    (v)  each of Standard & Poor's and Moody's has confirmed
               in writing to the Indenture Trustee or Issuer, as applicable,
               that it has reviewed the form of the guarantee of the Rated
               Holding Company and has determined that the issuance of such
               guarantee will not result in the downgrade or withdrawal of
               the ratings assigned to the Notes.

               (H)  the repurchase obligation shall require that the
          repurchase obligation be overcollateralized and shall provide that,
          upon any failure to maintain such overcollateralization, the
          repurchase obligation shall become due and payable, and unless the
          repurchase obligation is satisfied immediately, the collateral
          subject to the repurchase agreement shall be liquidated and the
          proceeds applied to satisfy the unsatisfied portion of the
          repurchase obligation;

          (8)  any other investment with respect to which the Issuer or the
     Servicer has received written notification from the Rating Agencies that
     the acquisition of such investment as an Eligible Investment will not
     result in a withdrawal or downgrading of the ratings on the Notes.

     "ERISA" means the Employee Retirement Income Security Act of 1974, as
      -----
amended.

     "Event of Default" has the meaning specified in Section 5.01 of the
      ----------------
Indenture.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.
      ------------

     "Executive Officer" means, with respect to any corporation, the Chief
      -----------------
Executive Officer, Chief Operating Officer, Chief Financial Officer,
President, Executive Vice President, any Vice President, the Secretary or the
Treasurer of such corporation; and with respect to any partnership, any
general partner thereof.

     "Expenses" shall have the meaning assigned to such term in
      --------
Section 8.02 of the Trust Agreement.

     "FDIC" means the Federal Deposit Insurance Corporation or any
      ----
successor organization.

     "Fidelity Bond":  A fidelity bond to be maintained by the Servicer
      -------------
pursuant to Section 4.15 of the Sale and Servicing Agreement.

     "Final Scheduled Maturity Date" means the Monthly Payment Date
      -----------------------------
immediately following the scheduled maturity date of the Receivables.

     "Final Scheduled Payment Date" means November 15, 2017.
      ----------------------------

     "Financed Vehicle" means a new or used recreational vehicle,
      ----------------
automobile, or light-duty truck, together with all accessions thereto,
securing an Obligor's indebtedness under the respective Receivable.

     "Ganis" means Ganis Credit Corporation, a Delaware corporation or its
      -----
successors in interest.

     "Grant" means mortgage, pledge, bargain, sell, warrant, alienate,
      -----
remise, release, convey, assign, transfer, create, and grant a lien upon and
a security interest in and a right of set-off against, deposit, set over and
confirm pursuant to the Indenture.  A Grant of the Collateral or of any other
agreement or instrument shall include all rights, powers and options (but
none of the obligations) of the granting party thereunder, including the
immediate and continuing right to claim for, collect, receive and give
receipt for principal and interest payments in respect of the Collateral and
all other moneys payable thereunder, to give and receive notices and other
communications, to make waivers or other agreements, to exercise all rights
and options, to bring Proceedings in the name of the granting party or
otherwise, and generally to do and receive anything that the granting party
is or may be entitled to do or receive thereunder or with respect thereto.

     "Holder" means the Person in whose name is registered on the Note
      ------
Register or Certificate Register, as applicable.

     "Indemnified Parties" shall have the meaning assigned to such term in
      -------------------
Section 8.02. of the Trust Agreement.

     "Indenture" means the Indenture dated as of August 18, 1997, between
      ---------
the Issuer and the Indenture Trustee.

     "Indenture Trustee" means The Chase Manhattan Bank, a New York
      -----------------
corporation, as Indenture Trustee under the Indenture, or any successor
Indenture Trustee under the Indenture.

     "Independent" means, when used with respect to any specified Person,
      -----------
that the Person (a) is in fact independent of the Issuer, any other obligor
on the Notes, the Depositor and any Affiliate of any of the foregoing
Persons, (b) does not have any direct financial interest or any material
indirect financial interest in the Issuer, any such other obligor, the
Depositor or any Affiliate of any of the foregoing Persons and (c) is not
connected with the Issuer, any such other obligor, the Depositor or any
Affiliate of any of the foregoing Persons as an officer, employee, promoter,
underwriter, trustee, partner, director or person performing similar
functions.


     "Independent Certificate" means a certificate or opinion to be
      -----------------------
delivered to the Indenture Trustee under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.01 of the
Indenture, made by an Independent appraiser or other expert appointed by an
Issuer Order, and such opinion or certificate shall state that the signer has
read the definition of "Independent" in the Indenture and that the signer is
Independent within the meaning thereof.

     "Initial Certificate Balance" means $51,140,000.
      ---------------------------

     "Initial Pool Balance" means $852,327,421.
      --------------------

     "Insolvency Event" means, with respect to a specified Person, (1) the
      ----------------
filing of a decree or order for relief by a court having jurisdiction in the
premises in respect of such Person or any substantial part of its property in
an involuntary case under any applicable federal or state bankruptcy,
insolvency or other similar law now or hereafter in effect, or appointing a
receiver, liquidator, assignee, custodian, trustee, sequestrator or similar
official for such Person or for any substantial part of its property, or
ordering the winding-up or liquidation of such Person's affairs, and such
decree or order shall remain unstayed and in effect for a period of
60 consecutive days; or (2) the commencement by such Person of a voluntary
case under any applicable federal or state bankruptcy, insolvency or other
similar law now or hereafter in effect, or the consent by such Person to the
entry of an order for relief in an involuntary case under any such law, or
the consent by such Person to the appointment of or taking possession by a
receiver, liquidator, assignee, custodian, trustee, sequestrator or similar
official for such Person or for any substantial part of its property, or the
making by such Person of any general assignment for the benefit of creditors,
or the failure by such Person generally to pay its debts as such debts become
due, or the taking of action by such Person in furtherance of any of the
foregoing.

     "Insurance Policy":  With respect to a Receivable, any insurance
      ----------------
policy benefiting the holder of the Receivable providing loss or physical
damage, credit life, credit disability, theft, mechanical breakdown or
similar coverage with respect to the Financed Vehicle or the Obligor.

     "Interest Accrual Period" means the calendar month preceding each
      -----------------------
Monthly Payment Date (or in the case of the first Monthly Payment Date, the
period from the Closing Date until August 31, 1997) and with respect to the
Class A-1 Notes, the period from the immediately preceding Monthly Payment
Date(or in the case of the first Monthly Payment Date, from the Closing Date)
to and including the day preceding the applicable Monthly Payment Date.

     "Interest Rate" means the interest rate for any one or more of the
      -------------
Classes of Notes, or collectively for all Classes of Notes, in each case as
the context requires.

     "Investment Earnings" means, with respect to any Monthly Payment
      -------------------
Date, the realized investment earnings (net of losses and investment
expenses) on amounts on deposit in the Trust Accounts to be distributed on
such Monthly Payment Date pursuant to Section 5.01(b) of the Sale and
Servicing Agreement.

     "Issuer" means BankBoston Recreational Vehicle Asset Backed
      ------
Trust 1997-1 until a successor replaces it and, thereafter, means the
successor and, for purposes of any provision contained herein and required by
the TIA, each other obligor on the Notes.

     "Issuer Order" or "Issuer Request" means a written order or request
      ------------      --------------
signed in the name of the Issuer by any one of its Authorized Officers and
delivered to the Indenture Trustee.

     "Lien" means a security interest, lien, charge, pledge, equity or
      ----
encumbrance of any kind, other than tax liens, mechanics' liens and any liens
that attach to the respective Receivable by operation of law as a result of
any act or omission by the related Obligor.

     "Lien Certificate":  With respect to a Financed Vehicle, an original
      ----------------
certificate of title, certificate of lien or other notification issued by the
Registrar of Titles of the applicable state to a secured party which
indicates that the lien of the secured party on the Financed Vehicle is
recorded on the original certificate of title.  In any jurisdiction in which
the original certificate of title is required to be given to the Obligor, the
term "Lien Certificate" shall mean only a certificate or notification issued
to a secured party.

     "Liquidation Proceeds" means, with respect to any Defaulted
      --------------------
Receivable, the monies collected in respect thereof, from whatever source, on
a Defaulted Receivable during the Collection Period in which such Receivable
became a Defaulted Receivable, net of the sum of any amounts of expenses
incurred by the Servicer in connection with such liquidation and any amounts
required by law to be remitted to the Obligor on such Defaulted Receivable.

     "Listed Receivable" means any Receivable listed on the Exceptions
      -----------------
Report prepared by First Trust National Association and attached to the Sale
and Servicing Agreement as Exhibit D.

     "Monthly Payment Date" means, with respect to each Collection Period,
      --------------------
the 15th day of the following month or, if such day is not a Business Day,
the immediately following Business Day, commencing on September 15, 1997.

     "Moody's" means Moody's Investors Service, Inc., or its successor.
      -------

     "MSCMC" means Morgan Stanley Commercial Mortgage Capital, Inc., a
      -----
Delaware Corporation and an affiliate of the Depositor.

     "Nonquarterly Payment Date" means a Monthly Payment Date that is not
      -------------------------
a Quarterly Payment Date.

     "Note" means any Class A Note.
      ----

     "Note Depository Agreement" means the agreement dated August 18,
      -------------------------
1997, among the Trust, the Indenture Trustee, and The Depository Trust
Company, as the initial Clearing Agency, relating to the Notes, as the same
may be amended and supplemented from time to time.

     "Note Distribution Account" means the account designated as such,
      -------------------------
established and maintained pursuant to Section 5.01 of the Sale and Servicing
Agreement.

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

     "Note Pool Factor" means, with respect to each Class of Notes as of
      ----------------
the close of business on the last day of a Collection Period, a seven-digit
decimal figure equal to the outstanding principal balance of such Class of
Notes (after giving effect to any reductions thereof to be made on the
immediately following Monthly Payment Date) divided by the original
outstanding principal balance of such Class of Notes.  The Note Pool Factor
will be 1.0000000 as of the Closing Date; thereafter, the Note Pool Factor
will decline to reflect reductions in the outstanding principal balance of
such Class of Notes.

     "Note Register" and "Note Registrar" have the respective meanings
      -------------       --------------
specified in Section 2.04 of the Indenture.

      "Noteholder" means the Person in whose name a Note is registered on
       ----------
the Note Register.

     "Noteholders' Distributable Amount" means, with respect to any
      ---------------------------------
Monthly Payment Date, the sum of the Noteholders' Principal Distributable
Amount and the Noteholders' Interest Distributable Amount for such Monthly
Payment Date.

     "Noteholders' Excess Distributable Amount" means, with respect to
      ----------------------------------------
each Monthly Payment Date, the lesser of (i) the Accelerated Principal
Distribution Amount and (ii) the amount, if any, necessary after application
of the Noteholders' Regular Principal Distribution amount for such Monthly
Payment Date, to reduce the aggregate principal amount of the Notes so that
the Overcollateralization Amount will equal the Targeted
Overcollateralization Amount after application of principal payments for such
Monthly Payment Date.

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

     "Noteholders' Interest Distributable Amount" means, with respect to
      ------------------------------------------
any Monthly Payment Date, the sum of the Noteholders' Monthly Interest
Distributable Amount for such Monthly Payment Date and the Noteholders'
Interest Carryover Shortfall for such Monthly Payment Date.  For all purposes
of the Sale and Servicing Agreement and the Basic Documents, interest with
respect to the Notes shall be computed on the basis of twelve 30-day months
in a 360-day year except for the Class A-1 Notes which will be calculated on
the basis of the actual number days in a year divided by 360.

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

     "Noteholders' Monthly Principal Distributable Amount" means, with
      ---------------------------------------------------
respect to any Monthly Payment Date, the lesser of (i) the sum of the Regular
Principal Distribution Amount plus the Accelerated Principal Distribution
Amount for such Monthly Payment Date and (ii) the amount, if any, necessary
to reduce the aggregate principal amount of the Notes so that the
Overcollateralization Amount will equal the Targeted Overcollateralization
Amount after application of principal payments for such Monthly Payment Date.

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

     "Noteholders' Principal Distributable Amount" means, with respect to
      -------------------------------------------
any Monthly Payment Date, the sum of the Noteholders' Monthly Principal
Distributable Amount for such Monthly Payment Date and the Noteholders'
Principal Carryover Shortfall as of the close of the preceding Monthly
Payment Date; provided, however, that the Noteholders' Principal
Distributable Amount shall not exceed the outstanding principal balance of
the Notes.  In addition, (a) on the Class A-1 Stated Maturity Date, the
principal required to be deposited in the Note Distribution Account will
include the amount necessary (after giving effect to the other amounts to be
deposited in the Note Distribution Account on such Monthly Payment Date and
allocable to principal) to reduce the Outstanding Amount of the Class A-1
Notes to zero; (b) on the Class A-2 Stated Maturity Date, the principal
required to be deposited in the Note Distribution Account will include the
amount necessary (after giving effect to the other amounts to be deposited in
the Note Distribution Account on such Monthly Payment Date and allocable to
principal) to reduce the Outstanding Amount of the Class A-2 Notes to zero;
(c) on the Class A-3 Stated Maturity Date, the principal required to be
deposited in the Note Distribution Account will include the amount necessary
(after giving effect to the other amounts to be deposited in the Note
Distribution Account on such Monthly Payment Date and allocable to principal)
to reduce the Outstanding Amount of the Class A-3 Notes to zero; (d) on the
Class A-4 Stated Maturity Date, the principal required to be deposited in the
Note Distribution Account will include the amount necessary (after giving
effect to the other amounts to be deposited in the Note Distribution Account
on such Monthly Payment Date and allocable to principal) to reduce the
Outstanding Amount of the Class A-4 Notes to zero; (e) on the Class A-5
Stated Maturity Date, the principal required to be deposited in the Note
Distribution Account will include the amount necessary (after giving effect
to the other amounts to be deposited in the Note Distribution Account on such
Monthly Payment Date and allocable to principal) to reduce the Outstanding
Amount of the Class A-5 Notes to zero; (f) on the Class A-6 Stated Maturity
Date, the principal required to be deposited in the Note Distribution Account
will include the amount necessary (after giving effect to the other amounts
to be deposited in the Note Distribution Account on such Monthly Payment Date
and allocable to principal) to reduce the Outstanding Amount of the Class A-6
Notes to zero; (g) on the Class A-7 Stated Maturity Date, the principal
required to be deposited in the Note Distribution Account will include the
amount necessary (after giving effect to the other amounts to be deposited in
the Note Distribution Account on such Monthly Payment Date and allocable to
principal) to reduce the Outstanding Amount of the Class A-7 Notes to zero;
(h) on the Class A-8 Stated Maturity Date, the principal required to be
deposited in the Note Distribution Account will include the amount necessary
(after giving effect to the other amounts to be deposited in the Distribution
Account on such Monthly Payment Date and allocable to principal) to reduce
the Outstanding Amount of the Class A-8 Notes to zero; (i) on the Class A-9
Stated Maturity Date, the principal required to be deposited in the Note
Distribution Account will include the amount necessary (after giving effect
to the other amounts to be deposited in the Note Distribution Account on such
Monthly Payment Date and allocable to principal and all amounts available in
the Class A-9 Principal Account) to reduce the Outstanding Amount of the
Class A-9 Notes to zero; and (j) on the Class A-10 Stated Maturity Date, the
principal required to be deposited in the Note Distribution Account will
include the amount necessary (after giving effect to the other amounts to be
deposited in the Note Distribution Account on such Monthly Payment Date and
allocable to principal) to reduce the Outstanding Amount of the Class A-10
Notes to zero. 

     "Noteholders' Regular Principal Distributable Amount" means, with
      ---------------------------------------------------
respect to each Monthly Payment Date, the lesser of (i) the Regular Principal
Distribution Amount and (ii) the amount, if any, necessary to reduce the
aggregate principal amount of the Notes so that the Overcollateralization
Amount will equal the Targeted Overcollateralization amount after application
of principal payments for such Monthly Payment Date.

     "Notes" means the Class A Notes.
      -----

     "Obligor" on a Receivable means the purchaser or co-purchasers of the
      -------
Financed Vehicle and any other Person who owes payments under the Receivable.

     "Officer's Certificate" means a certificate signed by any Authorized
      ---------------------
Officer of the Issuer, under the circumstances described in, and otherwise
complying with, the applicable requirements of Section 11.01 of the
Indenture, and delivered to the Indenture Trustee and, with respect to any
other Basic Document, means a certificate signed by any vice president, and
the president, treasurer, assistant treasurer, secretary or assistant
secretary of the Servicer or any other party specified in any such Basic
Document as delivering an Officer's Certificate.  Unless otherwise specified,
any reference in the Indenture to an Officer's Certificate shall be to an
Officer's Certificate of any Authorized Officer of the Issuer.

     "Opinion of Counsel" means one or more written opinions of counsel
      ------------------
who may, except as otherwise expressly provided in the Indenture, be an
employee of or counsel to the Issuer, the Servicer or the Depositor and who
shall be satisfactory to the Indenture Trustee, and which opinion or opinions
shall be addressed to the Indenture Trustee as Indenture Trustee, shall
comply with any applicable requirements of Section 11.01 of the Indenture and
shall be in form satisfactory to the Indenture Trustee.

     "Outstanding" means, as of the date of determination, all Notes
      -----------
theretofore authenticated and delivered under the Indenture except:

          (i)  Notes theretofore cancelled by the Note Registrar or delivered
     to the Note Registrar for cancellation;

          (ii) Notes or portions thereof the payment for which money in the
     necessary amount has been theretofore deposited with the Indenture
     Trustee or any Paying Agent in trust for the Holders of such Notes
     (provided, however, that if such Notes are to be redeemed, notice of
     such redemption has been duly given pursuant to the Indenture or
     provision for such notice has been made, satisfactory to the Indenture
     Trustee); and

          (iii) Notes in exchange for or in lieu of which other Notes have
     been authenticated and delivered pursuant to the Indenture unless proof
     satisfactory to the Indenture Trustee is presented that any such Notes
     are held by a bona fide purchaser;

provided, that in determining whether the Holders of the requisite
Outstanding Amount of the Notes have given any request, demand,
authorization, direction, notice, consent or waiver hereunder or under any
Basic Document, Notes owned by the Issuer, any other obligor upon the Notes,
the Depositor or any Affiliate of any of the foregoing Persons shall be
disregarded and deemed not to be Outstanding, except that, in determining
whether the Indenture Trustee shall be protected in relying upon any such
request, demand, authorization, direction, notice, consent or waiver, only
Notes that the Indenture Trustee knows to be so owned shall be so
disregarded.  Notes so owned that have been pledged in good faith may be
regarded as Outstanding if the pledgee establishes to the satisfaction of the
Indenture Trustee the pledgee's right so to act with respect to such Notes
and that the pledgee is not the Issuer, any other obligor upon the Notes, the
Depositor or any Affiliate of any of the foregoing Persons.

     "Outstanding Amount" means the aggregate principal amount of all
      ------------------
Notes, or Class of Notes, as applicable, Outstanding at the 
date of determination.

     "Outstanding Simple Interest Advances" on the Simple Interest
      ------------------------------------
Receivables means the sum, as of the close of business on the last day of a
Collection Period, of all Simple Interest Advances as reduced as provided in
Section 5.04 of the Sale and Servicing Agreement.

     "Overcollateralization Amount" means the amount which shall equal
      ----------------------------
zero as of the Closing Date and for any Monthly Payment Date shall equal the
amount, if any, by which the Pool Balance as of the end of the related
Collection Period exceeds the sum of the (i) aggregate principal amount of
the Notes, (ii) the aggregate amount on deposit in the Class A-9 Principal
Account and (iii) the Certificate Balance, after giving effect to all
distributions made in respect of principal on such Monthly Payment Date.

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

     "Owner Trustee" means Wilmington Trust Company, a Delaware banking
      -------------
corporation, not in its individual capacity but solely as owner trustee under
the Trust Agreement, and any successor Owner Trustee hereunder.

     "Participation Certificate"  means participation certificate No. 3
      -------------------------
issued by the Bank pursuant to the Participation and Servicing Agreement
representing 100% undivided ownership interest in each Receivable.


     "Participation and Servicing Agreement" or "PSA" means the
      -------------------------------------      ---
participation and servicing agreement dated as of March 31, 1997, as amended
August 18, 1997, between the Bank, as seller and MSCMC, as purchaser and
initial certificateholder.

     "Pass-Through Rate" means 6.98%.
      -----------------

     "Paying Agent" means the Indenture Trustee or any other Person that
      ------------
meets the eligibility standards for the Indenture Trustee specified in
Section 6.11 of the Indenture and is authorized by the Issuer to make
payments to and distributions from the Collection Account, the Note
Distribution Account, the Class A-9 Interest Account and the Class A-9
Principal Account, including payments of principal of or interest on the
Notes on behalf of the Issuer.

     "Percentage Interest" means, as to any Certificate, the percentage
      -------------------
interest, specified on the face thereof, in the distributions on the
Certificates pursuant to the Trust Agreement.

     "Person" means any individual, corporation, estate, partnership,
      ------
joint venture, association, joint stock company, trust (including any
beneficiary thereof), unincorporated organization or government or any agency
or political subdivision thereof.

     "Physical Property" has the meaning assigned to such term in the
      -----------------
definition of "Delivery" above.

     "Pool Balance" means, as of the close of business on the last day of
      ------------
a Collection Period, the aggregate Principal Balance of the Receivables as of
such day (excluding Purchased Receivables and Defaulted Receivables).

     "Predecessor Note" means, with respect to any particular Note, every
      ----------------
previous Note evidencing all or a portion of the same debt as that evidenced
by such particular Note; and, for the purpose of this definition, any Note
authenticated and delivered under Section 2.05 of the Indenture in lieu of a
mutilated, lost, destroyed or stolen Note shall be deemed to evidence the
same debt as the mutilated, lost, destroyed or stolen Note.

     "Principal Balance" means as of the close of business on the last day
      -----------------
of a Collection Period the Amount Financed minus the sum of (i) the portion
of all payments made by or on behalf of the related Obligor on or prior to
such date and allocable to principal using the Simple Interest Method and
(ii) any payment of the Purchase Amount for such Receivable allocable to
principal.

     "Proceeding" means any suit in equity, action at law or other
      ----------
judicial or administrative proceeding.

     "Purchase Amount" means the amount, as of the close of business on
      ---------------
the last day of a Collection Period, required to prepay in full a Receivable
under the terms thereof including interest to the end of the month of
purchase.

     "Purchased Receivable" means a Receivable purchased as of the close
      --------------------
of business on the last day of a Collection Period by the Servicer pursuant
to Section 4.07 of the Sale and Servicing Agreement, by the Bank pursuant to
Section 3.01 of the Sale and Servicing Agreement or the Depositor pursuant to
Section 3.02 of the Sale and Servicing Agreement.

     "Quarterly Payment Date" means the 15th day of November, February,
      ----------------------
May and August or if such day is not a Business Day, the immediately
following Business Day, commencing November 17, 1997.

     "Rating Agency" means Moody's and Standard & Poor's or, if no such
      -------------
organization or successor is any longer in existence, a nationally recognized
statistical rating organization or other comparable Person designated by the
Depositor, notice of which designation shall be given to the Indenture
Trustee, the Owner Trustee and the Servicer.  Any notice required to be given
to a Rating Agency pursuant to the Sale and Servicing Agreement shall also be
given to Fitch Investors Service, L.P. and Duff & Phelps Credit Rating Co.,
although, except as set forth above, neither shall be deemed to be a Rating
Agency for any purposes of the Sale and Servicing Agreement.

     "Rating Agency Condition" means, with respect to any action, that
      -----------------------
each Rating Agency shall have been given 10 Business Days (or such shorter
period as is acceptable to each Rating Agency) prior notice thereof and that
each of the Rating Agencies shall have notified the Depositor, the Servicer
and the Issuer in writing that such action will not result in a reduction or
withdrawal of the then current rating of the Notes.

     "Realized Losses" means, with respect to any Receivable that becomes
      ---------------
a Defaulted Receivable during any Collection Period, the excess of the
Principal Balance of such Defaulted Receivable over all Liquidation Proceeds
or other amounts to the extent allocable to principal during such Collection
Period.

     "Receivable" means any retail installment sales contract or
      ----------
installment loan for recreational vehicles, automobiles or light-duty trucks
listed on Schedule A to the Sale and Servicing Agreement (which Schedule may
be in the form of microfiche).

     "Receivable Files" means the documents specified in Section 3.03 of
      ----------------
the Sale and Servicing Agreement.

     "Record Date" shall mean, with respect to any Monthly Payment Date or
      -----------
Redemption Date, the close of business on the day immediately preceding such
Monthly Payment Date or, if Definitive Certificates are issued pursuant to
Section 3.13 of the Trust Agreement, the last day of the month preceding such
Monthly Payment Date and if Definitive Notes have been issued pursuant to
Section 2.12 of the Indenture, the last day of the month preceding such
Monthly Payment Date.

     "Recoveries" means, with respect to any Receivable that becomes a
      ----------
Defaulted Receivable, monies collected in respect thereof, from whatever
source, during any Collection Period following the Collection Period in which
such Receivable became a Defaulted Receivable, net of the sum of any amounts
expended by the Servicer for the account of the Obligor and any amounts
required by law to be remitted to the Obligor.

     "Redemption Date" means, in the case of a redemption of the Notes
      ---------------
pursuant to Section 10.01(a) of the Indenture or a payment to Noteholders
pursuant to Section 10.01(b) of the Indenture, the Monthly Payment Date
specified by the Servicer or the Issuer pursuant to Section 10.01(a) or (b),
as applicable.

     "Redemption Price" means (a) in the case of a redemption of the Notes
      ----------------
pursuant to Section 10.01(a) of the Indenture, an amount equal to the unpaid
principal amount of the Notes redeemed plus accrued and unpaid interest
thereon at the respective Interest Rates for each Class of Notes being so
redeemed, or (b) in the case of a payment made to Noteholders pursuant to
Section 10.01(b) of the Indenture, the amount on deposit in the Note
Distribution Account, but not in excess of the amount specified in clause (a)
above.

     "Registered Holder" means the Person in whose name a Note is
      -----------------
registered on the Note Register on the applicable Record Date.

     "Registrar of Titles":  With respect to any state, the governmental
      -------------------
agency or body responsible for the registration of, and the issuance of
certificates of title relating to, motor vehicles and liens thereon.

     "Regular Principal Distribution Amount" means, with respect to any
      -------------------------------------
Monthly Payment Date, the sum of the following amounts, without duplication,
with respect to the Receivables in respect of the Collection Period preceding
such Monthly Payment Date: (i) that portion of all collections on Receivables
allocable to principal, (ii) all Liquidation Proceeds or other collections
attributable to the principal amount of Receivables that became Defaulted
Receivables during such Collection Period, plus the amount of Realized Losses
with respect to the Defaulted Receivables, (iii) to the extent attributable
to principal, the Purchase Amount of each Receivables that became a Purchased
Receivable during such Collection Period and (iv) partial payments relating
to refunds of extended warranty protection plan costs or of physical damage,
credit life or disability insurance policy premiums, but only if such costs
or premiums were financed by the respective Obligors thereon as of the date
of the original contract and only to the extent not included under clause (i)
above.

     "Reserve Account Initial Deposit" means an amount equal to
      -------------------------------
$4,261,637.10

     "Reserve Account" means the account designated as such, established
      ---------------
and maintained pursuant to Section 5.01(a)(iii) of the Sale and Servicing
Agreement.

     "Responsible Officer" means, with respect to the Indenture Trustee,
      -------------------
any Trust Officer thereof.

     "Sale and Servicing Agreement" shall mean the Sale and Servicing
      ----------------------------
Agreement dated as of August 18, 1997, among the Issuer, the Depositor, and
BankBoston, N.A., as servicer as the same may be amended or supplemented from
time to time.

     "Schedule of Receivables" means the list of the Receivables set forth
      -----------------------
in Schedule A to the Sale and Servicing Agreement (which Schedule may be in
the form of microfiche).

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

     "Securities" means the Notes and the Certificates.
      ----------

     "Securities Act" means the Securities Act of 1933, as amended.
      --------------

     "Seller" means BankBoston, N.A., a national banking association, or
      ------
its successors in interest.

     "Servicer" means BankBoston, N.A., as the servicer of the
      --------
Receivables, and each successor to BankBoston, N.A. (in the same capacity).

     "Servicer Default" means an event specified in Section 8.01 of the
      ----------------
Sale and Servicing Agreement.

     "Servicer's Certificate" means a certificate of the Servicer
      ----------------------
delivered pursuant to Section 4.09 of the Sale and Servicing Agreement,
substantially in the form of Exhibit B.

     "Servicing Fee" means the fee payable to the Servicer for services
      -------------
rendered during each Collection Period, determined pursuant to Section 4.08
of the Sale and Servicing Agreement.

     "Servicing Fee Rate" means .50% per annum.
      ------------------

     "Simple Interest Advance" means the amount of interest, as of the
      -----------------------
close of business on the last day of a Collection Period, which the Servicer
is required to advance on the Simple Interest Receivables pursuant to
Section 5.04 of the Sale and Servicing Agreement.

     "Simple Interest Method" means the method of allocating a fixed level
      ----------------------
payment to principal and interest, pursuant to which the portion of such
payment that is allocated to interest is equal to the product of the fixed
rate of interest multiplied by the unpaid principal balance multiplied by the
period of time elapsed since the preceding payment of interest was made and
the remainder of such payment is allocable to principal.

     "Simple Interest Receivable" means any Receivable under which the
      --------------------------
portion of a payment allocable to interest and the portion allocable to
principal is determined in accordance with the Simple Interest Method.

     "Specified Reserve Account Balance" means, with respect to any
      ---------------------------------
Monthly Payment Date, the lesser of (i) 1% of the Initial Pool Balance and
(ii) the outstanding principal balance of the Securities.

     "Standard & Poor's" means Standard & Poor's Ratings Services, a
      -----------------
division of The McGraw-Hill Companies, Inc., or its successor.

     "State" means any one of the 50 States of the United States of
      -----
America or the District of Columbia.

     "Stated Maturity Date" means, with respect to any class of Notes, the
      --------------------
Monthly Payment Date set forth below opposite such class of Notes on which,
to the extent not previously paid, the outstanding principal amount of such
Class of Notes will be payable.

          CLASS OF NOTES      STATED MATURITY DATE
          --------------      --------------------

          Class A-1           September 15, 1998
          Class A-2           September 15, 2000
          Class A-3           December 15, 2002
          Class A-4           April 15, 2004
          Class A-5           October 15, 2005
          Class A-6           January 15, 2007
          Class A-7           July 15, 2008
          Class A-8           February 15, 2009
          Class A-9           August 15, 2010
          Class A-10               January 15, 2003

     "Successor Servicer" has the meaning specified in Section 3.07(e) of
      ------------------
the Indenture.

     "Targeted Overcollateralization Amount" means, for any Monthly
      -------------------------------------
Payment Date, will be an Overcollateralization Amount equal to 1% of the Pool
Balance as of the end of the related Collection Period after giving effect to
all distributions in respect of principal to be made on such Monthly Payment
Date.

     "Total Distribution Amount" means, with respect to any Monthly
      -------------------------
Payment Date, the sum of the following amounts, without duplication, with
respect to the Receivables in respect of the Collection Period preceding such
Monthly Payment Date:  (1) all collections on Receivables allocable to
interest and principal (2) all Liquidation Proceeds or other collections
attributable to accrued interest on or the principal amount of Receivables
that became Defaulted Receivables during such Collection Period, plus the
amount of Realized Losses with respect to the Defaulted Receivables, (3) all
Advances made by the Servicer on the Receivables, (4) the Purchase Amount of
each Receivable that became a Purchased Receivable during such Collection
Period, (5) all Recoveries and (6) partial payments relating to refunds of
extended warranty protection plan costs or of physical damage, credit life or
disability insurance policy premiums, but only if such costs or premiums were
financed by the respective Obligors thereon as of the date of the original
contract and only to the extent not included under clause (1) above;
provided, however, that in calculating the Total Distribution Amount the 
following will be excluded: (i) all payments and proceeds (including 
Liquidation Proceeds) of any Purchased Receivables, the Purchase Amount of
which has been included in the Total Distribution Amount in a prior Collection
Period; (ii) amounts received in respect of interest on the Receivables (which
amounts will be determined based on the Simple Interest Method) during such 
preceding Collection Period in excess of the amount of interest that would be
due on the aggregate Principal Balance of the Receivables during such 
Collection Period at their respective APRs if a payment were received on each 
Receivable during such Collection Period on the date payment is due under the 
terms of such Receivable; and (iii) Liquidation Proceeds with respect to a 
Receivable attributable to accrued and unpaid interest thereon (but not 
including interest for the then current Collection Period) but only to the 
extent of any unreimbursed Advances.

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

     "Trust" means the Issuer.
      -----

     "Trust Account Property" means the Trust Accounts, all amounts and
      ----------------------
investments held from time to time in any Trust Account (whether in the form
of deposit accounts, Physical Property, book-entry securities, uncertificated
securities or otherwise), and all proceeds of the foregoing.

     "Trust Accounts" has the meaning assigned thereto in Section 5.01 in
      --------------
the Sale and Servicing Agreement.

     "Trust Agreement" means the Amended and Restated Trust Agreement
      ---------------
dated as of August 18, 1997, among the Depositor, the Owner Trustee and the
Company.

     "Trust Estate" means all money, instruments, rights and other
      ------------
property that are subject or intended to be subject to the lien and security
interest of the Indenture for the benefit of the Noteholders (including,
without limitation, all property and interests Granted to the Indenture
Trustee), including all proceeds thereof.

     "Trust Indenture Act" or "TIA" means the Trust Indenture Act of 1939
      -------------------      ---
as in force on the date hereof, unless otherwise specifically provided.

     "Trust Officer" means, in the case of the Indenture Trustee, any
      -------------
officer within the Corporate Trust Office of the Indenture Trustee, including
any Vice President, Assistant Vice President, Senior Trust Officer, Trust
Officer, Secretary, Assistant Secretary or any other officer of the Indenture
Trustee customarily performing functions similar to those performed by any of
the above designated officers and also, with respect to a particular matter,
any other officer to whom such matter is referred because of such officer's
knowledge of and familiarity with the particular subject and, with respect to
the Owner Trustee, any officer in the Corporate Trust Administration
Department of the Owner Trustee with direct responsibility for the
administration of the Trust Agreement and the Basic Documents on behalf of
the Owner Trustee.

     "UCC" means, unless the context otherwise requires, the Uniform
      ---
Commercial Code, as in effect in the relevant jurisdiction, as amended from
time to time.



                                                                   SCHEDULE A

                           Schedule of Receivables
                           -----------------------



                  Delivered to the Owner Trustee at Closing




                                                                   SCHEDULE B



                         Location of Receivable Files
                         ----------------------------

                    Ganis Credit Corporation
                    660 Newport Center Drive
                    Newport Beach, CA  92660



                                                                  EXHIBIT A-1

                Form of Distribution Statement to Noteholders
                ---------------------------------------------


BankBoston Recreational Vehicle Asset Backed Trust 1997-1 
Monthly Payment Date Statement to Noteholders

Pool Balance
Principal Distributable Amount
  Class A-1 Notes:  ($    per $1,000 original principal amount)
  Class A-2 Notes:  ($    per $1,000 original principal amount)
  Class A-3 Notes:  ($    per $1,000 original principal amount)
  Class A-4 Notes:  ($    per $1,000 original principal amount)
  Class A-5 Notes:  ($    per $1,000 original principal amount)
  Class A-6 Notes:  ($    per $1,000 original principal amount)
  Class A-7 Notes:  ($    per $1,000 original principal amount)
  Class A-8 Notes:  ($    per $1,000 original principal amount)
  Class A-9 Notes:  ($    per $1,000 original principal amount)
  Class A-10 Notes: ($    per $1,000 original principal amount)

Interest Distributable Amount
  Class A-1 Notes:  ($    per $1,000 original principal amount)
  Class A-2 Notes:  ($    per $1,000 original principal amount)
  Class A-3 Notes:  ($    per $1,000 original principal amount)
  Class A-4 Notes:  ($    per $1,000 original principal amount)
  Class A-5 Notes:  ($    per $1,000 original principal amount)
  Class A-6 Notes:  ($    per $1,000 original principal amount)
  Class A-7 Notes:  ($    per $1,000 original principal amount)
  Class A-8 Notes:  ($    per $1,000 original principal amount)
  Class A-9 Notes:  ($    per $1,000 original principal amount)
  Class A-10 Notes: ($    per $1,000 original principal amount)
 
Note Balance
  Class A-1 Notes
  Class A-2 Notes
  Class A-3 Notes
  Class A-4 Notes
  Class A-5 Notes 
  Class A-6 Notes
  Class A-7 Notes
  Class A-8 Notes
  Class A-9 Notes
  Class A-10 Notes
 

Note Pool Factor
  Class A-1 Notes
  Class A-2 Notes
  Class A-3 Notes
  Class A-4 Notes
  Class A-5 Notes
  Class A-6 Notes
  Class A-7 Notes
  Class A-8 Notes
  Class A-9 Notes
  Class A-10 Notes




Certificate Balance

Servicing Fee
Servicing Fee Per $1,000 Note

Realized Losses

Reserve Account Balance





                                                                  EXHIBIT A-2

             Form of Distribution Statement to Certificateholders
             ----------------------------------------------------


BankBoston Recreational Vehicle Asset Backed Trust 1997-1 Monthly Payment
Date Statement to Certificateholders

Pool Balance

Principal Distributable Amount
Principal Per $1000 Certificate

Interest Distributable Amount
Interest Per $1,000 Certificate

Note Balance
  Class A-1 Notes
  Class A-2 Notes
  Class A-3 Notes
  Class A-4 Notes
  Class A-5 Notes 
  Class A-6 Notes
  Class A-7 Notes
  Class A-8 Notes
  Class A-9 Notes
  Class A-10 Notes

Note Pool Factor
  Class A-1 Notes
  Class A-2 Notes
  Class A-3 Notes
  Class A-4 Notes
  Class A-5 Notes
  Class A-6 Notes
  Class A-7 Notes
  Class A-8 Notes
  Class A-9 Notes
  Class A-10 Notes


Certificate Balance

Certificate Pool Factor
Servicing Fee
Servicing Fee Per $1,000 Note


Realized Losses

Reserve Account Balance




                                                                    EXHIBIT B
                        Form of Servicer's Certificate
                        ------------------------------



          S E R V I C E R S   M O N T H L Y   C E R T I F I C A T E

          BANKBOSTON RECREATIONAL VEHICLE ASSET BACKED SERIES 1997-1



Accounting Date:
Determination Date:
Monthly Payment Date:
Collection Period Ending:


I.        Collection Account Summary

     Total Available Funds:
          Principal and Interest Payments Received (including Prepayments):
          Net Liquidation Proceeds (including Rebates/Insurance Amounts):
          Current Monthly Interest Advance:
          Amount of Withdrawal, if any, from Reserve Account:
          Purchase Amounts for Purchased Receivables:


     Total Distribution Amount Sent to Trustee:


II.       Simple Interest Excess or Shortfalls

     Amount of Interest Payments Due During the Collection Period for
     Receivables: 
     Amount of Interest Payments Received During the Collection Period for
     Receivables: 
     Amount of Current Month Simple Interest Excess/Shortfall: 

III.      Calculation of Reserve Account Deposit/Withdrawals

     Specified Reserve Account Balance (lesser of 1% of the Initial Pool
     Balance and the outstanding Principal Balance of the Notes and
     Certificates):
     Deposits to Reserve Account (only if Reserve Account less than the
     specified Reserve   Account Balance):
     Withdrawals from Reserve Account (to the extent there are shortfalls on
     payments of Interest or Principal):
     Amount in Reserve Account as of Determination Date (excluding amount to
     be paid on next Payment Date):

IV.  Collections on Receivables

(a)  Interest and Principal Payments Received:
          Interest Payments Received:
          Scheduled Principal Payments Received:
          Principal Prepayments Received:
     Total Interest and Principal Payments Received:

(b)  Liquidation Proceeds:
          Gross Proceeds of Defaulted Receivables (including
Rebates/Insurance):
               minus:    Reasonable Expenses:
     Net Liquidation Proceeds:

     Allocation of Liquidation Proceeds:
          Amount Allocable to Interest Payments:
          Amount Allocable to Principal Payments:

(c)  Purchase Amount--Loans Repurchased from Trust:


          Amount Allocable to Interest:
          Amount Allocable to Principal:

               Total Collected Funds:

V.   Calculation of Servicing and Trustee Fees:

     Pool Balance of Receivables as of First Day of Collection Period:
          multiplied by Servicer Fee Rate:
          divided by Months per Year:
     Servicing Fee Amount:

     Pool Balance of Receivables as of First Day of Collection Period:
          multiplied by Trustee Fee Rate:
          divided by Months per Year:
     Trustee Fee Amount:

VI.  Pool Balance and Portfolio Performance

(a)  Pool Balance
          Initial Pool Balance:
          Pool Balance as of Preceding Accounting Date:
          Pool Balance as of Current Accounting Date
          Age of Pool in Months:

(b)  Default and Delinquency Performance (Includes Repossessions and
Bankruptcies):

<TABLE>
<CAPTION>
      Current Month                 Number of Loans        Principal Balance          Percentage
<S>                                <C>                    <C>                        <C>
30 - 59 Days Delinquent
60 - 89 Days Delinquent
90+ Days Delinquent
Defaults

      Cumulative Defaults           Number of Loans        Principal Balance          Percentage
Cumulative Default
</TABLE>


Schedule of Liquidated Loans
     Description of Vehicle
     Account Number
     Original Principal Balance of the Liquidated Loan
     Outstanding Principal Balance of the Liquidated Loan
     Gross Recovery
     Recovery Net of Expenses
     Realized Loss
     Chargeoff Date
     Repossession Date
     Liquidation Date

Current Period Defaulted Receivables:
     Description of Vehicle
     Account Number
     Original Principal Balance of the Defaulted Loan
     Outstanding Principal Balance of the Defaulted Loan
     Recovery Net of Expenses
     Realized Loss
     Chargeoff Date

Schedule of Repossession Inventory
     Description of Vehicle
     Account Number
     Original Principal Balance of the Defaulted Loan
     Outstanding Principal Balance of the Defaulted Loan
     Recovery Net of Expenses
     Realized Loss
     Chargeoff Date
     Repossession Date

Current Period Realized Losses
     Current Months Realized Losses as Percentage of Initial Pool Balance
     (Annualized):
     Preceding Realized Losses as Percentage of Initial Pool Balance 
     (Annualized):
     Second Preceding Realized Losses as Percentage of Initial Pool Balance
     (Annualized):

VII. Distributions of the Total Distributable Amount
     Total Pool Factor:
     Note Pool Factor:
     Certificate Pool Factor:
     Class A-9 Interest and Principal Account:

     A.   Monthly Servicing Fee and any unpaid servicing fees from prior
          monthly payment dates:
          Servicer Reimbursements for Mistaken Deposits or Postings of Checks
          Returned for Insufficient Funds (not Otherwise Reimbursed to
          Servicer):

     B.   Noteholders Interest Distributable Amount:
               Class A-1
               Class A-2
               Class A-3
               Class A-4
               Class A-5
               Class A-6
               Class A-7
               Class A-8
               Class A-9
               Clasd A-10

          Noteholders Principal Distributable Amount:
               Class A-1
               Class A-2
               Class A-3
               Class A-4
               Class A-5
               Class A-6
               Class A-7
               Class A-8
               Class A-9
               Class A-10

     C.   Certificateholders Interest Distributable Amount:
          Certificateholders' Principal Distributable Amount:


                                                                    EXHIBIT C

                             FINAL CERTIFICATION


                                        (date)



(to be addressed to the
Indenture Trustee)



     Re:  Sale and Servicing Agreement dated as of 
          August 18, 1997, among Morgan Stanley ABS 
          Capital II, Inc., BankBoston Recreational 
          Vehicle Asset Backed Trust 1997-1 and the 
          BankBoston, N.A. as Servicer (the "Agreement") 
          -----------------------------------------------


Gentlemen:

          In accordance with the provisions of Section 3.03 of the above-
referenced Agreement, the undersigned, as Custodian, hereby certifies that as
to each (Listed Receivable) (Receivable (other than the Listed Receivables)
listed in the Schedule of Receivables) (other than any Receivable paid in 
full or any Receivable listed on the attachment hereto), it has reviewed the 
Receivable File and has determined that (i) all documents required to be 
delivered to it pursuant to the Agreement are in its possession, (ii) such 
documents have been reviewed by it and appear regular on their face and 
relate to such Receivable (for each of the Receivables listed on the 
attachment hereto a certified copy of the original Receivable or certified
confirmation of the lien is included in the Receivables File in lieu of a 
fully executed original Receivable or Lien Certificate or application 
therefor, respectively), and (iii) based on its examination and only as to 
the foregoing documents, the information set forth in the Schedule of 
Receivables respecting such Receivable is correct.  Capitalized terms used 
but not defined herein shall have the meanings provided by the Agreement.

                              (GANIS CREDIT CORPORATION,
                              as subservicer on behalf of
                              the Servicer)


                              By:
                                 ---------------------------
                              Name:
                                   -------------------------
                              Title:
                                    ------------------------



                                 EXHIBIT D

                       FIRST TRUST EXCEPTIONS REPORT

                    Provided to the Servicer at Closing





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