ML ASSET BACKED CORP
S-3/A, 1998-03-03
ASSET-BACKED SECURITIES
Previous: LIFE OF VIRGINIA SEPARATE ACCOUNT 4, 485APOS, 1998-03-03
Next: GOLDMAN SACHS TRUST, NSAR-B, 1998-03-03




    As filed with the Securities and Exchange Commission on March 2, 1998
                                                                             
                                                  Registration  No. 333-39977
=============================================================================
                      SECURITIES AND EXCHANGE COMMISSION
                           Washington , D.C. 20549
                              AMENDMENT NO. 1 TO
                                   FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                                                        
                     ----------------------------------


                         ML ASSET BACKED CORPORATION
                   (Sponsor of the Trusts described herein)
            (Exact name of Registrant as specified in its charter)
             Delaware                                          13-3891329    
(State or Other Jurisdiction                                (I.R.S. Employer
of Incorporation or Organization)                          Identification No.)

                         ML Asset Backed Corporation
                               250 Vesey Street
                            World Financial Center
                           North Tower - 10th Floor
                        New York, New York 10281-1310
                                (212) 449-0336
              (Address, Including Zip Code, and Telephone Number,
       Including Area Code, of Registrant's Principal Executive Offices)

                             Michael M. McGovern
                         ML Asset Backed Corporation
                               250 Vesey Street
                            World Financial Center
                           North Tower - 10th Floor
                        New York, New York 10281-1310
                               (212) 449-0336
         (Name, Address, Including Zip Code,and Telephone Number,
                 Including Area Code, of Agent For Service)

                                  Copies to:
                           Renwick D. Martin, Esq.
                              Brown & Wood LLP 
                           One World Trade Center 
                          New York, New York 10048 
                               (212) 839-5319 
                                                         
                   -------------------------------------

     Approximate date  of commencement of  proposed sale to the  public: From
time  to time  after the  effective  date of  this Registration  Statement as
determined by market conditions.
     If  the only securities being registered on  this form are being offered
pursuant  to  dividend  or  interest  reinvestment plans,  please  check  the
following box. / /
     If any of the securities being registered on this form are to be offered
on a delayed  or continuous basis pursuant  to Rule 415 under  the Securities
Act of 1933, other than securities  offered only in connection with  dividend
or interest reinvestment plans, check the following box.  /x/
     If this form is filed to register  additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please  check the following
box and list the Securities Act registration statement number of the  earlier
effective registration statement for the same offering. / /
     If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  / /                 
                                      ----------------
     If delivery of  the prospectus is expected  to be made pursuant  to Rule
434, please check the following box.  / /

                       CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
Title of Securities        Amount to Be        Proposed Maximum               Proposed Maximum                 Amount of
to Be Registered           Registered(1)       Offering Price Per Unit(2)     Aggregate Offering Price(2)      Registration Fee
- -----------------------    -----------------   --------------------------     ---------------------------      ----------------
<S>                        <C>                 <C>                            <C>                              <C>
Asset Backed Notes;
Asset Backed Certificates  $1,000,000,000                 100%                      $1,000,000,000                 $295,000(3)

</TABLE>

(1)  The Registration Statement relates to  the initial offering from time to
     time of  the Asset  Backed Notes  and Asset  Backed Certificates  and to
     any resales thereof in market making   transactions  by  an  underwriter
     to  the extent required.
(2)  Estimated  pursuant  to  Rule   457  solely  for  the  purpose   of
     calculating the registration fee.
(3)  Of this amount, $304 was previously paid.


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

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

                              INTRODUCTORY NOTE

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


   
Information contained  herein is  subject to completion  or amendment.   A
registration statement relating  to these securities has been  filed with the
Securities and Exchange Commission.  These securities may not be sold nor may
offers  to buy  be accepted  prior  to the  time  the registration  statement
becomes effective.  This Prospectus  Supplement shall not constitute an offer
to sell or the solicitation of an offer to buy nor shall there be any sale of
these securities  in any  jurisdiction in which  such offer,  solicitation or
sale would be  unlawful prior to the registration  or qualification under the
securities laws of any such jurisdiction.
    
                  Subject to completion dated March 2, 1998
PROSPECTUS SUPPLEMENT
(To Prospectus dated ______________ ___, 199__)
                 (____________________________ TRUST 199_-_)
       ($__________ ___% FIXED RATE ASSET BACKED INDEX AMORTIZING NOTES
    $____________ FLOATING RATE ASSET BACKED INDEX AMORTIZING CERTIFICATES
                         ML ASSET BACKED CORPORATION 
                                  DEPOSITOR

                            ____________________

          _____________ Trust  199_-_ (the "Issuer"  or the "Trust")  will be
formed pursuant to a trust agreement between ML Asset Backed  Corporation, as
depositor  (the  "Depositor"),  and  _______________________________________,
Trustee (the "Trust  Agreement").  The Issuer will issue the $__________ ___%
Fixed Rate  Asset Backed Index  Amortizing Notes,  Class A (the  "Notes") and
$_______________ Floating  Rate Asset Backed  Index Amortizing  Certificates,
Class B (the "Certificates" and,  together with the Notes, the "Securities").
The Notes will  be issued pursuant to an  indenture, (the "Indenture"), among
the  Issuer, ________________, as indenture trustee (the "Indenture Trustee")
(and _________________ as swap counterparty (the "Swap Counterparty")).   The
Certificates  will  be  issued  pursuant  to the  Trust  Agreement  and  will
represent undivided  interests  in the  Issuer.    The net  proceeds  of  the
offering of the  Notes and Certificates will be applied by  the Issuer to the
purchase     of    $_____________     aggregate    principal     amount    of
____________________________  Certificates,  Series 199_-_  (the  "Underlying
Securities") issued by ________________ Trust (the "Underlying Trust").

     The  Notes  will bear  interest at  a  rate equal  to _____%  per annum,
payable on  the ___th day of each  _______ or, if such day  is not a Business
Day, the  next succeeding Business Day (each a "Payment Date"), commencing on
______, 199_.   Interest at a  rate equal to  (state formula) (calculated  as
described herein) plus ____% will be  distributed on the Certificates on each
Payment Date commencing on ______, 199_.  The Notes will mature and principal
will be distributed on the Certificates on __________, ____ to the extent not
prepaid  prior thereto.    Distributions  of principal  and  interest on  the
Certificates will be subordinated in priority  to payments due on the  Notes,
as described herein.

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

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

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


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

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

                            ____________________


THE NOTES REPRESENT OBLIGATIONS OF, AND THE CERTIFICATES REPRESENT BENEFICIAL
     INTERESTS IN, THE TRUST ONLY AND DO NOT REPRESENT OBLIGATIONS OF OR
       INTERESTS IN ML ASSET BACKED CORPORATION, THE UNDERWRITER, THE
        UNDERLYING TRUST, THE UNDERLYING TRANSFEROR OR ANY OF THEIR
          RESPECTIVE AFFILIATES.  NONE OF THE NOTES, THE CERTIFI-
            CATES OR THE UNDERLYING SECURITIES ARE INSURED OR
              GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE
               CORPORATION OR BY ANY GOVERNMENTAL AGENCY
                OR INSTRUMENTALITY OR ANY OTHER PERSON. 

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

                            ____________________


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

     The Notes and the Certificates are offered subject to prior sale,  when,
as, and if issued by the Trust and accepted by the Underwriter and subject to
the Underwriter's right to reject orders in whole or in part.  It is expected
that the Notes and Certificates will  be delivered in book-entry form through
the facilities of The Depository Trust Company and, in the case of the Notes,
Cedel Bank,  societe anonyme, and the Euroclear  System, in each case against
payment  therefor in  immediately available funds  on or  about ____________,
199_.

                            ____________________

                             MERRILL LYNCH & CO.
                            ____________________


            The date of this Prospectus Supplement is _______ 199_

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

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

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


                          REPORTS TO SECURITYHOLDERS

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

                                   SUMMARY

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

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

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

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

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

Depositor..................   ML Asset  Backed Corporation,  an affiliate  of
                              the Underwriter.


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

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

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

                              Interest  will  be  payable  to Noteholders  in
                              arrears  on each Payment  Date.  "Payment Date"
                              means  the __th day  of each __________  or, if
                              such  day is  not  a  Business  Day,  the  next
                              succeeding Business Day, commencing on ________
                              __, 199_.  A failure to pay interest due on the
                              Notes   on  any  Payment  Date,  which  failure
                              continues    for    _______   Business    Days,
                              constitutes  an  Event of  Default  (as defined
                              herein) under the Indenture.

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



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

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

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

  Form, Registration
  and Transfer of
  the Notes................   The  Notes will be  represented by one  or more
                              permanent global Notes (the  "Global Notes") in
                              fully registered form registered in the name of
                              a  nominee  of  The  Depository  Trust  Company
                              ("DTC").    Noteholders  may  hold their  Notes
                              through  DTC (in the United States) or CEDEL or
                              Euroclear (in Europe)  if they are participants
                              in   such   systems,  or   indirectly   through
                              organizations  which  are the  participants  in
                              such systems.  See  "DESCRIPTION OF THE NOTES--
                              Form, Denomination and Registration" herein. 

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

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

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

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

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

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

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

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

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

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

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

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

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

(Swap Agreement............   Under  the Swap Agreement,  the Issuer will pay
                              to the  Swap Counterparty amounts equal  to the
                              payments of  interest scheduled to  be received
                              on the Underlying Securities in accordance with
                              the terms thereof (net of certain expenses) and
                              the Swap Counterparty  will pay  to the  Issuer
                              amounts equal  to the  interest payable on  the
                              Notes and the Certificates.

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

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

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

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

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

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


                                 RISK FACTORS

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

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

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

     No  Investigation  of  Underlying   Securities,  Underlying  Transferor,
Underlying  Trust  and Underlying  Servicer.    None  of the  Depositor,  the
Underwriter,  the  Owner Trustee,  the  Indenture  Trustee  or any  of  their
affiliates  (i) has  made  or will  make any  investigation  of the  business
condition, financial  or otherwise, of  the Underlying Trust,  the Underlying
Transferor or the  Underlying Servicer, or  (ii) has verified or  will verify
any reports or information filed by the Underlying Trust with the Commission.
Investors are encouraged to  consider publicly available financial and  other
information regarding the  Underlying Trust.  The issuance  of the Securities
should not  be considered an  endorsement by the Depositor,  the Underwriter,
the Owner Trustee,  the Indenture Trustee or  any of their affiliates  of the
condition of the Underlying Trust or the merits of the Underlying Securities.

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

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

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

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

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

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

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

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

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


                                  THE ISSUER

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

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

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


                           DESCRIPTION OF THE NOTES

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

STATUS AND SECURITY

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

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

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

INTEREST

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

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

PRINCIPAL

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

MANDATORY PREPAYMENT

     Beginning on _______________  and on each ____________  thereafter until
the principal amount of  the Notes is paid in full, the  Issuer will prepay a
pro rata portion of the then outstanding principal amount of each Note (which
prepayment may range from (_____)%  to (_____)% of such outstanding principal
amount)  on  the basis  of  calculations  described  herein under  "MANDATORY
PREPAYMENT OF THE NOTES AND THE CERTIFICATES -- Prepayment." 

PAYMENTS

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

FORM, DENOMINATION AND REGISTRATION

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

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

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


                       DESCRIPTION OF THE CERTIFICATES

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

INTEREST

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

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

PRINCIPAL

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

MANDATORY PREPAYMENT

     Beginning on each _____________ thereafter until the principal amount of
the Certificates  is paid  in full,  the Issuer  will distribute  a pro  rata
portion of the  then outstanding principal amount of  each Certificate (which
prepayment may range  from (____)% to (_____)% of  such outstanding principal
amount)  on  the  basis of  calculations  described  herein under  "MANDATORY
PREPAYMENT OF  THE  NOTES  AND THE  CERTIFICATES"  to the  extent  funds  are
available for  such distribution  in accordance with  the priority  described
under "Priority of Payments."  

SUBORDINATION

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

DISTRIBUTIONS

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

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

FORM, DENOMINATION AND REGISTRATION

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

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

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

TERMINATION

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


            MANDATORY PREPAYMENT OF THE NOTES AND THE CERTIFICATES

PREPAYMENT

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

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


                             PRIORITY OF PAYMENTS

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

     ((i) in payment or satisfaction of any (certain;) expenses;

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

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

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

     (v)  to the  Holders of the  Certificates as a distribution  of interest
then payable on the Certificates,  ratably, without preference or priority of
any kind; and

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

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

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

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


                                THE INDENTURE

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

COLLECTION ACCOUNT; INVESTMENT

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

COLLECTION OF DISTRIBUTIONS ON UNDERLYING SECURITIES

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

LIEN OF INDENTURE TRUSTEE

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

EVENTS OF DEFAULT

     With respect  to the  Notes, an "Event  of Default" under  the Indenture
will consist  of: (i)  a default  for (_____)  Business Days  or more  in the
payment of  any interest on any Note  when the same becomes  due and payable;
(ii) a default in the payment of  the principal of or any installment of  the
principal of any  Note when  the same becomes  due and payable  by reason  of
mandatory  prepayment or  otherwise; (iii)  a  default in  the observance  or
performance of any covenant or agreement of  the Issuer made in the Indenture
and the continuation of any such default for a period of 30 days after notice
thereof  is  given  to the  Issuer  by  the Indenture  Trustee  (or  the Swap
Counterparty) or  to the  Issuer, (the Swap  Counterparty) and  the Indenture
Trustee by the  holders of at least 25%  of the outstanding principal  of the
Notes;  (iv)  any  representation  or  warranty made  by  the  Issuer  in the
Indenture or in  any certificate delivered pursuant thereto  or in connection
therewith having been  incorrect in a material  respect as of the  time made,
and the circumstance in respect of which such representation  or warranty was
incorrect not having been cured within 30  days after notice thereof is given
to the Issuer by the Indenture  Trustee (or the Swap Counterparty) or to  the
Issuer,  (the Swap Counterparty) and the Indenture  Trustee by the holders of
at least 25% of the outstanding principal  of the Notes then outstanding; (v)
certain events of bankruptcy, insolvency, receivership or liquidation  of the
Issuer, or (vi) (the occurrence of a Swap Early Termination). 

RIGHTS UPON EVENT OF DEFAULT

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

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

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

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

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

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

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

SATISFACTION AND DISCHARGE OF INDENTURE

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

VOTING RIGHTS

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

CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR

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

     Each person into which the Indenture Trustee may be merged or with which
it  may  be  consolidated  and each  person  resulting  from  such merger  or
consolidation  will be  the  successor  of the  Indenture  Trustee under  the
Indenture.


                             THE TRUST AGREEMENT

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

COLLECTION OF DISTRIBUTIONS ON UNDERLYING SECURITIES

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

EXERCISE OF REMEDIES

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

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

VOTING INTERESTS

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

CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

     None  of the Depositor,  the Owner Trustee  or any director,  officer or
employee of the Depositor or the Owner Trustee will be under any liability to
the Trust or the  Certificateholders for any action  taken or for  refraining
from the taking of  any action in good faith pursuant  to the Trust Agreement
or for errors in judgment; provided, however, that none of the Owner Trustee,
the Depositor and any director, officer or employee thereof will be protected
against any liability which  would otherwise be imposed by  reason of willful
misconduct, bad faith or negligence in the performance of duties or by reason
of reckless disregard of obligations and duties under the Trust Agreement.

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

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


                             (THE SWAP AGREEMENT

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

PAYMENTS UNDER THE SWAP AGREEMENT

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

     Under the Swap Agreement,  the Issuer will pay to  the Swap Counterparty
amounts equal to  the payments of  interest scheduled to  be received on  the
Underlying Securities and  Eligible Investments in accordance  with the terms
thereof (net  of certain expenses) and the Swap  Counterparty will pay to the
Issuer  amounts  equal  to  the  interest  payable  on  the   Notes  and  the
Certificates.

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

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

PRINCIPAL PAYMENTS ON THE UNDERLYING SECURITIES

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

MODIFICATION AND AMENDMENT OF SWAP AGREEMENT; ASSIGNMENT OF SWAP AGREEMENT

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

     (At  the  direction  of   the  Administrator,  exercised  in   its  sole
discretion,  the  Trustee may  cause  the  Swap  Counterparty to  assign  its
interest in the  Swap Agreement to an entity designated by the Administrator.
Upon such assignment, the assignee would become the Swap Counterparty and the
assignor would have no further liability under the Swap Agreement.)

CONDITIONS PRECEDENT

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

DEFAULTS UNDER SWAP AGREEMENT

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

TERMINATION EVENTS

     "Termination Events" under  the Swap Agreement consist of the following:
(i) the acceleration of the principal  of the Notes under the Indenture;  and
(ii) certain  standard  termination events  under the  1992 Master  Agreement
including "Illegality" and "Tax Event  Upon Merger", as described in Sections
5(b)(i) and 5(b)(iii) of the 1992 Master Agreement.

EARLY TERMINATION OF SWAP AGREEMENT

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

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

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

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

TAXATION

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

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

ASSIGNMENT

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

THE SWAP COUNTERPARTY

     (Describe Swap Counterparty)

     The description of the Swap Counterparty set out above has been provided
by  the Swap  Counterparty;  the  Swap Counterparty  has  not, however,  been
involved in the preparation of  and does not accept responsibility  for, this
Prospectus  Supplement  or  the Prospectus  as  a  whole.   There  can  be no
assurance that the Swap Counterparty will  be able to perform its obligations
under the Swap Agreement.  Failure by the Swap Counterparty to  make required
payments may result in a delay or reduction in payments on the Securities.)


                            THE CALCULATION AGENT

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


                         THE ADMINISTRATION AGREEMENT

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


                            THE INDENTURE TRUSTEE

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


                              THE OWNER TRUSTEE

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


                                THE DEPOSITOR

     The  principal executive  offices  of ML  Asset Backed  Corporation (the
"Depositor") are  located at  250 Vesey Street,  World Financial  Center, New
York,  New  York   10281-1310  (Telephone:  (212)  449-0336).    Neither  the
Depositor,  nor  any  affiliate  thereof,  has  guaranteed  or  is  otherwise
obligated with respect to the Securities.


             WEIGHTED AVERAGE LIFE OF THE NOTES AND CERTIFICATES 
                         AND MATURITY CONSIDERATIONS

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

     (Discuss  prepayment factors applicable  to relevant index  or formula).
The effect of the foregoing factors on the Notes and Certificates may vary at
different times during the lives of the Notes and Certificates.  Accordingly,
no assurance can  be given as to the  weighted average lives of  the Notes or
Certificates.

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


                          THE UNDERLYING SECURITIES

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

     Information in this Prospectus Supplement with respect to the Underlying
Securities,  the  Underlying   Trust,  the  Underlying  Transferor   and  the
Underlying Servicer is derived solely from publicly  available documents, the
contents of which  none of  the Depositor,  the Underwriter or  any of  their
affiliates have verified or will verify.  A potential purchaser of a Security
should  obtain and  review  the same  information  concerning the  Underlying
Securities  and the  Underlying  Trust  as one  would  obtain and  review  if
investing directly in the Underlying Securities.

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

<TABLE>
<CAPTION>
                                       --------------------------------------------------------------------------------------
                                       --------------------  --------------------  --------------------  --------------------
<S>                                    <C>                   <C>                   <C>                   <C>
(Issuer:)
(Principal Amount Purchased by
   Depositor)  . . . . . . . . . . .
(Percentage of Total
  Underlying Securities Purchased
  by the Depositor)  . . . . . . . .
(Underlying Transferor and
  Underlying Servicer) . . . . . . .
(Underlying Trustee) 
  (Designation). . . . . . . . . . .
(Initial Certificate Amount) . . . .
(Series Termination Date). . . . . .
(Certificate Rate) . . . . . . . . .
 . . . . . . . . . . . . . . . . . .

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

</TABLE>
__________________________________

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

     Although  the  Depositor  has  no  reason  to  believe  the  information
concerning  the Underlying Securities, the Underlying Trust or the Underlying
Servicer contained in the prospectus  related to the Underlying Securities is
not reliable, neither  the Depositor nor the Underwriter  has participated in
the  preparation of  such documents or  made any  due diligence  inquiry with
respect to the  information therein.  There  can be no assurance  that events
affecting the Underlying Securities or the Underlying Trust have not occurred
or have not  yet been publicly disclosed  which would affect the  accuracy or
completeness of the publicly available documents described above.

     THE TRUST WILL HAVE NO ASSETS OTHER THAN UNDERLYING SECURITIES (AND  THE
SWAP AGREEMENT) FROM WHICH TO MAKE DISTRIBUTIONS OF AMOUNTS DUE IN RESPECT OF
THE  SECURITIES.   CONSEQUENTLY, THE  ABILITY OF  SECURITYHOLDERS TO  RECEIVE
DISTRIBUTIONS  IN RESPECT  OF  THE  SECURITIES WILL  DEPEND  ENTIRELY ON  THE
TRUST'S  RECEIPT OF  PAYMENTS  IN  THE  UNDERLYING SECURITIES.    PROSPECTIVE
PURCHASERS OF THE  SECURITIES SHOULD CONSIDER CAREFULLY THE  CONDITION OF THE
UNDERLYING TRUST  AND  ITS  ABILITY  TO  MAKE  PAYMENTS  IN  RESPECT  OF  THE
UNDERLYING  SECURITIES.    THIS PROSPECTUS  SUPPLEMENT  RELATES  ONLY TO  THE
SECURITIES OFFERED HEREBY AND DOES NOT RELATE TO THE UNDERLYING SECURITIES OR
THE   UNDERLYING  TRUST.    ALL  INFORMATION  CONTAINED  IN  THIS  PROSPECTUS
SUPPLEMENT REGARDING THE  UNDERLYING SECURITIES AND  THE UNDERLYING TRUST  IS
DERIVED  FROM  PUBLICLY AVAILABLE  DOCUMENTS.    NEITHER THE  DEPOSITOR,  THE
UNDERWRITER,  THE OWNER  TRUSTEE,  THE  INDENTURE TRUSTEE  NOR  ANY OF  THEIR
AFFILIATES PARTICIPATED  IN THE  PREPARATION OF SUCH  DOCUMENTS OR  TAKES ANY
RESPONSIBILITY FOR THE ACCURACY OR COMPLETENESS OF THE INFORMATION THEREIN.

UNDERLYING SECURITIES EARLY AMORTIZATION EVENT

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

(Describe Events)


                               USE OF PROCEEDS

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


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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


                             ERISA CONSIDERATIONS

GENERAL

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

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

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

PROHIBITED TRANSACTIONS

GENERAL

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

PLAN ASSETS REGULATION

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

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

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

REVIEW BY PLAN FIDUCIARIES

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

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


                       LEGAL INVESTMENT CONSIDERATIONS

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

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


                                 UNDERWRITING

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

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

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

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

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

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

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


                                LEGAL MATTERS

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


                                    RATING

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

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

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

                            INDEX OF DEFINED TERMS

1992 Master Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Administration Agreement  . . . . . . . . . . . . . . . . . . . . . . .  S-15
Administrator . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
CABS Early Amortization Event . . . . . . . . . . . . . . . . . . . . .  S-27
Calculation Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Certificate Accrual Rate  . . . . . . . . . . . . . . . . . . . . . . .  S-14
Certificate Interest Accrual Period . . . . . . . . . . . . . . . . S-5, S-14
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-27
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-25
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-29
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-5
Eligible Investments  . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-28
Event of Default  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Federal Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Global Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Global Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Initial Certificate Prepayment Date . . . . . . . . . . . . . . . . . . . S-6
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
ISDA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Note Accrual Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Note Interest Accrual Period  . . . . . . . . . . . . . . . . . . . S-4, S-13
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
parties in interest . . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
Payment Date  . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-4, S-13
Plan Assets Regulation  . . . . . . . . . . . . . . . . . . . . . . . .  S-29
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
Priority of Payments  . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Reinvested Collateral . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Scheduled Final Payment Date  . . . . . . . . . . . . . . . . . . . . . . S-4
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Swap Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Swap Counterparty . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Swap Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Swap Early Termination. . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Termination Events  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Trust Estate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Underlying Securities . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Underlying Securities Early Amortization Event  . . . . . . . . . . . .  S-27
Underlying Transferor . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Underlying Trust  . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-30
Voting Interests  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21


                          _________________________

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

                          _________________________


                              TABLE OF CONTENTS
                                                                         PAGE
                                                                         ----
                            PROSPECTUS SUPPLEMENT

Reports to Securityholders  . . . . . . . . . . . . . . . . . . . . . . . S-2
Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
The Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Description of The Notes  . . . . . . . . . . . . . . . . . . . . . . .  S-12
Description of The Certificates . . . . . . . . . . . . . . . . . . . .  S-14
Mandatory Prepayment of The Notes and The Certificates  . . . . . . . .  S-16
Priority of Payments  . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
The Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
The Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
(The Swap Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . S-21)
The Calculation Agent . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
The Administration Agreement  . . . . . . . . . . . . . . . . . . . . .  S-25
The Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
The Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
The Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
Weighted Average Life of The Notes and Certificates
   and Maturity Considerations  . . . . . . . . . . . . . . . . . . . .  S-25
The Underlying Securities . . . . . . . . . . . . . . . . . . . . . . .  S-26
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
Certain Federal Income Tax Consequences . . . . . . . . . . . . . . . .  S-28
ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
Legal Investment Considerations . . . . . . . . . . . . . . . . . . . .  S-30
Underwriting  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-30
Legal Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Rating  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Index of Defined Terms  . . . . . . . . . . . . . . . . . . . . . . . .  S-33



                                  PROSPECTUS

                                                                         PAGE
                                                                         ----

Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Available Information . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Incorporation of Certain Documents by Reference . . . . . . . . . . . . . . 2
Reports to Holders  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Summary of Terms  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Description of The Notes  . . . . . . . . . . . . . . . . . . . . . . . . . 9
Description of The Certificates . . . . . . . . . . . . . . . . . . . . .  14
Certain Information Regarding The Securities  . . . . . . . . . . . . . .  15
Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
The Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
The Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Certain Federal Income Tax Considerations . . . . . . . . . . . . . . . .  28
State Tax Considerations  . . . . . . . . . . . . . . . . . . . . . . . .  42
ERISA Considerations  . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Plan of Distribution  . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Legal Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Index of Principal Terms  . . . . . . . . . . . . . . . . . . . . . . . .  44
Global Clearance, Settlement and Tax Documentation Procedures . . . . . . I-1



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

             Subject to Completion dated March 2, 1998

PROSPECTUS
- ----------
                         ML ASSET BACKED CORPORATION
                                  Depositor
                              Asset Backed Notes
                          Asset Backed Certificates
                             (Issuable in Series)
                              __________________

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

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

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

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

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

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

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

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

                             MERRILL LYNCH & CO.
                              __________________

              The date of this Prospectus is __________________

                            PROSPECTUS SUPPLEMENT

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

                            AVAILABLE INFORMATION

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

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

     The Depositor will provide without charge to  each person to whom a copy
of this Prospectus is  delivered, on the written or oral  request of any such
person,  a  copy  of any  or  all  of the  documents  incorporated  herein by
reference, except  the exhibits to  such documents (unless such  exhibits are
specifically incorporated by reference in  such documents).  Written requests
for such copies should be directed to ML Asset Backed Corporation,  250 Vesey
Street,  World Financial  Center, New York,  New York  10281-1310, Attention:
Michael M. McGovern.  Telephone requests  for such copies should be  directed
to ML Asset Backed Corporation at (212) 449-0336.

                              REPORTS TO HOLDERS

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

                               SUMMARY OF TERMS

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

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

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

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

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

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

DEPOSITOR . . . . . . . . . . ML  Asset  Backed  Corporation.    None of  the
                                   Depositor, the administrator  named in the
                                   Prospectus         Supplement         (the
                                   "Administrator"), the  Owner Trustee,  the
                                   Indenture Trustee or  any underwriter, nor
                                   any  affiliate  of   the  foregoing,  will
                                   guarantee, or will  otherwise be obligated
                                   with  respect  to, the  Securities  of any
                                   Series.  See "THE DEPOSITOR."

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

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

TRUST ASSETS

  A.  Underlying Securities . The assets  (the  "Assets")  of  a  Trust  will
                                   include     credit     card     securities
                                   ("Underlying Securities") that evidence an
                                   interest  in a trust  or other entity that
                                   contains  a   pool  of   receivables  (the
                                   "Credit Card Receivables")  generated from
                                   time to time in consumer revolving  credit
                                   card   accounts   (the   "Accounts")   and
                                   collections  thereon  allocated   to  such
                                   Underlying Securities.
                              The related Prospectus  Supplement for a Series
                                   will  specify  (in  certain  cases, on  an
                                   approximate basis  and, in  certain cases,
                                   by reference to  the Underlying Securities
                                   Prospectus  (as defined  herein)), to  the
                                   extent  relevant and  to  the extent  such
                                   information is reasonably available to the
                                   Depositor  and  the  Depositor  reasonably
                                   believes such information  to be reliable,
                                   (i)  the  aggregate  approximate principal
                                   amount   and   type  of   any   Underlying
                                   Securities to be included in the Trust for
                                   such  Series; (ii)  the expected  maturity
                                   and the final  maturity of the  Underlying
                                   Securities;  (iii) the  interest rate  for
                                   the Underlying Securities; (iv) the issuer
                                   or  issuers of  the Underlying  Securities
                                   (each,   an    "Underlying   Issuer"    or
                                   "Underlying  Trust"),   the  servicer   or
                                   servicers  of  the  Underlying  Securities
                                   (the   "Underlying   Servicer")   and  the
                                   trustee  or  trustees  of  the  Underlying
                                   Securities  (the  "Underlying   Securities
                                   Trustee"); and (v)  any early amortization
                                   events   applicable   to   the  Underlying
                                   Securities.     See  "THE   TRUST  ASSETS"
                                   herein.

  B.  COLLECTION,
      PRE-FUNDING AND OTHER
      TRUST ACCOUNTS  . . . . Unless  otherwise   provided  in   the  related
                                   Prospectus Supplement, all  payments on or
                                   with  respect to  the Assets for  a Series
                                   will  be remitted  directly to  an account
                                   (the   "Collection    Account")   to    be
                                   established for such Series in the name of
                                   the Owner Trustee,  the Indenture Trustee,
                                   the   Administrator   or    other   person
                                   specified  in  the  Prospectus Supplement.
                                   Unless otherwise  provided in  the related
                                   Prospectus   Supplement,   the   Indenture
                                   Trustee  shall  be  required  to  apply  a
                                   portion  of the  amount in  the Collection
                                   Account to the payment, if and as provided
                                   in the  related Prospectus  Supplement, of
                                   certain    amounts    payable    to    the
                                   Administrator   and   any   other   person
                                   specified   in   the   related  Prospectus
                                   Supplement,  and then  to apply  remaining
                                   amounts in the  Collection Account to  (i)
                                   the payment  of principal of  and interest
                                   on the  Securities of  such Series on  the
                                   next  Payment  Date  and  (ii)  any  other
                                   purpose  specified   in  such   Prospectus
                                   Supplement,  in each  case  to the  extent
                                   specified in  such Prospectus  Supplement.
                                   After applying the funds in the Collection
                                   Account  as  described  above,  any  funds
                                   remaining in the Collection Account may be
                                   paid  over   to  the   Administrator,  the
                                   Depositor,  any  provider  of  Enhancement
                                   with   respect   to    such   Series   (an
                                   "Enhancer") or  any other  person entitled
                                   thereto in  the manner  and  at the  times
                                   established  in  the   related  Prospectus
                                   Supplement.  Various other accounts may be
                                   created under  the terms of  the documents
                                   related to a specific Series.
                              In  addition,   a  Prospectus   Supplement  may
                                   provide that  the assets  of a  Trust will
                                   include a  Pre-Funding Account  (the "Pre-
                                   Funding Account").  To the extent provided
                                   in the related  Prospectus Supplement, the
                                   Depositor will be  obligated (subject only
                                   to the  availability thereof)  to deposit,
                                   and the related Trust will be obligated to
                                   purchase (subject  to the  satisfaction of
                                   certain   conditions   described   in  the
                                   applicable  Trust  Agreement),  additional
                                   Underlying  Securities  (the   "Subsequent
                                   Underlying Securities") from  time to time
                                   (as  frequently   as  daily)   during  the
                                   funding  period specified  in the  related
                                   Prospectus   Supplement    (the   "Funding
                                   Period")  having  an  aggregate  principal
                                   balance approximately equal  to the amount
                                   on deposit  in the Pre-Funding  Account on
                                   the related Closing  Date (the "Pre-Funded
                                   Amount").

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

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

ERISA CONSIDERATIONS  . . . . Subject to  the considerations  discussed under
                                   "ERISA CONSIDERATIONS"  herein and  in the
                                   related Prospectus Supplement,  and unless
                                   otherwise specified therein,  any Notes of
                                   a  Series will be eligible for purchase by
                                   employee  benefit  plans  subject  to  the
                                   Employee Retirement Income Security Act of
                                   1974,  as  amended  ("ERISA"),  and  plans
                                   described   in   Code   section   4975(e),
                                   including individual retirement accounts.
                              Unless  otherwise  specified   in  the  related
                                   Prospectus  Supplement,  the  Certificates
                                   may  not  be  acquired   by  any  employee
                                   benefit   plan   or  by   any   individual
                                   retirement    account.        See   "ERISA
                                   CONSIDERATIONS" herein and  in the related
                                   Prospectus Supplement.

                                 RISK FACTORS

RISK FACTORS RELATING TO THE SECURITIES 

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

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

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

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

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

RISK FACTORS RELATING TO UNDERLYING SECURITIES

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

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

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

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

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

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

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

     No  Investigation  of  Underlying  Securities,  Underlying   Transferor,
Underlying  Trust  and Underlying  Servicer.    None  of the  Depositor,  the
Underwriter,  the  Owner Trustee,  the  Indenture  Trustee  or any  of  their
affiliates  (i) has  made or  will  make any  investigation  of the  business
condition,  financial or otherwise,  of the Underlying  Trust, the Underlying
Transferor or the  Underlying Servicer, or (ii)  has verified or will  verify
any reports or information filed by the Underlying Trust with the Commission.
Investors are encouraged  to consider publicly available  financial and other
information regarding the  Underlying Trust.  The issuance  of the Securities
should not  be considered an  endorsement by the Depositor,  the Underwriter,
the Owner Trustee,  the Indenture Trustee or  any of their affiliates  of the
condition of the Underlying Trust or the merits of the Underlying Securities.

                           DESCRIPTION OF THE NOTES

GENERAL

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

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

PRINCIPAL OF AND INTEREST ON THE NOTES

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

     To  the extent  specified  in  any Prospectus  Supplement,  one or  more
Classes of Notes  of a Series may have fixed principal payment schedules or
formulas or other methodologies for determining the amount of principal and,
as set forth  in such Prospectus Supplement,  holders of such Notes  would be
entitled  to  receive  as  payments  of principal  on  any  Payment  Date the
applicable amounts set  forth on such schedule or determined by such formula
or methodogoly with respect to such Notes, in the manner and to the extent set
forth in the related Prospectus Supplement.

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

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

THE INDENTURE

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

     Unless otherwise  specified in  the related  Prospectus Supplement  with
respect to a Series of Notes and the related Indenture, in the absence of the
consent of  the holder  of each  such outstanding  Note affected  thereby, no
supplemental indenture will:  (i) change  the due date of any installment  of
principal of or interest  on any Note of such Series  or reduce the principal
amount  thereof, the  interest  rate  thereon or  the  redemption price  with
respect  thereto, change  the provisions  of such  Indenture relating  to the
application of collections on, or proceeds of  the sale of, the related trust
estate  to the  payment of  principal of  or  interest on  the Notes  of such
Series, or  change any  place of  payment where  or the  coin or  currency in
which,  any  Note  of  such  Series  or  the  interest  thereon  is  payable;
(ii) impair  the right  to  institute  suit for  the  enforcement of  certain
provisions of such  Indenture regarding payment; (iii) reduce  the percentage
of the aggregate amount of the outstanding  Notes of such Series, the consent
of the holders  of which is required  for any such supplemental  indenture or
the consent of the holders of which is required for  any waiver of compliance
with certain provisions  of such Indenture or of  certain defaults thereunder
and  their consequences  as provided  for in  such Indenture;  (iv) modify or
alter the provisions of such Indenture regarding  certain provisions relating
to which Notes of such Series will  be considered outstanding for purposes of
voting  under such  Indenture;  (v) reduce the  percentage  of the  aggregate
outstanding  amount of Notes  of such Series  required to direct  the related
Indenture Trustee to sell or  liquidate the related trust estate  pursuant to
certain provisions  of such Indenture;  (vi) decrease the  percentage of  the
aggregate outstanding principal  amount of the Notes of  such Series required
to  amend  the  sections  of  such Indenture  which  specify  the  applicable
percentage  of  aggregate  principal  amount  of the  Notes  of  such  Series
necessary  to amend  such Indenture,  or to  provide that  certain additional
provisions  of such  Indenture or  related  documents cannot  be modified  or
waived  without the  consent of each  holder of  an outstanding Note  of such
Series affected  thereby; or  (vii) permit the creation  of any  lien ranking
prior  to or on a parity with the  lien of the related Indenture with respect
to any of the collateral for the Notes of such Series or, except as otherwise
permitted  or contemplated  in such  Indenture,  terminate the  lien of  such
Indenture on any such collateral  or deprive the holder  of any such Note  of
the security provided by the lien of such Indenture.

     Unless otherwise  specified in  the Prospectus  Supplement, without  the
consent of the  holders of any Notes, the Trust and the Indenture Trustee for
any Series may enter into one or more  supplemental indentures for any of the
following purposes:   (i) to cure any  ambiguity or mistake, (ii)  to correct
any defective  provisions or to  correct or supplement any  provision therein
which may  be inconsistent with any other provision  therein, (iii) to add to
the  duties  of  the  Depositor  or  Administrator,  (iv)  to  add  any other
provisions with respect to matters  or questions arising under such Indenture
or related Enhancement, (v) to comply with any requirements of the Code, (vi)
to provide  for the appointment  of a  successor Indenture Trustee  under the
Indenture and to add or change  any provisions of the Indenture as  necessary
to facilitate the  administration of the  trusts thereunder by more  than one
trustee  or  (vii) to  modify,  eliminate or  add  to the  provisions  of the
Indenture to  the extent necessary  to effect qualification of  the Indenture
under the  Trust Indenture  Act of  1939, as  amended, or  under any  similar
federal statute and to add  to the Indenture such other provisions  as may be
expressly required by  the Trust Indenture Act  of 1939, as amended,  or such
other  similar federal statute; provided that any such supplemental indenture
pursuant  to clause  (iv) above  will not  adversely  affect in  any material
respect the interests of  any Securityholders of such Series, as evidenced by
an opinion  of counsel or a written  confirmation from  each rating agency
requested by the Depositor rate the related Securities (each, a "Rating 
Agency") that such amendment will  not cause such Rating Agency  to reduce 
the then current rating thereof.

     Events of Default;  Rights upon Event of  Default.  With respect  to the
Notes of a given Series, unless otherwise specified in the related Prospectus
Supplement,  "Events of Default"  under the  related Indenture  will include:
(i) a default  for five days or more (or  such longer period specified in the
related Prospectus Supplement) in the payment of any interest due on any such
Note (provided  that, unless  otherwise specified  in the  related Prospectus
Supplement, if any amount of interest which would otherwise be payable on the
Underlying  Securities  for such  Series  is  deferred  under the  terms  and
conditions of  the  related Underlying  Agreement,  an equivalent  amount  of
interest in respect of the Notes will be deferred and not considered "due and
payable"  within  the meaning  of  this  clause (i)  until  the  Payment Date
following  the date  when the  related  deferred interest  on the  Underlying
Securities is received by the related Issuer); (ii) a default in the  payment
of the principal of or any installment of the principal of any such Note when
the  same  becomes  due and  payable  by  reason of  mandatory  prepayment or
otherwise; (iii) a default  in the observance or performance  of any covenant
or agreement  of the applicable  Trust made in  the related Indenture  or any
representation  or warranty of  such Trust made  in such Indenture  or in any
certificate  or other  writing delivered  pursuant thereto  or  in connection
therewith proving to  have been incorrect in  any material respect as  of the
time when  made, and  such default shall  continue or  not be  cured, or  the
circumstance  or  condition  in  respect  of  which  such  representation and
warranty was incorrect shall not have been eliminated or otherwise cured, for
a period of  30 days after  notice thereof is  given pursuant to  the related
Indenture to such Trust by the applicable  Indenture Trustee or to such Trust
and such Indenture Trustee by the holders of at least 25% in principal amount
of such  Notes  then  outstanding;  or  (iv) certain  events  of  bankruptcy,
insolvency, receivership or liquidation of the applicable Trust.

     Unless otherwise specified  in the related Prospectus Supplement,  if an
Event of Default should occur  and be continuing with respect to the Notes of
any  Series, the  related  Indenture  Trustee or  holders  of  a majority  in
principal amount of such Notes then outstanding (except in the case of (x) an
Event  of Default described in clause  (iii) of the preceding paragraph which
requires all holders of Notes, or (y) an Event of Default described in clause
(iv) of the  preceding paragraph which causes  automatic acceleration without
further action on the  part of the Noteholders) may declare  the principal of
such Notes to  be immediately due and payable.  Unless otherwise specified in
the  related Prospectus  Supplement,  such  declaration  may,  under  certain
circumstances, be rescinded by the holders of a majority in  principal amount
of  such Notes then outstanding  (except in the  case of an  Event of Default
described in clause  (i) or (ii) of  the preceding paragraph,  which requires
the agreement of all Noteholders in order to be rescinded).

     If the  Notes of any  Series are due  and payable following an  Event of
Default with respect  thereto, the  related Indenture  Trustee may  institute
proceedings to collect  amounts due or foreclose on  Trust property, exercise
remedies as a secured  party, sell the related Underlying Securities or elect
to  have  the   applicable  Trust  maintain  possession  of  such  Underlying
Securities and continue to apply collections on such Underlying Securities as
if there had been no declaration of acceleration, subject to the rights of an
Enhancement provider, if any, to direct remedies, as specified in the related
Prospectus Supplement.   Unless otherwise specified in the related Prospectus
Supplement, however,  such Indenture Trustee  is prohibited from  selling the
related  Underlying  Securities following  an  Event of  Default,  unless the
principal of  all Notes of  such Series then  outstanding has become  due and
payable immediately.

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

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

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

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

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

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

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

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

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

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

THE INDENTURE TRUSTEE

     The Indenture  Trustee for a  Series of Notes  will be specified  in the
related  Prospectus Supplement.   The  Indenture Trustee  for any  Series may
resign at any time, in which event the Issuer will be obligated  to appoint a
successor trustee  for such  Series.   The Issuer  may also  remove any  such
Indenture Trustee if such Indenture Trustee ceases to be eligible to continue
as such  under the  related Indenture or  if such  Indenture Trustee  becomes
insolvent.  In  such circumstances, the Issuer will be obligated to appoint a
successor trustee for the applicable Series of Notes.  Neither resignation or
removal of the  Indenture Trustee nor the appointment of  a successor trustee
for any  Series  of Notes  will  become  effective until  acceptance  of  the
appointment by the successor trustee for such Series.

                       DESCRIPTION OF THE CERTIFICATES

GENERAL

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

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

DISTRIBUTIONS OF PRINCIPAL AND INTEREST

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

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

                 CERTAIN INFORMATION REGARDING THE SECURITIES

OPTIONAL PURCHASE OR TERMINATION

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

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

OPTIONAL EXCHANGE

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

BOOK-ENTRY REGISTRATION

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

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

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

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

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

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

     DTC is a limited-purpose trust company  organized under the laws of  the
State  of  New York,  a member  of  the Federal  Reserve System,  a "clearing
corporation" within the meaning of the New  York Uniform Commercial Code (the
"UCC"),  and a  "clearing agency"  registered pursuant  to the  provisions of
Section 17A  of the Securities  Exchange Act  of 1934, as  amended.   DTC was
created to hold securities for  its Participants and facilitate the clearance
and  settlement  of  securities  transactions  between  Participants  through
electronic  book-entry changes  in  accounts  of  its  Participants,  thereby
eliminating the  need for  physical movement  of certificates.   Participants
include securities brokers and dealers,  banks, trust companies and  clearing
corporations  and  may  include certain  other  organizations  (including the
underwriters).  Indirect access to the DTC system also is available to others
such as  banks, brokers, dealers  and trust  companies that clear  through or
maintain  a  custodian relationship  with a  Participant, either  directly or
indirectly (the "Indirect Participants").

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

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

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

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

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

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

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

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

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

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

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

DEFINITIVE SECURITIES

     If so specified in the  related Prospectus Supplement, the Securities of
any Series will be issued in fully registered, certificated form ("Definitive
Securities") to Securityholders or their  respective nominees, rather than to
DTC or  its nominee.   Unless  otherwise provided  in the  related Prospectus
Supplement,  if the Securities  of any Series are  originally issued in book-
entry form instead of as Definitive Securities, Definitive Securities will be
issued in exchange for beneficial interests in a Global Security only  if (i)
the Administrator  advises the  Owner Trustee and  the Indenture  Trustee (as
applicable) in  writing that DTC  is no longer  willing or able  to discharge
properly its responsibilities  as depositary with respect to  the Securities,
and the Administrator is not able to locate a qualified successor or (ii) the
Administrator,  at its  option,  elects to  terminate  the book-entry  system
through DTC.

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

     If  Definitive Securities  are  issued,  payments  or  distributions  of
principal  and interest  on the  Definitive Securities  will be  made by  the
Paying Agent, the Owner Trustee,  the Administrator or the Indenture Trustee,
as  applicable,  directly  to  the  holders  of  record  in  whose names  the
Definitive  Securities  were   registered  on  the  related  Record  Date  in
accordance with the  procedures in the Trust  Agreement or the  Indenture, as
applicable.  Unless otherwise specified in the related Prospectus Supplement,
payments  or  distributions will  be  made  by wire  transfer  to  an account
specified in writing by a holder of record and reasonably satisfactory to the
Administrator or the Indenture Trustee, as applicable, or by check mailed  to
the address of each holder of record as it appears on the register maintained
by  the  Administrator,  the  Owner  Trustee or  the  Indenture  Trustee,  as
applicable, except that  the final payment or distribution  on any Definitive
Security will be made only upon presentation and surrender of such Definitive
Security  on the date for such  final payment at such  office or agency as is
specified in  the notice  of final distribution  to holders  of record.   The
Administrator  or the  Indenture Trustee,  as applicable,  will  provide such
notice to  holders of record not later than the fifth day of the month of the
final  distribution.   The holder  of  record of  such registered  Definitive
Security  may transfer  such  Security by  surrendering it  at the  office or
agency maintained  by the Indenture Trustee, in the case  of the Notes, or by
the Administrator or the Owner Trustee, in the case of the  Certificates, for
this purpose.

     In  case any Definitive  Security becomes mutilated,  destroyed, lost or
stolen, the Owner Trustee will execute and the Owner Trustee or the Indenture
Trustee,  as applicable,  will authenticate  and deliver  a new  certificated
Security  of like  tenor (including  the  same date  of  issuance) and  equal
principal amount, in exchange and substitution for the mutilated,  destroyed,
lost or stolen Security  (upon surrender and cancellation thereof or  in lieu
of  and substitution  for  such  Security and  upon  satisfaction of  certain
requirements  set  forth  in  the   Trust  Agreement  or  the  Indenture,  as
applicable, including, if the Security is destroyed, lost or stolen, that the
applicant for a substituted Security shall furnish to the Trust and the Owner
Trustee or the Indenture Trustee, as applicable, security or indemnity as may
be required  by them  to save each  of them  harmless and,  in every case  of
destruction, loss or theft of a Security, the applicant shall also furnish to
the Trust  satisfactory evidence of  the destruction, loss  or theft of  such
Security and of  the ownership thereof). Upon the issuance of any substituted
Security, the Administrator,  the Owner Trustee or the  Indenture Trustee may
require payment by the holder  thereof of a sum sufficient to  cover fees and
expenses in connection therewith. 

REPORTS TO HOLDERS

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Administrator, the  Owner Trustee or  the Indenture Trustee will  prepare and
forward to each Securityholder on each Payment Date, or as soon thereafter as
is  practicable, a statement setting  forth, to the  extent applicable to any
Series, among other things:

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

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

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

          (4)  the aggregate outstanding principal  balance of the Underlying
     Securities,  after giving effect to distributions allocated to principal
     and reported under (2) above (and after giving effect to any sale, put
     or call of all or part of the Underlying Securities on or  prior to such
     Payment Date);

          (5)  the  aggregate outstanding principal  amount of each  Class of
     Securities of such Series after giving effect to distributions allocated
     to principal reported under (2) above;

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

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

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

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

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

          (11) such   other  information  as  is  specified  in  the  related
     Indenture or the Trust Agreement, as applicable.

     Unless  otherwise specified in the related Prospectus Supplement, within
a  reasonable  period  of  time after  the  end  of  each  calendar year  the
Administrator or Indenture Trustee will  furnish to each holder of  record at
any time during  such calendar  year: (a) the  aggregate of amounts  reported
pursuant  to  (i)  and  (ii)  above  for  such calendar  year  and  (b)  such
information specified in the Indenture or the Trust Agreement, as applicable,
to enable holders to prepare their tax returns including, without limitation,
the  amount  of  original  issue  discount  accrued  on  the  Securities,  if
applicable.

     Information  in  the  Payment Date  statements  and  the annual  reports
provided to the  holders will not have been examined and  reported upon by an
independent public accountant.

                                 TRUST ASSETS

GENERAL

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

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

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

UNDERLYING SECURITIES

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

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

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

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

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

     None  of  the  Depositor,  any  Administrator,  any Owner  Trustee,  any
Indenture Trustee, any  underwriter, or any  of their respective  affiliates,
assumes any responsibility  for the accuracy or completeness  of any publicly
available  information  in  respect  of  any  Underlying  Securities  or  any
Underlying  Securities  Issuer filed  with the  Commission or  otherwise made
publicly  available.   None of  the Depositor,  any Administrator,  any Owner
Trustee,  any  Indenture  Trustee,  or  any underwriter  will  (i)  make  any
independent  investigation of the business condition, financial or otherwise,
of  any  Underlying  Securities  Issuer,  Underlying  Transferor,  Underlying
Servicer or credit enhancers (including, without limitation, no investigation
as  to  their   financial  condition  or  creditworthiness),   (ii) make  any
independent  investigation of any  Underlying Securities  (including, without
limitation, any independent  investigation as to its rating)  or (iii) verify
any reports or information filed by any Underlying Securities Issuer with the
Commission. The  issuance of  the Securities  should not be  construed as  an
endorsement by  the  Depositor, any  Administrator,  any Owner  Trustee,  any
Indenture  Trustee or  any underwriter  of any  Underlying Securities  or the
financial  condition or  business prospects  of any  Underlying Trust  or the
Underlying Transferor. A potential Securityholder of any Series is encouraged
to  obtain  and  evaluate  the  same  information  concerning  the Underlying
Securities  Issuer  for such  Series  as  one would  obtain  and evaluate  if
investing directly in the Underlying Securities of such Series.

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

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

THE CREDIT CARD RECEIVABLES UNDERLYING THE UNDERLYING SECURITIES

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

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

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

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

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

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

ADDITIONAL INFORMATION RELATING TO CREDIT CARD RECEIVABLES

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

COLLECTION ACCOUNTS

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

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

CREDIT, CASH FLOW OR OTHER ENHANCEMENT OR DERIVATIVE ARRANGEMENTS

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

                             THE TRUST AGREEMENT

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

ASSIGNMENT OF UNDERLYING SECURITIES

     The Depositor will either cause Underlying Securities to be registered in
the name of the Issuer, the Owner Trustee or the Indenture  Trustee (or their
nominees or  correspondents), as applicable or cause the Issuer, the Owner
Trustee or the Indenture Trustee to be an indirect entitlement holder with
respect to the Underlying Securities.    See "TRUST  ASSETS -- Underlying
Securities" herein.   Each Underlying Security will  be identified
in a schedule  appearing as an  exhibit to the  related Trust Agreement  (the
"Collateral  Schedule"), which will specify the outstanding principal balance
as  of the Cut-off Date and the annual pass-through rate or interest rate and
maturity date for each Underlying Security conveyed to the related Trust.  In
the Trust Agreement,  the Depositor will represent  and warrant to  the Owner
Trustee  regarding  the  Underlying  Securities:  (i)  that  the  information
contained in the  Collateral Schedule  is true  and correct  in all  material
respects; (ii)  that, immediately prior  to the conveyance of  the Underlying
Securities, the  Depositor had  good title thereto,  and was  the sole  owner
thereof; and  (iii) that there is no existing lien, charge, security interest
or other encumbrance on  such Underlying Securities.  To the extent specified
in the related Prospectus Supplement, a portion of the proceeds from the sale
of  a Series of  Securities may be  applied to the  deposit of the Pre-Funded
Amount into the Pre-Funding Account.  The related Prospectus Supplement for a
given  Trust will specify whether, and the terms, conditions and manner under
which, Subsequent Underlying  Securities will be sold by the Depositor to the
applicable Trust  from time to  time during the  funding period on  each date
specified as a  transfer date in the  related Prospectus Supplement (each,  a
"Subsequent Transfer Date").

THE OWNER TRUSTEE

     The identity  of the  commercial bank, savings  and loan  association or
trust company named as owner trustee (the "Owner Trustee") for each Series of
Certificates will be  set forth in  the related Prospectus  Supplement.   The
entity serving  as Owner Trustee  may have normal banking  relationships with
the Depositor  and the Administrator.  The Owner  Trustee 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.  If specified in the
related  Prospectus   Supplement,  for  the  purpose  of  meeting  the  legal
requirements of certain local jurisdictions,  the Owner Trustee will have the
power to appoint co-Owner Trustees or separate  Owner Trustees for all or any
part of the Trust relating to a Series of Certificates. 

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Owner  Trustee   shall  be   deemed  to  have   discharged  its   duties  and
responsibilities  under the Trust  Agreement to the  extent the Administrator
has agreed in the Administration Agreement to perform any act or to discharge
any  duty  of  the  Owner  Trustee  under  the  Trust Agreement  and  related
documents, and the Owner  Trustee will not be held liable for  the default or
failure  of  the  Administrator  to  carry  out  its  obligations  under  the
Administration Agreement.

     Unless otherwise  specified in  the related  Prospectus Supplement,  all
persons into which  the Owner Trustee under any Trust Agreement may be merged
or with which it may be consolidated or any person resulting from such merger
or consolidation will be the successor of  the Owner Trustee under such Trust
Agreement.

RESIGNATION OR REMOVAL OF OWNER TRUSTEE

          Unless otherwise  specified in  the related Prospectus  Supplement,
the   Owner  Trustee  for  any  Series  may,   upon  written  notice  to  the
Administrator  and the  Depositor, resign  at any  time, in  which event  the
Administrator  will  be  obligated  to use  its  best  efforts  to  appoint a
successor Owner Trustee.   If no  successor Owner Trustee has  been appointed
and has accepted the appointment within  30 days after giving such notice  of
resignation, the resigning Owner Trustee  may petition any court of competent
jurisdiction for appointment of a  successor Owner Trustee.  Unless otherwise
specified in  the related  Prospectus Supplement, the  Owner Trustee  for any
Series may  also be removed by the Administrator  if the Owner Trustee ceases
to be  eligible to continue  as such  under the Trust  Agreement or  shall be
legally unable  to  act, or  if the  Owner Trustee  is  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 thereof.  Any resignation or removal of the Owner
Trustee  and  appointment  of  a  successor Owner  Trustee  will  not  become
effective until acceptance of the appointment by the successor Owner Trustee.

CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

     Unless otherwise specified in the related Prospectus Supplement, none of
the Depositor, the Owner  Trustee for any Series or any  director, officer or
employee of the Depositor or such  Owner Trustee will be under any  liability
to the  Trust, the Noteholders or  the Certificateholders of such  Series for
any action  taken or  for refraining from  the taking  of any action  in good
faith  pursuant to  the related Trust  Agreement or  for errors  in judgment;
provided, however,  that none of  such Owner Trustee,  the Depositor and  any
director, officer or employee thereof will be protected against any liability
which would otherwise  be imposed by reason of willful  misconduct, bad faith
or negligence in the performance of duties or by reason of reckless disregard
of obligations and duties under the related Trust Agreement.

     Unless otherwise specified in the related Prospectus Supplement, none of
any  Owner  Trustee,  the  Depositor  or  any  of  their  respective  owners,
beneficiaries,  agents, officers,  directors  or employees  will  be (in  the
absence  of an express  agreement to the contrary)  personally liable for the
payment of the principal  of or interest on the Notes  or the Certificates of
such  Series or  for the agreements  of the  Issuer contained in  the related
Trust Agreement.

AMENDMENT OF THE TRUST AGREEMENT

     Unless  otherwise  specified  in the  Prospectus  Supplement,  the Trust
Agreement for  any  Series may  be amended  by the  Depositor  and the  Owner
Trustee with  respect to  such Series, without  notice to  or consent  of the
Noteholders or the  Certificateholders to (i) cure any  ambiguity or mistake,
(ii)  correct  any defective  provisions  or  to  correct or  supplement  any
provision therein which may be inconsistent with any other provision therein,
(iii) add to the duties  of the Depositor or the Administrator, (iv)  add any
other  provisions with  respect to  matters or  questions arising  under such
Trust Agreement or  any Enhancement, (v) comply with any  requirements of the
Code or (vi) evidence and provide for the acceptance of the appointment under
the Trust Agreement by a successor Owner Trustee and to add to or change  any
of the provisions of the Trust Agreement as shall be necessary  to facilitate
the administration of the trusts thereunder; provided that any such amendment
pursuant  to clause  (iv) above  will not  adversely affect  in  any material
respect the interests of any Securityholders  of such Series, as evidenced by
an opinion of  counsel or a written confirmation from each Rating Agency that
such amendment will not cause such Rating Agency to reduce the then current
rating  thereof.  Unless otherwise  specified in the related Prospectus
Supplement, the Trust Agreement for any Series may also be amended by the
Depositor and the related  Owner Trustee with the  consent of the holders
of Notes for  such Series evidencing at  least a majority of  the outstanding
principal of the Notes for such Series and Certificateholders for such Series
owning voting interests  aggregating not less than a majority  of the
aggregate voting interests for the purpose of adding any provisions to or
changing in  any manner or  eliminating any of  the provisions of  such Trust
Agreement  or  modifying in  any  manner  the rights  of  the Noteholders  or
Certificateholders  for  such  Series;   provided,  however,  that,   without
notification by each  Rating Agency that such  amendment shall not cause  the
ratings of  the  Notes and  Certificates  of such  Series  to be  reduced  or
revoked, no  such amendment  may (i)  increase or  reduce in  any manner  the
amount of, or accelerate or delay  the timing of, collections of payments  on
the  Underlying Securities or distributions that are  required to be made for
the  benefit of  such Noteholders  or Certificateholders  or (ii)  reduce the
aforesaid percentage  of the  Notes or the  voting interests  of Certificates
which are  required to consent to any such  amendment, without the consent of
the holders of all the outstanding Notes or Certificates for such Series.  

VOTING RIGHTS

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

LIST OF CERTIFICATEHOLDERS

     Upon written request of three or more Certificateholders of record  of a
Series  evidencing not less than  25% of the  outstanding principal amount of
the  Certificates of  such Series  for purposes  of communicating  with other
Certificateholders with respect to their  rights under the Trust Agreement or
under the Certificates  for such Series,  which request  is accompanied by  a
copy of the  communication which such Certificateholders propose to transmit,
the Trustee will afford such  Certificateholders access during business hours
to the current  list of Certificateholders of  that Series held by  the Owner
Trustee.

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

TERMINATION

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

                                THE DEPOSITOR

     ML Asset Backed  Corporation (the "Depositor")  was incorporated in  the
State of Delaware on September 22, 1987,  is a wholly-owned subsidiary of
Merrill Lynch & Co., Inc. and is an affiliate of Merrill Lynch, Pierce,
Fenner & Smith Incorporated.   The Depositor  maintains its  principal
office  at 250 Vesey  Street,  World  Financial Center,  New  York,  New  York
10281.    Its telephone number is (212) 449-0336.

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

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

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

                               USE OF PROCEEDS

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

                  CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

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

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

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

TREATMENT OF THE NOTES AS INDEBTEDNESS

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

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

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

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

     In  general,  the  OID with  respect  to  any OID  Note  will  equal the
difference  between the  principal amount  of the  Note and  its  issue price
(defined  as the  initial  offering price  to  the public  at  which price  a
substantial amount of  the OID Notes have  been sold, ignoring sales  to bond
houses, brokers, or  similar persons or organizations acting  in the capacity
of underwriters, placement agents or wholesalers), if such excess is 0.25% or
more of the OID Note's principal amount multiplied by the number  of complete
years to its maturity (the "de minimis amount").  Even if such excess is less
than the de  minimis amount, if a  failure to pay  interest currently on  the
Notes is  not a default  it is  possible that  all stated  interest could  be
treated as principal  for this purpose (and for  purposes of the computations
described below) with the result that the Notes could be viewed as OID Notes.
Holders of  OID Notes must include OID in income  for U.S. federal income tax
purposes  as it  accrues  under a  constant yield  method  regardless of  the
Noteholder's regular method of accounting.

     In general, each Noteholder of an OID Note, whether such Noteholder uses
the cash or accrual method of  accounting for tax purposes, will be  required
to include in ordinary gross income the sum of the "daily portions" of OID on
the Note for each  day during the taxable  year that the Noteholder  owns the
Note.  The daily portion of OID on an OID Note is determined by allocating to
each day  in any  "accrual period" a  ratable portion  of the  original issue
discount  allocable  to that  accrual  period.   In  the case  of  an initial
Noteholder, the amount of original issue discount on an OID Note allocable to
each  accrual period  is determined  by (i)  multiplying the  "adjusted issue
price" (as  defined below) of the Note by a  fraction, the numerator of which
is the annual yield  to maturity of such Note and the denominator of which is
the  number of  accrual periods  in  a year,  and (ii)  subtracting  from the
product  the  amount  of  interest  paid during  that  accrual  period.   The
"adjusted issue price" of an OID Note  at the beginning of any accrual period
will be  the sum of its  issue price and the  amount of OID allocable  to all
prior accrual periods, minus the amount of all payments  (other than payments
of qualified stated  interest) previously made with respect  to the OID Note.
As a  result of  such "constant yield"  method of  including OID  income, the
amounts so  includible in income are lower in  the early years and greater in
the later years than the amounts  that would be includible on a  straightline
basis.   Under  the Code,  OID  is calculated  and accrued  using  prepayment
assumptions where payments on a debt instrument may be accelerated  by reason
of prepayments (or  to the extent provided in regulations, by reason of other
events).  Moreover,  the legislative history to the  provisions provides that
the same prepayment  assumptions used to  price a debt  instrument are to  be
used  to calculate  OID, as well  as to  accrue market discount  and amortize
premium.  If  a prepayment assumption is  or may be required,  the prepayment
assumption the  Trust  intends to  use  for tax  reporting  purposes will  be
specified in the relevant Prospectus Supplement.

     In the event that a Noteholder purchases  an OID Note at an "acquisition
premium," i.e., at  a price in excess  of the adjusted  issue price and  less
than or equal to the  sum of all amounts payable on the  instrument after the
purchase date other than qualified  stated interest, the amount includible in
income  in each taxable  year as OID will  be reduced by  that portion of the
premium  properly  allocable  to  such  year.   Moreover,  a  Noteholder  who
purchases an  OID  Note at  a  price less  than the  price  described in  the
preceding sentence will be subject to the market discount rules of the Code.

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

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

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

     Sale  or Exchange.  A  Noteholder's tax basis  in its Note  is the price
such  holder  pays for  a  Note, plus  amounts  of original  issue  or market
discount included in income and reduced by any payments  received (other than
qualified stated interest payments) and any amortized premium.  Gain or  loss
recognized on a  sale, exchange,  or redemption  of a Note,  measured by  the
difference  between the amount realized and the  Note's basis as so adjusted,
will generally  be long-term capital gain or loss,  assuming that the Note is
held as a  capital asset and  is held for more  than one year, except  to the
extent  such   gain  represents  accrued  interest  or  market  discount  not
previously included in the Noteholder's income.
 
     The Taxpayer Relief  Act of 1997 reduces the maximum  rates on long-term
capital gains recognized  on capital assets held by  individual taxpayers for
more  than eighteen months as  of the date  of disposition to  20% (and would
further reduce  the  maximum  rates  on  such gains  in  the  year  2001  and
thereafter for certain  individual taxpayers who meet  specified conditions).
Gain  recognized by individual taxpayers on assets  held more than twelve but
not  more  than  eighteen  months  continue  to  be  taxed  at  a  28%  rate.
Prospective investors should  consult their own tax  advisors regarding these
tax law changes.

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

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

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

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

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

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

     NEW WITHHOLDING REGULATIONS

     On October 6, 1997, the  Treasury Department issued new regulations (the
"New  Regulations")  which  make certain  modifications  to  the withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New Regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors are  urged to  consult their  own  tax advisors  regarding the  New
Regulations.

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

TAX TREATMENT OF SWAP AGREEMENTS

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

TAX STATUS AS A PARTNERSHIP

     General.   If  specified in  the related  Prospectus Supplement,  to the
extent  there is more  than one Certificateholder  the Trust  relating to the
Series of Certificates will receive an opinion from Federal Tax  Counsel that
the  Trust will be  classified as a  partnership for U.S.  federal income tax
purposes and not  as an association or publicly traded partnership taxable as
a   corporation    (assuming   compliance   with    the   Certificateholders'
representations or deemed  representations, as  the case  may be).   In  such
case, the Certificateholders will agree  by their purchase of Certificates to
treat the  Trust as  a partnership  for purposes  of U.S.  federal and  state
income tax,  franchise tax and any other tax measured  in whole or in part by
income.  The assets of such tax partnership would  consist of the assets held
by the Trust, the partners of the partnership would be the Certificateholders
and the Notes would be considered debt of the partnership.   See "--Treatment
of Trust as a  Disregarded Entity" for discussion of U.S.  federal income tax
consequences  of all  Certificates being held  by one  person.  It  should be
noted that to the  extent the Trust is  classified as a partnership  for U.S.
federal income  tax purposes  Certificates should not  be held  by tax-exempt
entities (including  pension funds).  To such an  entity, all or a portion of
the income  from partnership interests  would be "unrelated  business taxable
income."  In addition,  because of certain potentially  adverse consequences,
to the  extent the  Trust is  classified as  a partnership  for U.S.  federal
income tax  purposes,  Certificates  cannot  be  held  by  non-U.S.  persons.
Accordingly, if the Trust is so classified, transfers of Certificates to non-
U.S.  persons will  be null and  void ab  initio and the  intended transferee
shall be deemed never to have had an interest therein.

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

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

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

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

     Computation of Income.   Taxable income of the Trust will be computed at
the  Trust level  and  then  allocated pro  rata  to the  Certificateholders.
Consequently, the  method of  accounting for taxable  income, along  with any
elections (such as those described above  with respect to the market discount
rules), will be  made by the Trust  rather than the Certificateholders.   The
Trust intends, to  the extent  possible, to  have the taxable  income of  the
Trust computed under  the accrual method of  accounting.  To the  extent that
OID, if any,  on the Underlying Securities  exceeds a de minimis  amount, the
Trust would  have OID income.   Moreover, if  the purchase price  paid by the
Trust for the  Underlying Securities is  greater or  less than the  remaining
principal  balance of the Underlying Securities  at the time of purchase, the
Underlying Securities will have  been acquired at  a premium or discount,  as
the case  may be.   If the Trust acquires  the Underlying Securities  at more
than a de minimis  market discount or at a  premium, the Trust will elect  to
include any such discount  in income currently as it accrues over the life of
the  Underlying Securities  or to  offset any  such premium  against interest
income on the Underlying Securities.  In addition, the Trust intends to adopt
a  calendar-year taxable year for  computing the taxable  income of the Trust
(if  permitted  under  the  Code).   The  time  at  which  Certificateholders
recognize income of the Trust,  however, is generally determined by reference
to the tax years of the Certificateholders.  As a result, a Certificateholder
would be required to include its pro rata share of Trust income for a taxable
year, as  determined by the  Trust, in such Certificateholder's  gross income
for its taxable year in which the taxable year of the Trust ends.
 
     Determining  the  Bases of  Trust  Assets.    The  Trust will  become  a
partnership on the  first date when the  Trust Certificates are held  by more
than  one person.   On that  date, each  of the Certificateholders  should be
treated  as having purchased  a pro  rata share  of the  assets of  the Trust
(subject to  the liability  for the Notes)  followed immediately by  a deemed
contribution  of  such   assets  to  the  newly  formed   partnership.    The
partnership's basis in  the Trust's assets would  therefore equal the sum  of
the Certificateholders' bases  in their respective  interests in the  Trust's
assets immediately prior  to the deemed contribution to  the partnership.  To
the extent that the fair market value of the assets deemed contributed to the
partnership varied  from the  bases of  such assets  to the partnership,  the
allocation of taxable  income to the Certificateholders would  be adjusted in
accordance with Code Section 704(c) to account for such variations.

     Pursuant to final regulations  issued on May 9, 1997  under Code Section
708, a sale or  exchange of 50% or more of the  capital and profits interests
in a partnership within  a 12 month period would cause  a deemed contribution
of assets of  the partnership (the  "old partnership")  to a new  partnership
(the "new  partnership") in  exchange for interests  in the  new partnership.
Such  interests  would  be deemed  distributed  to the  partners  of  the old
partnership  in liquidation  thereof, which  would not  constitute a  sale or
exchange.   Accordingly,  under  these  new regulations,  if  the Trust  were
characterized  as a  partnership and  a sale  of Certificates  terminated the
partnership under  Code Section 708,  the purchaser's basis in  its ownership
interest would not change.

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

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

     If a Certificateholder  is required to recognize an  aggregate amount of
income (not including  income attributable to disallowed  itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.
 
     Allocations  Between Transferors  and  Transferees.    In  general,  the
Trust's taxable  income and  losses will  be determined  monthly and  the tax
items  for  a  particular  calendar  month  will  be  apportioned  among  the
Certificateholders  in proportion  to the  principal  amount of  Certificates
owned by them as  of the close of the last day of such month.  As a result, a
holder purchasing Certificates may be  allocated tax items (which will affect
the tax liability and tax basis of the holder) attributable to periods before
the actual transaction.

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

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

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

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

TAX STATUS AS A GRANTOR TRUST

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

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

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

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

     Generally,  under  Treasury  regulations  (the  "Section  1286  Treasury
Regulations"),  if the discount on a Stripped Bond Certificate is larger than
a de minimis amount (as calculated for purposes of the OID rules of the Code)
such Stripped  Bond Certificate will be  considered to have been  issued with
OID.  Based  on the  preamble to  the Section 1286  Treasury Regulations,  it
appears  that stated interest on a  Stripped Bond Certificate will be treated
as  "qualified  stated interest"  within  the  meaning  of the  Section  1286
Treasury  Regulations  and  such  income will  be  so  treated  in the  Owner
Trustee's  or  the   Indenture  Trustee's,  as  applicable   tax  information
reporting.

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

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

     Gain  or  loss  recognized on  a  sale,  exchange,  or  redemption of  a
Certificate, measured by  the difference between the amount  realized and the
Certificate's basis as  so adjusted, will generally be  capital gain or loss,
assuming that  the Certificate  is held  as a  capital asset.   See  "Certain
Federal  Income Tax Consequences-Treatment  of Notes as  Indebtedness-Sale or
Exchange."

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

FASIT SECURITIES

     General

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

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

     Qualification as a FASIT

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

     Asset Composition

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

     Interests in a FASIT

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

     A FASIT interest  generally qualifies as a regular interest if (i) it is
designated as a  regular interest, (ii) it  has a stated maturity  no greater
than thirty  years, (iii) it  entitles its  holder to  a specified  principal
amount, (iv) the  issue price  of the interest  does not exceed  125% of  its
stated principal amount,  (v) the yield to  maturity of the interest  is less
than the applicable Treasury rate published by  the Service plus 5%, and (vi)
if it pays interest, such interest is payable at either (a) a fixed rate with
respect to the principal amount of the regular interest or (b)  a permissible
variable rate with respect to such principal amount.  

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

     Consequences of Disqualification

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

     Tax Treatment of FASIT Regular Securities

     General.    Payments received  by  holders of  FASIT  Regular Securities
generally  should be  accorded  the  same tax  treatment  under the  Code  as
payments  received on  other  taxable  debt instruments.    Holders of  FASIT
Regular Securities must  report income from such Securities  under an accrual
method of  accounting,  even if  they  otherwise  would have  used  the  cash
receipts and  disbursements method.    Except in  the case  of FASIT  Regular
Securities  issued with  original  issue  discount  or acquired  with  market
discount or  premium, interest  paid or accrued  on a FASIT  Regular Security
generally will  be treated  as ordinary  income to  the Securityholder  and a
principal payment on such Security will be treated  as a return of capital to
the  extent that  the Securityholder's  basis is  allocable to  that payment.
Holders of  FASIT Regular Securities  issued with original issue  discount or
acquired with  market discount or  premium generally will treat  interest and
principal payments on such Securities in the same manner described for Notes.
See "Certain Federal Income Tax Consequences -- Taxation of Debt Securities -
- - Original Issue Discount," above.   For purposes of accruing original  issue
discount and  market discount and amortizing premium, a prepayment assumption
is required to be used.  The prepayment assumption  the Issuer intends to use
will be set forth in the related Prospectus Supplement.  

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

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

     The  Certificates will constitute "evidences of indebtedness" within the
meaning of Code Section  582(c)(1), so that gain or loss  recognized from the
sale of a FASIT Regular Security by  a bank or a thrift institution to  which
such Section applies will be ordinary income or loss.
 
     The FASIT  Regular Security information reports will include a statement
of the adjusted issue price of the FASIT Regular Security at the beginning of
each  accrual period.   In  addition,  the reports  will include  information
necessary to compute the accrual of  any market discount that may arise  upon
secondary trading of FASIT Regular  Securities.  Because exact computation of
the accrual  of market  discount  on a  constant yield  method would  require
information relating to the  holder's purchase price which the  FASIT may not
have, it appears  that the information reports will  only require information
pertaining the appropriate proportionate method of accruing market discount.

Treatment of High-Yield Interests

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

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

Tax Treatment of FASIT Ownership Securities

     A FASIT Ownership Security represents  the residual equity interest in a
FASIT.   Accordingly the holder of a  FASIT Ownership Security determines its
taxable income by taking  into account all assets, liabilities,  and items of
income,  gain, deduction,  loss, and  credit  of a  FASIT.   In  general, the
character of the income to the  holder of a FASIT Ownership Interest  will be
the same as the character  of such income to the FASIT, except  that any tax-
exempt interest income taken into account by the holder of a  FASIT Ownership
Interest is treated  as ordinary income.  In  determining taxable income, the
holder of a FASIT Ownership  Security must determine the amount  of interest,
original issue discount, market discount, and premium recognized with respect
to the FASIT's  assets and the FASIT  Regular Securities issued by  the FASIT
according  to a constant  yield methodology  and under  an accrual  method of
accounting.  In  addition, holders of FASIT Ownership  Securities are subject
to the  same limitations on their ability to use losses to offset income from
their FASIT Securities  as are holders of High-Yield Interests.  See "Certain
Federal Income Tax Consequences -- FASIT Securities -- Tax Treatment of FASIT
Regular Securities -- Treatment of High-Yield Interest."
 
     Rules  similar to  the  wash  sale rules  applicable  to REMIC  Residual
Securities  also  will apply  to  FASIT Ownership  Securities.   Accordingly,
losses  on dispositions  of  a  FASIT Ownership  Security  generally will  be
disallowed  where, within  six months  before or  after the  disposition, the
seller of such Security acquires  any other FASIT Ownership Security that  is
economically comparable  to a FASIT Ownership Security.   In addition, if any
security that  is sold or contributed to a FASIT by the holder of the related
FASIT  Ownership  Security was  required  to be  marked-to-market  under Code
Section 475 by such holder, then Code  Section 475 will continue to apply  to
such  securities, except that  the amount  realized under  the mark-to-market
rules will be the greater of the securities' value under the marked-to-market
rules  or the  securities'  value  after  applying  special  valuation  rules
contained in  the FASIT provision.   Those special valuation  rules generally
require  that  the  value of  debt  instruments  that are  not  traded  on an
established securities market be determined by calculating the  present value
of the  reasonably expected  payments under the  instrument using  a discount
rate of 120% of the applicable Federal rate, compounded semiannually.

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

Backup Withholding

     Holders of FASIT Securities will be subject to backup withholding to the
same extent  holders of  Notes would  be so  subject.   See "Certain  Federal
Income  Tax Consequences  -- Treatment  of  Notes as  Indebtedness --  Backup
Withholding."

                           STATE TAX CONSIDERATIONS

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

                             ERISA CONSIDERATIONS

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

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

     Employee  benefit  plans that  are  governmental  plans  (as defined  in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33)
of ERISA) are not subject to the requirements of ERISA or Section 4975 of the
Code, but may  be subject to other  restrictions imposed by applicable  local
law or other Code provisions.

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

                             PLAN OF DISTRIBUTION

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

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

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

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

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

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

                                LEGAL MATTERS

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

                           INDEX OF PRINCIPAL TERMS

Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 23
Acquisition premium . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
adjusted issue price  . . . . . . . . . . . . . . . . . . . . . . . .  30, 38
Administrator . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Benefit Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 18
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Certificateholder . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Collateral Schedule . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Credit Card Receivables . . . . . . . . . . . . . . . . . . . . . . . . 5, 23
daily portions  . . . . . . . . . . . . . . . . . . . . . . . . . . .  30, 37
de minimis amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Definitive Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Depositaries  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 28
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Eligible Corporations . . . . . . . . . . . . . . . . . . . . . . . . . .  39
Enhancements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Enhancer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . . .  18
FASIT Qualification Test  . . . . . . . . . . . . . . . . . . . . . . . .  39
Federal Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 28
Finance Charge Receivables  . . . . . . . . . . . . . . . . . . . . . . .  23
Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Global Security . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
High-Yield Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Indenture Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Interchange . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
IO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29, 33
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
new partnership . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
New Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Non-United States person  . . . . . . . . . . . . . . . . . . . . . . . .  29
nonperiodic payment . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Nonresidents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Noteholder  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30, 31
OID Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
old partnership . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
Owner Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25, 26
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 16
Participations  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Pass-Through Securities . . . . . . . . . . . . . . . . . . . . . . . . .  36
Paying Agent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Payment Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 15
Plan Assets Regulation  . . . . . . . . . . . . . . . . . . . . . . . . .  42
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Principal Receivables . . . . . . . . . . . . . . . . . . . . . . . . . .  23
prohibited transactions . . . . . . . . . . . . . . . . . . . . . . . . .  42
Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Registration Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
Removed Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Section 1286 Treasury Regulations . . . . . . . . . . . . . . . . . . . .  37
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Security Owner  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Stripped Bond . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Stripped Coupon . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
Stripped Securities . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Subsequent Transfer Date  . . . . . . . . . . . . . . . . . . . . . . . .  25
Subsequent Underlying Securities  . . . . . . . . . . . . . . . . . . . . . 6
Swap Regulations  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . . .  18
TIN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Underlying Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Underlying Issuer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Underlying Securities . . . . . . . . . . . . . . . . . . . . . . . . .  1, 5
Underlying Securities Prospectus  . . . . . . . . . . . . . . . . . . . . . 8
Underlying Securities Trustee . . . . . . . . . . . . . . . . . . . . . . . 6
Underlying Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . 6, 21
Underlying Transferor . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Underlying Trust  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Underlying Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . . . .  43
United States person  . . . . . . . . . . . . . . . . . . . . . . . . . .  29

                              TABLE OF CONTENTS

                                                                         Page
                                                                         ----

PROSPECTUS SUPPLEMENT . . . . . . . . . . . . . . . . . . . . . . . . . .   2

AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . .   2

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE . . . . . . . . . . . . .   2

REPORTS TO HOLDERS  . . . . . . . . . . . . . . . . . . . . . . . . . . .   3

SUMMARY OF TERMS  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8

DESCRIPTION OF THE NOTES  . . . . . . . . . . . . . . . . . . . . . . . .   9

DESCRIPTION OF THE CERTIFICATES . . . . . . . . . . . . . . . . . . . . .  14

CERTAIN INFORMATION REGARDING THE SECURITIES  . . . . . . . . . . . . . .  15

TRUST ASSETS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21

THE TRUST AGREEMENT . . . . . . . . . . . . . . . . . . . . . . . . . . .  25

THE DEPOSITOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28

CERTAIN FEDERAL INCOME TAX CONSIDERATIONS . . . . . . . . . . . . . . . .  28

STATE TAX CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . .  42

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .  42

PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . . .  43

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43

INDEX OF PRINCIPAL TERMS  . . . . . . . . . . . . . . . . . . . . . . . .  44

GLOBAL CLEARANCE, SETTLEMENT
AND TAX DOCUMENTATION PROCEDURES  . . . . . . . . . . . . . . . . . . . . I-1

                                                                      ANNEX I

                         GLOBAL CLEARANCE, SETTLEMENT
                       AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

INITIAL SETTLEMENT

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

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

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

SECONDARY MARKET TRADING

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

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

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

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

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

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

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

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

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

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

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

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

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

                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.*

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

     SEC registration fee  . . . . . . . . . . . . . . . . . . . . . $295,000
     Legal fees and expenses . . . . . . . . . . . . . . . . . . . . $200,000
     Accounting fees and expenses  . . . . . . . . . . . . . . . . . $ 30,000
     Blue sky fees and expenses  . . . . . . . . . . . . . . . . . . $ 10,000
     Rating agency fees  . . . . . . . . . . . . . . . . . . . . . . $200,000
     Trustee's fees and expenses . . . . . . . . . . . . . . . . . . $ 50,000
     Printing  . . . . . . . . . . . . . . . . . . . . . . . . . . . $100,000
     Miscellaneous . . . . . . . . . . . . . . . . . . . . . . . . .  -------
               Total . . . . . . . . . . . . . . . . . . . . . . . . $885,000

____________________
*    All amounts except the SEC Registration Fee are estimates of expenses
     incurred or to be incurred.

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

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

ITEM 16.  EXHIBITS. 

     1.1   Form of Underwriting Agreement
     3.1   Articles of Incorporation of the Registrant
     3.2   Bylaws of the Registrant
     4.1   Form of Trust Agreement (including form of Certificates)
     4.2   Form of Indenture (including form of Notes)
     5.1   Opinion of Brown & Wood LLP with respect to legality
     5.2   Opinion of Richards, Layton & Finger with respect to legality
     8.1   Opinion of Brown & Wood LLP with respect to certain federal income
           tax matters
     10.1  Form of Administration Agreement
     23.1  Consent of Brown & Wood LLP (included in Exhibits 5.1 and 8.1)
     23.2  Consent of Richards, Layton & Finger (included in Exhibit 5.2)
     24.1  Power of Attorney (included on page II-3)

ITEM 17. UNDERTAKINGS.

(a)  As to Rule 415:

     The undersigned Registrant hereby undertakes:

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

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

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

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

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

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

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

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

     (c)  As to indemnification:

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

     (d)  The undersigned Registrant hereby undertakes that:

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

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

     (e)  As to qualification of trust indentures:

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

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

                                  SIGNATURES

     Pursuant to the requirements  of the Securities Act of 1933, as amended,
the Registrant  certifies that it has  reasonable grounds to believe  that it
meets all of the requirements for filing on Form S-3 and has duly caused this
amendment to the Registration  Statement  to be  signed  on  its  behalf by
the  undersigned, thereunto duly authorized, in the City of New York, the
State of New York, on March 2, 1998.

                                     ML ASSET BACKED CORPORATION 


                                     By:  /s/ Michael M. McGovern
                                        -------------------------------------
                                        Name:  Michael M. McGovern
                                        Title:  Secretary

     Pursuant  to the requirements of the Securities Act of 1933, as amended,
this amendment to the Registration Statement has  been  signed below  by the
following persons in the capacities indicated on March 2, 1998.

         Signature                                Title
         ---------                                -----

             *                  President, Chairman of the Board and Director
- ----------------------------    (Principal Executive Officer)
    (Michael J. Normile)

             *                  Chief Financial Officer (Principal
- ----------------------------    Financial Officer and Principal Accounting
     (Thomas Layton)            Officer)

             *                  Vice President and Director
- ----------------------------
         (Jack Ross)

             *                  Director
- ----------------------------
     (Donald Puglisi)

*By /s/ Michael M. McGovern
    (Michael M. McGovern,
     Attorney-in-fact)

                                EXHIBIT INDEX

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

1.1   Form of Underwriting Agreement
3.1   Articles of Incorporation of the Registrant
3.2   Bylaws of the Registrant
4.1   Form of Trust Agreement (including form of Certificates)
4.2   Form of Indenture (including form of Notes)
5.1   Opinion of Brown & Wood LLP with respect to legality
5.2   Opinion of Richards, Layton & Finger with respect to legality
8.1   Opinion of Brown & Wood LLP with  respect to certain federal income tax
      matters
10.1  Form of Administration Agreement
23.1  Consent of Brown & Wood LLP (included in Exhibits 5.1 and 8.1)
23.2  Consent of Richards, Layton & Finger (included in Exhibit 5.2)
24.1  Power of Attorney (included on Page II-4)



                                                                  Exhibit 1.1




                    ML ASSET BACKED CORPORATION, DEPOSITOR

                           Asset Backed Securities,
                             (Issuable in Series)

                        FORM OF UNDERWRITING AGREEMENT
                       ------------------------------



                                                      _________________, 199_



MERRILL LYNCH & CO.,
MERRILL LYNCH, PIERCE, FENNER & SMITH 
            INCORPORATED
World Financial Center
North Tower
New York, New York 10281

Ladies and Gentlemen:

     ML Asset  Backed Corporation  (the "Company"),  a Delaware  corporation,
with its principal place of business in New York, New York, is a wholly-owned
subsidiary  of Merrill  Lynch &  Co., Inc.,  a Delaware  corporation, and  an
affiliate of Merrill Lynch, Pierce, Fenner & Smith Incorporated.  The Company
has authorized the  issuance and sale of Asset Backed Notes (the "Notes") and
Asset Backed Certificates  (the "Certificates" and, together  with the Notes,
the "Securities")  in the classes,  and in the respective  original principal
amounts as follows: (____________).  (The Notes will be issued pursuant to an
Indenture,  dated as  of _____________,  199_  (the "Indenture")  between the
Trust and  _____________, as Indenture  Trustee.)  (The Certificates  will be
issued pursuant to  a Trust Agreement dated as  of _______________, 199_ (the
"Trust  Agreement") between the Company, as Depositor and __________________,
as  Owner Trustee.)    The  Securities  will represent  undivided  beneficial
ownership  interests in  a  trust (the  "Trust") the  assets  of which  shall
consist  of (DESCRIBE TRUST  ASSETS).    The Securities are  described in the
Prospectus  Supplement  (as hereinafter  defined).   The  Securities  of each
Series will evidence undivided  interests in a trust fund  (the "Trust Fund")
consisting primarily of (               ) (the "Assets").

     Capitalized terms  used but not  defined herein shall have  the meanings
given to them in the Indenture or the Trust Agreement.

     The  Company has  determined to make  an offering of  the Securities and
entered into  a Terms  Agreement, dated as  of __________________,  199_ (the
"Terms  Agreement") providing  for the  sale of  the Securities  to, and  the
purchase  and  offering thereof  by,  you  (the  "Underwriter").   The  Terms
Agreement specifies, among  other things, the principal amount  or amounts of
Securities to be issued, the  price or prices at which the Securities  are to
be purchased  by the  Underwriter from  the Company  and  the initial  public
offering price or prices or the method  by which the price or prices at which
such Securities are to be sold will be determined.  The Terms Agreement shall
be substantially  in  the form  of Exhibit  A hereto.   The  offering of  the
Securities will be  governed by this Agreement, as  supplemented by the Terms
Agreement,  and this  Agreement and such  Terms Agreement shall  inure to the
benefit of and be binding upon the Underwriter.

     The Company has  filed with the Securities and  Exchange Commission (the
"Commission")  a registration  statement on Form     S-3 (File  No. 333-____)
relating to its asset  backed securities, and the offering  thereof from time
to time  in accordance with  Rule 415 under  the Securities  Act of 1933,  as
amended  (the  "1933  Act"),  and  has filed,  and  proposes  to  file,  such
amendments thereto as  may have  been required  through the  date hereof  and
prior to the effective date thereof pursuant to the 1933 Act and the rules of
the  Commission thereunder (the "Regulations").  Such registration statement,
as amended  at the  time when  it becomes  effective under  the  1933 Act  is
referred  to herein  as the  "Registration Statement".   The  base prospectus
relating  to the  sale  of the  asset  backed securities  by  the Company  is
referred to  herein  as the  "Basic Prospectus,"  and the  supplement to  the
Prospectus relating to the Securities and contemplated by Section 3(a) hereof
is referred to herein as a "Prospectus Supplement".  The Basic Prospectus and
the Prospectus Supplement are collectively referred to as the "Prospectus".

          SECTION  1.    Representations and  Warranties.    (a)  The Company
                         -------------------------------
represents  and   warrants  to  you  as  of  the   date   hereof,   as of the 
date  of  the  Terms   Agreement  (the  "Representation  Date"), as  follows:

          (1)    The Registration  Statement,  at the  time  the Registration
     Statement  became  effective  did,   and  the  Registration   Statement,
     Prospectus and Prospectus Supplement as of the Representation Date will,
     comply  in all material respects  with the requirements  of the 1933 Act
     and the Regulations.   The Registration Statement, at the time it became
     effective did not,  and as of the Representation Date  will not, contain
     any untrue statement  of a material fact  or omit to state  any material
     fact  required to be stated therein  or necessary to make the statements
     therein, in the  light of the circumstances under  which they were made,
     not misleading.   The Prospectus, as  amended or supplemented  as of the
     Representation Date, does not contain any untrue statement of a material
     fact or  omit to state  a material fact necessary  in order to  make the
     statements therein, in  the light of the circumstances  under which they
     were made, not misleading; provided,  however, that the Company makes no
     representations  or warranties  as to  any statements  in, or  omissions
     from, the Registration Statement or the Prospectus made in reliance upon
     and in conformity  with information furnished to the  Company in writing
     by the  Underwriter expressly for  use in the Registration  Statement or
     the  Prospectus.    The  conditions to  the  use  by  the  Company of  a
     registration statement on Form S-3 under  the 1933 Act, as set forth  in
     the General Instructions  to Form S-3, have been  satisfied with respect
     to  the  Registration  Statement  and  the Prospectus.    There  are  no
     contracts or documents  of the Company which are required to be filed as
     exhibits to the Registration Statement  pursuant to the 1933 Act or  the
     Regulations which have not been so filed.

          (2)  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  corporate  power and  authority  to  own,  lease and  operate  its
     properties and conduct  its business as described in  the Prospectus and
     to  enter into  and perform  its obligations  under this  Agreement, the
     Trust Agreement, the Securities and the Terms Agreement; and the Company
     is  duly qualified as a foreign corporation  to transact business and is
     in good standing in the State of New York.

          (3)   The  Company  is  not  in violation  of  its  certificate  of
     incorporation or by-laws or in  default in the performance or observance
     of any material  obligation, agreement, covenant or  condition contained
     in  any contract, indenture,  mortgage, loan  agreement, note,  lease or
     other instrument to which it is a party or by which it or its properties
     may be bound, which default might result in any  material adverse change
     in the financial condition, earnings, affairs or business of the Company
     or which might materially and  adversely affect the properties or assets
     thereof.

          (4)  The execution and  delivery by the Company of this  Agreement,
     the Terms  Agreement and  the Trust Agreement  are within  the corporate
     power  of the  Company and  have been duly  authorized by  all necessary
     corporate action on  the part of  the Company; and  with respect to  the
     Securities,  neither the  issuance and  sale  of the  Securities to  the
     Underwriter,  nor the  execution and  delivery  by the  Company of  this
     Agreement and the  Trust Agreement, nor the consummation  by the Company
     of the  transactions therein contemplated, nor compliance by the Company
     with the provisions hereof or  thereof, will materially conflict with or
     result in a material  breach of, or constitute a material default under,
     any  of  the  provisions  of  any  law,  governmental rule,  regulation,
     judgment,  decree or order  binding on the Company  or its properties or
     the restated certificate of incorporation  or by-laws of the Company, or
     any  of the  provisions of  any indenture,  mortgage, contract  or other
     instrument of which the  Company is a party  or by which it is  bound or
     result in the creation or imposition  of any lien, charge or encumbrance
     upon any of  its property pursuant to  the terms of any  such indenture,
     mortgage, contract or other instrument.

          (5)  This Agreement has been, and the Terms Agreement when executed
     and delivered as  contemplated hereby and thereby, will  have been, duly
     authorized, executed and delivered by the Company, and each constitutes,
     or  will constitute when  so executed and delivered,  a legal, valid and
     binding  instrument enforceable against  the Company in  accordance with
     its   terms,  subject   (a)   to   applicable  bankruptcy,   insolvency,
     reorganization, moratorium,  or other similar  laws affecting creditors'
     rights generally,  (b) as  to enforceability,  to general  principles of
     equity (regardless of  whether enforcement is sought in  a proceeding in
     equity or at law) and (c) as to enforceability with respect to rights of
     indemnity thereunder, to  limitations of public policy  under applicable
     securities laws.

          (6)     The  Trust   Agreement  when  executed   and  delivered  as
     contemplated hereby and thereby will have been duly authorized, executed
     and delivered  by the Company, and will  constitute when so executed and
     delivered, a legal, valid and binding instrument enforceable against the
     Company  in  accordance  with  its  terms,  subject  (a)  to  applicable
     bankruptcy, insolvency, reorganization, moratorium or other similar laws
     affecting creditors' rights  generally and (b) as to  enforceability, to
     general  principles  of  equity (regardless  of  whether  enforcement is
     sought in a proceeding in equity or at law).

          (7)   As of the  Closing Time (as defined  in Section 2 below), the
     Securities will  have been duly  and validly authorized by  the Company,
     and, when executed  and authenticated as specified in  the Indenture and
     the Trust Agreement, will be validly issued and outstanding and  will be
     entitled to the benefits of the Indenture and the Trust Agreement.

          (8)   There  are  no actions,  proceedings  or  investigations  now
     pending  against  the Company  or,  to  the  knowledge of  the  Company,
     threatened  against the Company, before any court, administrative agency
     or other  tribunal (i) asserting  the invalidity of this  Agreement, the
     Indenture,  the  Trust  Agreement or  the  Securities,  (ii)  seeking to
     prevent the issuance of  such Securities or the  consummation of any  of
     the transactions contemplated  by this Agreement,  the Indenture or  the
     Trust  Agreement, (iii) which might materially  and adversely affect the
     performance by the Company of its obligations under, or the  validity or
     enforceability of, this  Agreement or the Securities or  (iv) seeking to
     adversely affect  the federal  income tax  attributes of  the Securities
     described in the Prospectus and the Prospectus Supplement.

          (9)   Any  taxes,  fees  and other  governmental  charges that  are
     assessed and due in connection with the execution, delivery and issuance
     of this Agreement, the Indenture,  the Trust Agreement or the Securities
     shall have been paid at or prior to the Closing Time.

          (10)    No filing  or  registration  with,  notice to  or  consent,
     approval, authorization or order of  any court or governmental authority
     or agency  is  required  for the  consummation  by the  Company  of  the
     transactions contemplated by  this Agreement, the Trust Agreement or the
     Terms Agreement, except  such as may be required under the 1933 Act, the
     Regulations, or state securities or Blue Sky laws.

          (11)   The Company  possesses all material  licenses, certificates,
     authorities  or permits  issued  by the  appropriate  state, federal  or
     foreign regulatory agencies or bodies necessary  to conduct the business
     now operated by  it and as described  in the Prospectus and  the Company
     has  received no  notice of  proceedings relating  to the  revocation or
     modification  of  any  such license,  certificate,  authority  or permit
     which,  singly or  in the  aggregate, if the  subject of  an unfavorable
     decision, ruling or finding, would  materially and adversely affect  the
     conduct of the  business, operations, financial  condition or income  of
     the Company.

          (12)   As of the  Closing Time,  each of the  Assets will  have the
     characteristics described in the Prospectus Supplement.

          (13)  Neither  the Company nor  the Trust Fund  will be subject  to
     registration as an "investment company" under the Investment Company Act
     of 1940, as amended (the "1940 Act").

          (14)  At the Closing Time, the Securities, the Indenture, the Trust
     Agreement and the Terms Agreement  will conform in all material respects
     to the descriptions thereof contained in the Prospectus.

          (15)  At  the Closing Time, the Securities  shall have received the
     certificate ratings specified in the Terms Agreement.

     Any certificate signed by an officer of the Company and delivered to you
or counsel for the Underwriter  in connection with an offering of  Securities
shall  be deemed,  a representation and  warranty as  to the  matters covered
thereby to  each person to  whom the representations  and warranties in  this
Section 1 are made.

          SECTION 2.  Purchase and Sale.  The commitment of the Underwriter
                      -----------------
to  purchase Securities pursuant  to the Terms  Agreement shall be  deemed to
have been  made on  the basis  of the representations  and warranties  herein
contained and shall be subject to the terms and conditions herein set forth.

     Payment of the purchase price for, and delivery of, any Securities to be
purchased by the  Underwriter shall be made  at the office of  Merrill Lynch,
Pierce, Fenner & Smith Incorporated, World Financial Center, North Tower, New
York, New York 10281,  or at such other place as shall be  agreed upon by you
and the Company, at such time or date as shall be agreed upon  by you and the
Company in the Terms Agreement (the  "Closing Time").  Payment shall be  made
to the  Company in immediately available Federal funds  wired to such bank as
may  be  designated  by  the Company.    Such  Securities  shall  be in  such
denominations and registered in such names  as you may request in writing  at
least two business  days prior to the  Closing Time.  Such  Securities, which
may  be  in temporary  form,  will  be  made  available for  examination  and
packaging by you no  later than 12:00 noon on the first business day prior to
the Closing Time.

          SECTION 3.  Covenants of the Company.  The Company covenants with
                      ------------------------
you as follows with respect to the Securities:

          (a)  Contemporaneously  with the execution of  the Terms Agreement,
     the  Company  will prepare  a  Prospectus Supplement  setting  forth the
     principal amount of  Securities covered thereby, the price  or prices at
     which the Securities are to be purchased by the Underwriter, the initial
     public offering price  or prices  or the  method by which  the price  or
     prices by which  the Securities are to  be sold will be  determined, the
     selling concession(s) and  reallowance(s), if any, any  delayed delivery
     arrangements, and  such other  information as you  and the  Company deem
     appropriate  in connection  with the  offering of  the Securities.   The
     Company  will promptly transmit  copies of the  Prospectus Supplement to
     the Commission for  filing pursuant to Rule  424 under the 1933  Act and
     will  furnish to the  Underwriter as many  copies of the  Prospectus and
     such Prospectus Supplement as you shall reasonably request.

          (b)  If at any time when the Prospectus is required by the 1933 Act
     to be delivered in  connection with sales of the Securities  by you, any
     event shall occur  or condition exists as a result of which it is neces-
     sary,  in the  opinion of  your  counsel, counsel  for  the Company,  or
     otherwise, to further  amend or supplement the Prospectus  in order that
     the Prospectus will not  include an untrue statement of a  material fact
     or omit  to state any  material fact  necessary to  make the  statements
     therein, in light of circumstances existing at the time it is  delivered
     to a  purchaser, not  misleading or  if it  shall be  necessary, in  the
     opinion of  any such counsel or otherwise, at any  such time to amend or
     supplement  the Registration  Statement or  the Prospectus  in  order to
     comply  with  the  requirements  of  the 1933  Act  or  the  Regulations
     thereunder,  the  Company  will  promptly  prepare  and  file  with  the
     Commission such amendment  or supplement as may be  necessary to correct
     such untrue statement or omission  or to make the Registration Statement
     comply with such requirements, and within two business days will furnish
     to the Underwriter  as many copies of  the Prospectus, as so  amended or
     supplemented, as you shall reasonably request.

          (c)  The Company will  give you reasonable notice of  its intention
     to file any amendment  to the Registration Statement or any amendment or
     supplement  to the  Prospectus,  whether  pursuant to  the  1933 Act  or
     otherwise,  will  furnish you  with  copies  of  any such  amendment  or
     supplement or other documents proposed to be filed a reasonable  time in
     advance of filing, and will not file any such amendment or supplement or
     other documents in a form to which you or your counsel shall object.

          (d)   The  Company will  notify  you immediately,  and confirm  the
     notice in  writing, (i) of  the effectiveness  of any  amendment to  the
     Registration  Statement, (ii)  of the  mailing  or the  delivery to  the
     Commission  for  filing of  any  supplement  to  the Prospectus  or  any
     document, other than  quarterly and annual reports to  be filed pursuant
     to the  Securities Exchange Act  of 1934,  as amended (the  "1934 Act"),
     (iii) of the receipt of any comments from the Commission with respect to
     the Registration Statement, the Prospectus or any Prospectus Supplement,
     (iv) of  any  request  by  the  Commission  for  any  amendment  to  the
     Registration  Statement of any amendment or supplement to the Prospectus
     or for additional information, and (v) of the issuance by the Commission
     of  any stop  order  suspending the  effectiveness  of the  Registration
     Statement or  the initiation of  any proceedings for that  purpose.  The
     Company will make every reasonable effort to prevent the issuance of any
     stop order  and, if  any stop  order is  issued, to  obtain the  lifting
     thereof at the earliest possible moment.

          (e)  The  Company will deliver to  you as many  signed and as  many
     conformed copies of the Registration Statement (as originally filed) and
     of  each  amendment  thereto  (including  exhibits  filed  therewith  or
     incorporated   by  reference  therein   and  documents  incorporated  by
     reference in the Prospectus) as you may reasonably request.

          (f)  The Company will endeavor, in cooperation with you, to qualify
     the Securities  for offering  and sale  under the  applicable securities
     laws of such states and other jurisdictions  of the United States as you
     may  designate,  and  will  maintain  or cause  to  be  maintained  such
     qualifications  in  effect for  as  long  as  may  be required  for  the
     distribution  of the Securities.   The  Company will  file or  cause the
     filing of such statements and reports as may be required by the laws  of
     each jurisdiction in  which the Securities have been  qualified as above
     provided.

          SECTION 4.  Conditions of Underwriter's Obligations.  The
                      ---------------------------------------
obligations of the  Underwriter to purchase Securities pursuant  to the Terms
Agreement are subject  to the accuracy of the  representations and warranties
on  the  part  of  the Company  herein  contained,  to  the  accuracy of  the
statements of the Company's officers made pursuant hereto, to the performance
by the  Company of  all of  its obligations  hereunder and  to the  following
further conditions:

          (a)    At the  Closing  Time  (i)  no  stop  order  suspending  the
     effectiveness of the  Registration Statement shall  have been issued  or
     proceedings therefor initiated or threatened by the Commission, (ii) the
     Securities shall  have received the  rating or ratings specified  in the
     Terms Agreement, and  (iii) there shall not have  come to your attention
     any facts  that would cause  you to believe  that the Prospectus  at the
     time it  was required to be delivered to  a purchaser of the Securities,
     contained an untrue statement  of a material fact or omitted  to state a
     material  fact necessary  in order  to make  the statements  therein, in
     light of the circumstances existing at such time, not misleading.

          (b)  At the Closing Time, you shall have received:

               (1)  The favorable  opinion, dated as of the Closing  Time, of
          Brown &  Wood LLP,  special counsel  to  the Company,  in form  and
          substance satisfactory to you, to the effect that:

                    (i)  The Company is  validly existing as a corporation in
               good standing under the laws of the State of Delaware.

                   (ii)   The Company has  the corporate power  and corporate
               authority  to  carry  on  its business  as  described  in  the
               Prospectus and to own and operate its properties in connection
               therewith.

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

                   (iv)   The  Trust  Agreement  has  been  duly  authorized,
               executed  and delivered  by the  Company  and is  a valid  and
               binding obligation  of  the Company,  enforceable against  the
               Company in accordance  with its  terms, except  that (A)  such
               enforcement  may   be  subject   to  bankruptcy,   insolvency,
               reorganization,  moratorium  or  other  similar  laws  now  or
               hereafter  in effect  relating to creditors'  rights generally
               and (B) such enforcement may  be limited by general principles
               of  equity (regardless of  whether enforcement is  sought in a
               proceeding in equity or at law).

                    (v)   The execution and  delivery by the Company  of this
               Agreement  and  Trust   Agreement  and  the  signing   of  the
               Registration Statement by the Company are within the corporate
               power  of the  Company and  have been  duly authorized  by all
               necessary corporate  action on  the part  of the Company;  and
               neither the issue and sale  of the Securities, nor the consum-
               mation  of the transactions contemplated in this Agreement nor
               the fulfillment of the terms  of this Agreement will result in
               any   violation  of  the  provisions  of  the  certificate  of
               incorporation or  by-laws of  the Company or,  to the  best of
               such  counsel's  knowledge,  any  New  York  or  federal  law,
               administrative regulation  or administrative  or court  decree
               applicable to the Company.

                   (vi)   The  Securities have  been  duly authorized  by the
               Company and, when  executed and countersigned as  specified in
               the Indenture  and/or the  Trust Agreement  and delivered  and
               paid  for pursuant to  this Agreement and  the Sale Agreement,
               will  be duly  issued  and  entitled to  the  benefits of  the
               Indenture and/or the Trust Agreement.

                  (vii)  To  the best of such counsel's  knowledge, no filing
               or  registration with  or  notice  to  or  consent,  approval,
               authorization or  order of  any New York  or federal  court or
               governmental  authority   or  agency   is  required   for  the
               consummation by the  Company of the  transactions contemplated
               by this  Agreement, except such  as may be required  under the
               1933 Act, the Regulations, state securities or Blue Sky laws.

                 (viii)   The Registration  Statement is effective  under the
               1933  Act and,  to the  best of  such counsel's  knowledge and
               information, no stop order suspending the effectiveness of the
               Registration Statement has  been issued under the 1933  Act or
               proceedings   therefor   initiated   or   threatened  by   the
               Commission.

                   (ix)  Neither  the Indenture nor  the Trust Agreement  are
               required to  be qualified  under the  Trust  Indenture Act  of
               1939, as amended.

                    (x)  To  the best of such counsel's  knowledge, there are
               no contracts or documents of the Company which are required to
               be filed as exhibits to the Registration Statement pursuant to
               the 1933 Act or the Regulations thereunder which have not been
               so filed.

                   (xi)  The statements  in the Prospectus under the  heading
               "Certain  Federal  Income Tax  Considerations," to  the extent
               that they constitute matters of law  or legal conclusions with
               respect  thereto, have  been  prepared  or  reviewed  by  such
               counsel and are correct in all material respects.

                  (xii)   The Trust  Fund is not  required to register  as an
               "investment company" under the Investment Company Act of 1940,
               as amended.

                 (xiii)  The statements in  the Prospectus under the captions
               "Description   of  the   Notes"   and   "Description  of   the
               Certificates," insofar as such statements purport to summarize
               certain  provisions of the  Securities, the Indenture  and the
               Trust  Agreement, constitute a fair summary of such provisions
               in all material respects.

                  (xiv)  The Registration Statement, as of the date it became
               effective, and the Prospectus,  as of the date thereof  (other
               than,  in  each  case,  the  financial  statements  and  other
               financial,  statistical  and  numerical  information  included
               therein, as to  which no opinion is rendered),  complied as to
               form in  all material  respects with the  requirements of  the
               1933 Act and the Regulations thereunder.

     Such  counsel shall deliver  to you such  additional opinions addressing
the  transfer by the Company to the  Trustee of its right, title and interest
in and  to the Assets and  other property included  in the Trust Fund  on the
Closing Time as may be required by each Rating Agency rating the Securities.

     Such counsel  shall state that  it has participated in  conferences with
officers   and  other   representatives  of   the   Company,  your   counsel,
representatives of  the independent  accountants for the  Company and  you at
which  the contents  of the  Registration Statement  and the  Prospectus were
discussed and, although such counsel is not passing upon and does  not assume
responsibility for,  the factual  accuracy, completeness  or fairness of  the
statements contained in the Registration  Statement or the Prospectus (except
as stated in  paragraphs (xi) and (xiii)  above) and has made  no independent
check  or verification thereof for the  purpose of rendering this opinion, on
the basis of the foregoing (relying as to materiality to a large  extent upon
the  certificates of  officers  and other  representatives  of the  Company),
nothing has come to  their attention that leads such counsel  to believe that
either the  Registration Statement, at the  time it became effective,  or the
Prospectus at the  time the Prospectus was  delivered to you contained  or at
the Closing Time, contains an untrue statement of a material fact or omits to
state a material fact necessary in  order to make the statements therein,  in
light of the circumstances under which they were made, not misleading, except
that  such  counsel need  express  no  view  with  respect to  the  financial
statements, schedules and other financial and statistical data included in or
incorporated by reference into or  omitted from the Registration Statement or
the Prospectus.

     Said counsel may  state that they are  admitted to practice only  in the
State  of New York, that they are not  admitted to the Bar in any other State
and are not experts in the law of any other State and to  the extent that the
foregoing opinions concern the laws of any other State such counsel  may rely
upon the opinion of  counsel satisfactory to the Underwriter  and admitted to
practice in such jurisdiction.  Any  opinions relied upon by such counsel  as
aforesaid  shall be  addressed  to  the Underwriter  and  shall be  delivered
together  with  the opinion  of  such counsel,  which shall  state  that such
counsel believes that their reliance thereon is justified.

               (2)  The  favorable  opinion  of  counsel  to   the  Indenture
          Trustee, dated as of the  applicable Closing Time, addressed to you
          and in form  and scope satisfactory to your counsel,  to the effect
          that:

                    (i)  The  Indenture  Trustee   is  a  New  York   banking
               corporation  with  trust  powers, duly  organized  and validly
               existing in good standing under the  laws of New York, and has
               all  requisite power and authority to enter into the Agreement
               and perform the obligations of Indenture Trustee.

                   (ii)  The  Indenture has  been duly  authorized, executed,
               and delivered  by the  Indenture Trustee  and constitutes  the
               legal, valid, and binding obligation of the Indenture Trustee,
               enforceable  against the Indenture  Trustee in accordance with
               its   terms,  except  as  enforceability  may  be  limited  by
               applicable bankruptcy  and insolvency laws  and other  similar
               laws affecting the enforcement  of creditors' rights generally
               and by general equity principles.

     In rendering such opinion, such counsel may rely, as to matters of fact,
to  the  extent  deemed  proper   and  stated  therein,  on  certificates  of
responsible officers of the Indenture Trustee or public officials.

               (3)  The  favorable opinion of  counsel to the  Owner Trustee,
          dated  as of the  applicable Closing Time, addressed  to you and in
          form and scope satisfactory to your counsel, to the effect that:

                    (i)  The  Owner Trustee  is a  Delaware corporation  with
               trust  powers, duly  organized and  validly  existing in  good
               standing  under the  laws of  Delaware, and has  all requisite
               power and  authority to enter  into the Agreement  and perform
               the obligations of Owner Trustee.

                   (ii)  The  Trust  Agreement   has  been  duly  authorized,
               executed, and delivered  by the Owner Trustee  and constitutes
               the legal, valid, and binding obligation of the Owner Trustee,
               enforceable against the  Owner Trustee in accordance  with its
               terms, except as  enforceability may be limited  by applicable
               bankruptcy  and   insolvency  laws  and   other  similar  laws
               affecting the  enforcement of creditors' rights  generally and
               by general equity principles.

     In rendering such opinion, such counsel may rely, as to matters of fact,
to  the  extent  deemed  proper   and  stated  therein,  on  certificates  of
responsible officers of the Owner Trustee or public officials.

          (c)  At the Closing  Time you shall have received  a certificate of
     an Assistant  Vice President  (or more senior  officer) of  the Company,
     dated as of  such Closing Time, to  the effect that  the representations
     and  warranties of  the  Company contained  in Section  1  are true  and
     correct with the  same force and effect as though such Closing Time were
     a Representation Date.

          (d)  You  shall have  received  from  independent certified  public
     accountants  acceptable to you,  a letter, dated  as of the  date of the
     Terms Agreement, in the form heretofore agreed to.

          (e)  At  the Closing Time,  the Securities shall  have received the
     certificate rating or ratings specified in the Terms Agreement.

          (f)  At the  Closing Time, counsel  for the Underwriter  shall have
     been furnished  with such documents  as they may reasonably  require for
     the purpose of  enabling them to pass upon the issuance  and sale of the
     Securities as herein contemplated and related proceedings or in order to
     evidence the accuracy and completeness of any of the representations and
     warranties,  or  the  fulfillment  of  any  of  the  conditions,  herein
     contained; and all  proceedings taken by the Company  in connection with
     the issuance and sale of the Securities as  herein contemplated shall be
     satisfactory  in  form  and  substance   to  you  and  counsel  for  the
     Underwriter.

     If any condition specified in this Section shall not have been fulfilled
when and  as required to be fulfilled, the  Terms Agreement may be terminated
by you by notice to  the Company at any time at or prior to the Closing Time,
and such  termination shall be  without liability of  any party to  any other
party except as provided in Section 5.

          SECTION 5.  Payment of Expenses.  The Company will pay all expenses
                      -------------------
incident to  the performance of its obligations  under this Agreement and the
Terms Agreement, including without limitation those related to (i) the filing
of the Registration  Statement and all amendments thereto,  (ii) the printing
and delivery  to the Underwriter,  in such  quantities as you  may reasonably
request, of copies of this Agreement, the Terms Agreement, the Memorandum and
any  selling  agreements  and  Underwriter's  questionnaires  and  powers  of
attorney, (iii) the  preparation, issuance and delivery of  the Securities to
the Underwriter, (iv) the fees and disbursements of the Company's counsel and
accountants, (v)  the qualification  of the  Securities under  securities and
Blue Sky laws and the determination of  the eligibility of the Securities for
investment  in accordance  with  the provisions  of  Section 3(f),  including
filing fees, and the fees and disbursements of counsel for the Underwriter in
connection therewith and in  connection with the preparation of  any Blue Sky
Survey and  Legal Investment  Survey, (vi) the  printing and delivery  to the
Underwriter,  in such quantities  as you may  reasonably request, hereinabove
stated,  of copies  of the  Registration  Statement, and  Prospectus and  all
amendments and  Supplements thereto, and  of any  Blue Sky  Survey and  Legal
Investment Survey,  (vii) the  printing and delivery  to the  Underwriter, in
such quantities as you  may reasonably request, of copies of  the Pooling and
Servicing Agreement,  (viii) the fees  charged by investment  rating agencies
for  rating the Securities,  (ix) the fee  and expenses, if  any, incurred in
connection  with the  listing of  the Securities  on any  national securities
exchange, and (x) the fees and expenses of the Trustee  and its counsel.  The
cost of the accountant's comfort letter referred to in Section 3(g)  will not
be an expense of the Company.

     If  a  Terms Agreement  is  terminated  by you  in  accordance  with the
provisions of Section 4 or Section 9(i),  the Company shall reimburse you for
all  reasonable out-of-pocket  expenses, including  the  reasonable fees  and
disbursements of counsel for the Underwriter.

          SECTION 6.  Indemnification.
                      ---------------

          (a)  The   Company  agrees  to  indemnify  and  hold  harmless  the
Underwriter and each  person, if any, who controls the Underwriter within the
meaning of Section 15 of the 1933 Act as follows:

                    (i)  against any  and all loss, liability,  claim, damage
     and expense  whatsoever arising out  of any untrue statement  or alleged
     untrue statement  of  a  material  fact contained  in  the  Registration
     Statement (or  any  amendment  thereto),  or  the  omission  or  alleged
     omission therefrom of  a material fact required to be  stated therein or
     necessary to make  the statements therein not misleading  or arising out
     of any  untrue statement or alleged untrue  statement of a material fact
     contained in any Prospectus (or  any amendment or supplement thereto) or
     the omission or alleged omission  therefrom of a material fact necessary
     in order to  make the statements therein, in light  of the circumstances
     under which they were made, not misleading, unless such untrue statement
     or omission or alleged untrue statement or omission was made in reliance
     upon and in conformity with written information furnished to the Company
     by the Underwriter  expressly for use in the  Registration Statement (or
     any amendment thereto) or any Prospectus (or any amendment or supplement
     thereto);

                   (ii)  against any and  all loss, liability,  claim, damage
     and expense  whatsoever to the  extent of the  aggregate amount paid  in
     settlement  of  any litigation,  or investigation  or proceeding  by any
     governmental agency, or  body, commenced or threatened, or  of any claim
     whatsoever based  upon any  such untrue statement  or omission,  if such
     settlement is effected with the written consent of the Company; and

                  (iii)  against  any and  all expense  whatsoever (including
     the fees and disbursements of counsel chosen by you) reasonably incurred
     in  investigating, preparing  or defending  against  any litigation,  or
     investigation   or  proceeding  by  any  governmental  agency  or  body,
     commenced or  threatened, or  any claim whatsoever  based upon  any such
     untrue statement  or omission, or  any such alleged untrue  statement or
     omission,  to the extent that any such  expense is not paid under (i) or
     (ii) above.

This  indemnity agreement  will  be in  addition to  any liability  which the
Company  may  otherwise   have.    Insofar  as  this   indemnity  may  permit
indemnification for  liabilities under the  1933 Act of  any person who  is a
partner  of the Underwriter entitled to indemnity  hereby or who controls the
Underwriter within the meaning of Section 15 of the 1933 Act and who, at  the
date of this Agreement, is a  director, officer or controlling person of  the
Company,  such indemnity  agreement  is  subject to  the  undertaking of  the
Company in the Registration Statement.

          (b)  The  Underwriter agrees  to indemnify  and  hold harmless  the
Company, each of the Company's directors, each  of the Company's officers who
signed the Registration Statement, and each person, if any,  who controls the
Company within the meaning  of Section 15 of the 1933 Act against any and all
loss,  liability,  claim,  damage  and  expense described  in  the  indemnity
contained in subsection  (a) of this Section, but only with respect to untrue
statements or omissions,  or alleged untrue statements or  omissions, made in
the Registration Statement  (or any amendment thereto) or  any Prospectus (or
any amendment or supplement thereto) in reliance upon and in  conformity with
written information furnished to the Company by the Underwriter expressly for
use  in  the  Registration  Statement  (or  any  amendment  thereto)  or  any
Prospectus  (or  any  amendment  or  supplement  thereto).    This  indemnity
agreement will be  in addition  to any  liability which  the Underwriter  may
otherwise have.

          (c)  Each  indemnified party  shall  give  prompt  notice  to  each
indemnifying  party of any action commenced against  it with respect to which
indemnity may  be sought hereunder but  failure to so notify  an indemnifying
party  shall not relieve  it from any  liability which it  may have otherwise
than on  account of  this  indemnity agreement.   An  indemnifying party  may
participate at its own  expense in the defense of  such action.  In no  event
shall the indemnifying  parties be liable for  the fees and expenses  of more
than  one counsel  for all  indemnified parties  in connection  with any  one
action or separate  but similar or related  actions in the same  jurisdiction
arising out of the same general allegations or circumstances.

          SECTION 7.  Contribution.  In order to provide for just and
                      ------------
equitable  contribution in  circumstances in  which  the indemnity  agreement
provided for  in Section 6 is for any reason  held to be unenforceable by the
indemnified  parties although applicable  in accordance  with its  terms, the
Company on the one hand, and the  Underwriter, on the other, shall contribute
to the  aggregate losses,  liabilities, claims, damages  and expenses  of the
nature contemplated by  said indemnity agreement incurred by  the Company and
the Underwriter in  such proportions that the Underwriter  is responsible for
that portion represented by the  underwriting compensation earned by it bears
to the  initial public  offering price  or prices  and the  Company shall  be
responsible  for the  balance; provided,  however, that  no person  guilty of
fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933
Act) shall be entitled to contribution from  any person who was not guilty of
such  fraudulent misrepresentation.    For  purposes  of this  Section,  each
person, if any, who controls the Underwriter within the meaning of Section 15
of the 1933 Act shall have the same rights to contribution as the Underwriter
and  each director of the Company, such officer of the Company who signed the
Registration Statement,  and each  person, if any,  who controls  the Company
within the meaning of  Section 15 of the 1933 Act shall  have the same rights
to contribution as the Company.

          SECTION 8.  Representations, Warranties, and Agreements to Survive
                      ------------------------------------------------------
Delivery.  All representations, warranties and agreements contained in this
- --------
Agreement, or contained in certificates  of officers of the Company submitted
pursuant  hereto,  shall remain  operative  and  in  full force  and  effect,
regardless of any termination of this Agreement, or any investigation made by
or on  behalf of the Underwriter or  controlling person thereof, or  by or on
behalf of  the Company and  shall survive delivery  of any Securities  to the
Underwriter.

          SECTION 9.  Termination of Agreement.  You may terminate the Terms
                      ------------------------
Agreement, immediately upon notice to the Company, at any time at or prior to
the Closing Time (i) if there has been, since the date of the Terms Agreement
or since the respective dates as of which information is given in  the Regis-
tration Statement  or Prospectus any  change, or any development  involving a
prospective change,  in or affecting  the condition, financial  or otherwise,
earnings, affairs  or business of the Company, whether  or not arising in the
ordinary course of  business, which in your judgment  would materially impair
the market for,  or the investment quality of, the Securities to be purchased
pursuant to  the Terms Agreement, or (ii) if  there has occurred any outbreak
of  hostilities  or other  calamity  or crisis  the  effect of  which  on the
financial  markets  of the  United States  is  such as  to make  it,  in your
judgment,  impracticable to market  such Securities or  enforce contracts for
the sale of such Securities,  or (iii) if trading generally on either the New
York Stock  Exchange or the  American Stock  Exchange has been  suspended, or
minimum or maximum prices for trading have been fixed, or maximum  ranges for
prices for securities have  been required, by either of said  exchanges or by
order of the  Commission or any other governmental authority, or if a banking
moratorium has  been declared by either Federal or  New York authorities.  In
the event of any such termination,  (A) the covenants set forth in  Section 3
with respect  to any offering  of such Securities  shall remain in  effect so
long as the Underwriter owns  any such Securities purchased from the  Company
pursuant to the  Terms Agreement and  (B) the covenant  set forth in  Section
3(c), the  provisions of  Section 5,  the  indemnity agreement  set forth  in
Section  6, the  contribution provisions  set  forth in  Section  7, and  the
provisions of Section 8 and 13 shall remain in effect.

          SECTION 10.  Notices.  All notices and other communications
                       -------
hereunder shall be in writing and shall be deemed to have been duly given  if
mailed or transmitted by  any standard form of telecommunication.  Notices to
the  Underwriter shall be  directed to you  at the  address set forth  on the
first page  hereof, attention Syndicate  Department.  Notices to  the Company
shall  be directed  to ML Asset  Backed Corporation  250 Vesey  Street, World
Financial  Center - North Tower,  10th Floor, New  York, New York 10281-1310,
attention of the Secretary, with a copy to the Treasurer.

          SECTION 11.  Parties.  This Agreement shall inure to the benefit
                       -------
of and  be binding upon  you and the  Company and  the Terms Agreement  shall
inure to the benefit of and be  binding upon the Company and the  Underwriter
and  their respective  successors.   Nothing expressed  or mentioned  in this
Agreement or the  Terms Agreement is intended  or shall be construed  to give
any person, firm or corporation, other than the parties hereto or thereto and
their  respective successors  and  the controlling  person  and officers  and
directors referred to in Sections  6 and 7 and  their heirs and legal  repre-
sentatives  any legal  or equitable  right,  remedy or  claim  under or  with
respect to this Agreement or the  Terms Agreement or any provision herein  or
therein contained.  This Agreement and the Terms Agreement and all conditions
and  provisions  hereof  or thereof  are  intended  to be  for  the  sole and
exclusive benefit  of the parties  and their respective successors  and their
heirs and  legal representative (to the  extent of their  rights as specified
herein  and  therein)  and  for the  benefit  of  no  other  person, firm  or
corporation.  No purchaser of Securities from the Underwriter shall be deemed
to be a successor by reason merely of such purchase.

          SECTION 12.  Governing Law and Time.  This Agreement and the Terms
                       ----------------------
Agreement shall be governed  by the laws of the State of New York.  Specified
times of day refer to New York City time.

          SECTION 13.  Counterparts.  This Agreement and the Terms Agreement
                       ------------
may  be executed in counterparts, each of  which shall constitute an original
of any party  whose signature appears on it, and all  of which shall together
constitute a single instrument.

                                 *    *    *

     If  the  foregoing is  in  accordance  with  your understanding  of  our
agreement, please sign and return to us  a counterpart hereof, whereupon this
instrument  along  with  all counterparts  will  become  a  binding agreement
between you and the Company in accordance with its terms.

                         Very truly yours,

                         ML ASSET BACKED CORPORATION




                         By
                           -----------------------------------------------
                         Name:  
                         Title: 


CONFIRMED AND ACCEPTED, as of
the date first above written:

MERRILL LYNCH & CO.,
MERRILL LYNCH, PIERCE, FENNER & SMITH
            INCORPORATED



By____________________________
Name:  
Title: 




                         ML ASSET BACKED CORPORATION
                                    ASSET
                              BACKED SECURITIES


                               TERMS AGREEMENT
                              ---------------

                                                 Dated:  ______________, 199_

To:       ML Asset Backed Corporation, as depositor under the Trust Agreement
          to be dated as of _____________, 199_ (the "Agreement").

Re:       Underwriting Agreement dated _____________, 199_.


Series Designation:      ML Asset Backed Corporation,
- ------------------
                              Asset Backed Securities, Series 199_-_.


Terms of the Notes and Underwriting Compensation:
- ------------------------------------------------


<TABLE>
<CAPTION>
Class              Original                Pass-Through             Price to
- -----              Principal                   Rate                  Public 
                    Amount                 ------------             --------
                   ---------
<S>             <C>                           <C>                    <C>
 __              $ __________                  ___%**                 ***
 __              $ __________                  ___%                   ***
 __              $ __________                  ___%                   ***



</TABLE>


Terms of the Certificates and Underwriting Compensation:
- -------------------------------------------------------



<TABLE>
<CAPTION>
Class              Original                Pass-Through             Price to
- -----              Principal                   Rate                  Public 
                    Amount                 ------------             --------
                  ---------
<S>             <C>                           <C>                    <C>
 __              $ __________                  ___%**                 ***
 __              $ __________                  ___%                   ***
 __              $ __________                  ___%                   ***




</TABLE>


                               
Note                     [Rating             [Rating        [Rating   
Rating                   Agency]             Agency]        Agency]
______                   _______             _______        -------

Class __                   __                   __             __
Class __                   __                   __             __
Class __                   __                   __             __


                                    
Certificate              (Rating             (Rating        (Rating
Rating                   Agency)             Agency)        Agency)
- -----------              -------             -------        -------

Class __                   __                  __              __
Class __                   __                  __              __
Class __                   __                  __              __


Assets
- ------

     As described in the Prospectus.


Credit Enhancement:
- ------------------

[      ]


Cut-off Date:
- ------------

     _____________, 199_.


Distribution Date:
- -----------------

[       ]

Purchase Price:
- --------------

     The purchase price payable by the Underwriter for the Offered Notes and
the Offered Certificates is a percentage of the principal amount of such
Class, as follows:


<TABLE>
<CAPTION>
                                 Aggregate Original               Percentage
                                      Principal                       of
Class of Notes                         Amount                      Principal
- --------------                   ------------------               ----------
<S>                                 <C>                          <C>
      __                             $ _________                  _______%   *
      __                             $ _________                         %    
      __                             $ _________                         %    

</TABLE>



<TABLE>
<CAPTION>
                                  Aggregate Original               Percentage
   Class of                            Principal                       of
 Certificates                           Amount                      Principal
 ------------                     ------------------               ----------
<S>                                  <C>                          <C>
      __                              $ _________                  _______%   *
      __                              $ _________                         %    
      __                              $ _________                         %    

</TABLE>


     * The Offered Notes and the Offered Certificates are being offered by
     the Underwriter from time to time in negotiated transactions or
     otherwise at varying prices to be determined, in each case, at the time
     of sale.

     The undersigned represents and agrees that (i) it has not offered or
sold and, prior to the expiration of the period of six months from the
Closing Date referred to below, will not offer or sell any Offered Notes or
Offered Certificates to persons in the United Kingdom, except to persons
whose ordinary activities involve them in acquiring, holding, managing or
disposing of investments (as principal or agent) for the purposes of their
businesses or otherwise in circumstances that have not resulted and will not
result in an offer to the public in the United Kingdom within the meaning of
the Public Offers of Securities Regulation 1995; (ii) it has complied and
will comply with all applicable provisions of the Financial Services Act 1986
with respect to anything done by it in relation to the Offered Certificates
in, from or otherwise involving the United Kingdom; and (iii) it has only
issued or passed on and will only issue or pass on in the United Kingdom any
documents received by it in connection with the issue of the Offered Notes or
Offered Certificates to a person who is of a kind described in Article 11(3)
of the Financial Services Act 1986 (Investment Advertisements)(Exemptions)
Order 1995, or is a person to whom such document may otherwise lawfully be
issued or passed on.
                                *     *     *


Closing Date and Location:
- -------------------------

     ______________, 199_ at the offices of Brown & Wood LLP, One World
Trade Center, New York, New York 10048.


                              MERRILL LYNCH & CO.,
                              MERRILL LYNCH, PIERCE, FENNER & SMITH
                                          INCORPORATED



                              By:_____________________________
                              Name:  
                              Title: 
ACCEPTED:

ML ASSET BACKED CORPORATION



By:__________________________
Name:  
Title: 



                                                                  Exhibit 3.1

THE CORPORATION TRUST COMPANY                                          (LOGO)

                                        Associated with CT Corporation System

CORPORATION TRUST CENTER
1209 ORANGE STREET                                           MAILING ADDRESS:
WILMINGTON, DEL. 19801                                           P.0. BOX 631
(302) 658-7581                                        WILMINGTON, DEL.  19899

RE:  ML ASSET BACKED CORPORATION

     CORPORATE LAW DEPARTMENT
     MERRILL LYNCH & CO., INC.
     WORLD HEADQUARTERS-NORTH TOWER
     WORLD FINANCIAL CENTER
     NEW YORK, NEW YORK 10281-1222
     ATT: GARY C. DOLAN, VICE PRESIDENT & ATTORNEY

     Attached for the permanent records of this corporation, is the certified
recorded copy of your document, which has  just been released by the Recorder
of Deeds.

                                         THE CORPORATION TRUST COMPANY


                                         /s/ George J. Coyle
                                         George J. Coyle
                                         Assistant Vice President

Enclosure

                              STATE OF DELAWARE

                                    (LOGO)

                         Office of Secretary of State

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

          I, MICHAEL HARKINS, SECRETARY OF STATE OF THE STATE OF DELAWARE DO
     HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE
     CERTIFICATE OF AMENDMENT BEFORE PAYMENT FOR STOCK OF ML ASSET BACKED
     CORPORATION FILED IN THIS OFFICE ON THE TWENTY-FOURTH DAY OF SEPTEMBER,
     A.D. 1987, AT 10 O'CLOCK A.M.

                               | | | | | | | |


(LOGO)                                    /s/ Michael Harkins
                                          -----------------------------------
                                          Michael Harkins, Secretary of State

877267058                                 AUTHENTICATION: 1413501

                                          DATE:  09/25/1987

                           CERTIFICATE OF AMENDMENT

                                      OF

                         CERTIFICATE OF INCORPORATION

                                      OF

                         ML ASSET BACKED CORPORATION

     ML ASSET BACKED CORPORATION, a corporation organized and existing under
the laws of the State of Delaware, DOES HEREBY CERTIFY:

     First: That the sole incorporator of the Corporation, on September 23,
1987, adopted a resolution proposing and declaring advisable an amendment to
the Certificate of Incorporation of the Corporation.  Article VI of the
Certificate of Incorporation, as proposed to be amended by such resolution,
is as follows:

     The Corporation will conduct its affairs in the following manner: (1)
the Corporation's assets will not be commingled with those of any direct or
ultimate parent of the Corporation; (2) the Corporation will maintain
separate corporate records and books of account from those of any direct or
ultimate parent of the Corporation; (3) prior to issuing and selling any
bonds, notes, or other evidences of indebtedness, or acting as settler or
depositor of trusts, at least one director and executive officer (or one
individual serving in both capacities) of the Corporation will not be a
director, officer or employee of any person owning beneficially, directly or
indirectly, more than 10% of the outstanding stock of the Corporation, or a
director, officer or employee of any of such owner's parent, subsidiaries or
affiliates other than the Corporation.

     Second: That the Corporation has not received any payment for any of its
stock.

     Third: That the foregoing amendment has been duly adopted in accordance
with the provisions of Section 241 of the General Corporation Law of the
State of Delaware.

     IN WITNESS WHEREOF, the Corporation has caused this certificate to be
signed by its sole incorporator this 23rd day of September, 1987.

                                             ML ASSET BACKED CORPORATION


                                             By: /s/ Gary C. Dolan
                                                -----------------------------
                                                Gary C. Dolan
                                                Sole Incorporator

0301C

                              STATE OF DELAWARE

                                    (LOGO)

                         OFFICE OF SECRETARY OF STATE

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

          I, MICHAEL HARKINS, SECRETARY OF STATE OF THE STATE OF DELAWARE DO
     HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE
     CERTIFICATE OF INCORPORATION OF ML ASSET BACKED CORPORATION FILED IN
     THIS OFFICE ON THE TWENTY-SECOND DAY OF SEPTEMBER, A.D. 1987, AT 10
     O'CLOCK A.M.

                               | | | | | | | | 

(LOGO)

                                          /s/ Michael Harkins
                                          -----------------------------------
                                          Michael Harkins, Secretary of State

                                          AUTHENTICATION:  1410478

                                          DATE:  09/24/1987

727265014

                         CERTIFICATE OF INCORPORATION
                                      OF
                         ML ASSET BACKED CORPORATION
                                   _______

                                  ARTICLE I

                                     Name

     The name of the Corporation is ML Asset Backed Corporation

                                  ARTICLE II

                    Registered Office and Registered Agent

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

                                 ARTICLE III

                              Corporate Purposes

     The purpose of the Corporation is to engage solely in the following
activities: (a) issuing, selling, authorizing, and delivering bonds, notes,
and other evidences of indebtedness, (b) acting as settlor or depositor of
trusts formed to issue notes or to issue participation certificates that are
secured or collateralized by (1) receivables (the "Receivables") including
without limitation, automobile installment sale contracts, automobile leases,
equipment leases, revolving credit card accounts, truck receivables,
recreational vehicle loans, manufactured housing loans, student loans, and
other receivables, (2) pass-through certificates (the "Pass-Through
Certificates") evidencing a fractional undivided ownership interest in one or
more trusts or in one or more pools of Receivables, (3) bonds, notes and
other evidences of indebtedness (the "Notes") secured or collateralized by
one or more pools of Receivables, or (4) any combination of Receivables,
Notes and Pass-Through Certificates, (c) acquiring, owning, holding, selling,
assigning, pledging and otherwise dealing with the Receivables and related
insurance policies and agreements, including agreements with automobile
dealers and other originators or servicers of Receivables; (d) authorizing,
issuing, selling and delivering indebtedness that is completely subordinated
to the Notes and Pass-Through Certificates; and (e) engaging in any activity
and exercising any powers permitted to corporations under the laws of the
State of Delaware that are incident to the foregoing and necessary or
convenient to accomplish the foregoing.

                                  ARTICLE IV

                              Authorized Shares

     Section 1.  Shares Authorized.  The total number of shares of all
                 -----------------
classes of capital stock that the Corporation is authorized to issue is one
thousand (1,000) shares of Common Stock, par value ten dollars ($10.00) per
share ("Common Stock").

     Section 2.   Increase or Decrease in Amount of Authorized Shares.
                  ---------------------------------------------------
The number of authorized shares of any class or classes of capital stock of
the Corporation may be increased or decreased by an amendment to this
Certificate of Incorporation authorized by the affirmative vote of the
holders of a majority of the shares of the Common Stock outstanding and
entitled to vote thereon.

     Section 3.  Shares Entitled to more or Less than One Vote.  If, on
                 ---------------------------------------------
any matter, any class or series of the Corporation's capital stock shall be
entitled to more or less than one vote for any share, every reference in this
Certificate of Incorporation and in any relevant provision of law to a
majority or other proportion of stock shall refer to such majority or other
proportion of the votes of such stock.

                                  ARTICLE V

                             Corporate Existence

     The Corporation is to have perpetual existence.

                                  ARTICLE VI

                          THE CORPORATION GENERALLY

     The Corporation will conduct its affairs in the following manner: (1)
the Corporation's assets will not be commingled with those of any direct or
ultimate parent of the Corporation; (2) the Corporation will maintain
separate corporate records and books of account from those of any direct or
ultimate parent of the Corporation; (3) at least one director and executive
officer (or one individual serving in both capacities) of the Corporation
will not be a director, officer or employee of any person owning
beneficially, directly or indirectly, more than 10% of the outstanding stock
of the Corporation or a director, officer or employee of any of such owner's
parent, subsidiaries of affiliates other than the Corporation.

                                 ARTICLE VII

                         Powers of Board of Directors

     In furtherance and not in limitation of the powers conferred by statute,
the Board of Directors of the Corporation is expressly authorized:

          (a)  To make, alter, amend or repeal the By-Laws, except as
otherwise expressly provided in any By-Law made by the holders of the capital
stock of the Corporation entitled to vote thereon.  Any By-Law may be
altered, amended or repealed by the holders of the capital stock of the
Corporation entitled to vote thereon at any annual meeting or at any special
meeting called for that purpose.

          (b)  To authorize and cause to be executed mortgages and liens upon
the real and personal property of the Corporation.

          (c)  To determine the use and disposition of any surplus and net
profits of the Corporation, including the determination of the amount of
working capital required, to set apart out of any of the funds of the
Corporation, whether or not available for dividends, a reserve or reserves
for any proper purpose and to abolish any such reserve in the manner in which
it was created.

          (d)  To designate, by resolution passed by a majority of the whole
Board of Directors, one or more committees, each committee to consist of two
or more directors of the Corporation, which, to the extent provided in the
resolution designating the committee or in the By-Laws of the Corporation,
shall, subject to the limitations prescribed by law, have and may exercise
all the powers and authority of the Board of Directors in the management of
the business and affairs of the Corporation and may authorize the seal of the
Corporation to be affixed to all papers that may require it.  Such committee
or committees shall have such name or names as may be provided in the By-Laws
of the Corporation or as may be determined from time to time by resolution
adopted by the Board of Directors.

          (e)  To adopt such pension, retirement, deferred compensation or
other employee benefit plans or provisions as may, from time to time, be
approved by it, providing for pensions, retirement income, deferred
compensation or other benefits for officers or employees of the Corporation
and of any corporation that is a subsidiary of the Corporation, or any of
them, in consideration for or in recognition of the services rendered by such
officers or employees or as an inducement to future efforts.  No such plan or
provision, which is not at the time of adoption unreasonable or unfair, shall
be invalidated or in any way affected because any director shall be a
beneficiary thereunder or shall vote for any plan or provision under which he
may benefit.

          (f)  To exercise, in addition to the powers and authorities
hereinbefore or by law conferred upon it, any such powers and authorities and
do all such acts and things as may be exercised or done by the Corporation,
subject, nevertheless, to the provisions of the laws of the State of Delaware
and of the Certificate of Incorporation and of the By-Laws of the
Corporation.

                                 ARTICLE VIII

             LIMITATION OF DIRECTORS' LIABILITY; INDEMNIFICATION
                                BY CORPORATION

     SECTION 1.  Limitation of Directors' Liability.  (a)  No director of
                 ----------------------------------
the Corporation shall be personally liable to the Corporation or its
stockholders for monetary damages for breach of fiduciary duty as a director,
except, to the extent provided by applicable law, for liability (i) for
breach of the director's duty of loyalty to the Corporation or its
stockholders, (ii) for acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law, (iii) pursuant to
Section 174 of the Delaware General Corporation Law or (iv) for any
transaction from which the director derived an improper personal benefit.  If
the Delaware General Corporation Law is hereafter amended to authorize
corporate action further limiting or eliminating the personal liability of
directors, then the liability of each director of the Corporation shall be
limited or eliminated to the full extent permitted by the Delaware General
Corporation Law as so amended from time to time.

     (b)  Neither the amendment nor repeal of this Section 1, nor the
adoption of any provision of the Certificate of Incorporation inconsistent
with this Section 1, shall eliminate or reduce the effect of this Section 1,
in respect of any matter occurring, or any cause of action, suit or claim
that, but for this Section 1, would accrue or arise, prior to such amendment,
repeal or adoption of an inconsistent provision.

     SECTION 2.  Indemnification by Corporation.  (a) The Corporation
                 ------------------------------
shall indemnify any person who is or was a director or officer of the
Corporation, with respect to actions taken or omitted by such person in any
capacity in which such person serves the Corporation, to the full extent
authorized or permitted by law, as now or hereafter in effect, and such right
to indemnification shall continue as to a person who has ceased to be a
director or officer, as the case may be, and shall inure to the benefit of
such person's heirs, executors and personal and legal representatives;
provided, however, that, except for proceedings to enforce rights to
- --------  -------
indemnification, the Corporation shall not be obligated to indemnify any
person in connection with a proceeding (or part thereof) initiated by such,
person unless such proceeding (or part thereof) was authorized in advance, or
unanimously consented to, by the Board of Directors of the Corporation.

     (b)  Directors and officers of the Corporation shall have the right to
be paid by the Corporation expenses incurred in defending or otherwise
participating in any proceeding in advance of its final disposition.

     (c)  The Corporation may, to the extent authorized from time to time by
the Board of Directors, provide rights to indemnification and to the
advancement of expenses to employees and agents of the Corporation.

     (d)  The rights to indemnification and to the advancement of expenses
conferred in this Section 2 shall not be exclusive of any other right that
any person may have or hereafter acquire under this Certificate of
Incorporation, the by-laws, any statute, agreement, vote of stockholders or
disinterested directors, or otherwise.

     (e)  Any repeal or modification of this Section 2 by the stockholders of
the Corporation shall not adversely affect any rights to indemnification and
to advancement of expenses that any person may have at the time of such
repeal or modification with respect to any acts or omissions occurring prior
to such repeal or modification.

                                  ARTICLE IX

     Reservation of Right to Amend Certificate of Incorporation

     The Corporation reserves the right to amend, alter, change or repeal any
provisions contained in this Certificate of Incorporation in the manner now
or hereafter prescribed by law, and all the provisions of this Certificate of
Incorporation and all rights and powers conferred in this Certificate of
Incorporation on stockholders, directors and officers are subject to this
reserved power.

                                  ARTICLE X

     The name and mailing address of the incorporator is Gary C.  Dolan, 250
Vesey Street, World Financial Center, New York, New York 10281-1218.

     For the purpose of forming a corporation pursuant to the General
Corporation Law of the State of Delaware, the undersigned hereby declares and
certifies that the facts herein stated are true; and accordingly has hereunto
set his hand this 17th day of September, 1987.

                                                _____________________________
                                                Gary C. Dolan 
                                                Incorporator



                                                               Exhibit 3.2

                                   BY-LAWS
                                      OF
                         ML ASSET BACKED CORPORATION

                                  ARTICLE I.

                                   OFFICES

     ML Asset Backed Corporation (hereinafter called the "Corporation") may
establish or discontinue, from time to time, such offices and places of
business within or without the State of Delaware as the Board of Directors
may deem proper for the conduct of the Corporation's business.

                                 ARTICLE II.

                           MEETINGS OF STOCKHOLDERS

     Section 1.  Annual Meeting.  The annual meeting of the holders of
                 --------------
shares of such class or series of stock as are entitled to notice thereof and
to vote thereat pursuant to the provisions of the Certificate of
Incorporation (hereinafter called "Annual Meeting of Stockholders") for the
purpose of electing directors and transacting such other business as may come
before it shall be held in each year at such time, on such day and at such
place, within or without the State of Delaware, as shall be designated by the
Board of Directors.

     Section 2.  Special Meetings.  In addition to such special meetings
                 ----------------
as are provided for by law or by the Certificate of Incorporation, special
meetings of the holders of any class or series or of all classes or series of
the Corporation's stock may be called at any time by the Board of Directors
and may be held at such time, on such day and at such place, within or
without the State of Delaware, as shall be designated by the Board of
Directors.

     Section 3.  Notice of Meetings.  Except as otherwise provided by law,
                 ------------------
notice of each meeting of stockholders shall be given either by delivering a
notice personally or mailing a notice to each stockholder of record entitled
to vote thereat.  If mailed, the notice shall be directed to the stockholder
in a postage-prepaid envelope at his address as it appears on the stock books
of the Corporation unless, prior to the time of mailing, he shall have filed
with the Secretary a written request that notices intended for him be mailed
to some other address, in which case it shall be mailed to the address
designated in such request.  Notice of each meeting of stockholders shall be
in such form as is approved by the Board of Directors or the Secretary, as
the case may be, and shall state the purpose or purposes for which the
meeting is called, the time when and the place where it is to be held, and
shall be delivered personally or mailed not more than fifty (50) days and not
fewer than ten (10) days before the day of the meeting.  Except as otherwise
provided by law, the business that may be transacted at any such meeting of
stockholders shall consist of and be limited to the purpose or purposes so
stated in such notice.

     Section 4.  Waiver of Notice.  Anything herein contained to the
                 ----------------
contrary notwithstanding, notice of any meeting of stockholders shall not be
required as to any stockholder who shall attend and participate in the
business transacted at such meeting in person or by proxy, or who shall, or
whose proxy or attorney duly authorized shall, sign a written waiver thereof,
whether before or after the time stated therein.  Attendance of a person at a
meeting of stockholders shall constitute a waiver of notice of such meeting,
except when the person attends such meeting for the purpose of objecting, at
the beginning of the meeting, to the transaction of any business because the
meeting is not lawfully called or convened.

     Section 5.  Organization.  The Chairman of the Board shall act as
                 ------------
chairman at all meetings of stockholders at which he is present, and as such
chairman shall call such meetings of stockholders to order and preside
thereat.  If the Chairman of the Board shall be absent from any meeting of
stockholders, the duties otherwise provided in this Section 5 of Article II
to be performed by him at such meeting shall be performed at such meeting by
the officer prescribed by Section 6 of Article V.  The Secretary of the
Corporation shall act as secretary at all meetings of the stockholders, but
in his absence the chairman of the meeting may appoint any person present to
act as secretary of the meeting.

     Section 6.  Judges.  All votes by ballot at any meeting of
                 ------
stockholders shall be conducted by two judges who shall, except as otherwise
provided by law, be appointed for the purpose by  the chairman of the
meeting.  The judges shall decide upon the   qualifications of voters, count
the votes and declare the result.

     Section 7.  Stockholders Entitled to Vote.  The Board of Directors
                 -----------------------------
may fix a date not more than fifty (50) days nor less  than ten (10) days
prior to the date of any meeting of stockholders, or prior to the last day on
which the consent or dissent of stockholders may be effectively expressed for
any purpose without a meeting, as a record date for the determination of the
stockholders entitled to notice of, and to vote at, such meeting and any
adjournment thereof, or to give such consent or express such dissent, and in
such case such stockholders and only such stockholders as shall be
stockholders of record on the date so fixed shall be entitled to notice of,
and to vote at, such meeting and any adjournment thereof, or to give such
consent or express such dissent, as the case may be, notwithstanding any
transfer of any stock on the books of the Corporation after any such record
date fixed as aforesaid.  The Secretary shall prepare and make or cause to be
prepared and made, at least ten (10) days before every meeting of
stockholders, a complete list of the stockholders entitled to vote at such
meeting, arranged in alphabetical order and showing the address of each such
stockholder and the number of shares registered in the name of each such
stockholder.  Such list shall be open to the examination of any stockholder,
for any purpose germane to the meeting, during ordinary business hours, for a
period of at least ten (10) days prior to the meeting, either at a place,
specified in the notice of the meeting, within the city where the meeting is
to be held, or, if not so specified, at the place where the meeting is to be
held.  Such list shall be produced and kept at the time and place of the
meeting during the whole time thereof, and subject to the inspection of any
stockholder who may be present.

     Section 8.  Quorum and Adjournment of Meetings.  Except as otherwise
                 ----------------------------------
provided by law or by the Certificate of Incorporation, the holders of a
majority of the shares of stock entitled to vote at the meeting present in
person or by proxy without regard to class or series shall constitute a
quorum at all meetings of the stockholders.  In the absence of a quorum, the
holders of a majority of such shares of stock present in person or by proxy
may adjourn any meeting, from time to time, until a quorum shall be present. 
At any such adjourned meeting at which a quorum may be present, any business
may be transacted that might have been transacted at the meeting as
originally called.  No notice of any adjourned meeting need be given other
than by announcement at the meeting that is being adjourned, provided that if
the adjournment is for more than thirty (30) days, or if after the
adjournment a new record date is fixed for the adjourned meeting, then a
notice of the adjourned meeting shall be given to each stockholder of record
entitled to vote at the meeting.

     Section 9.  Order of Business.  The order of business at all meetings
                 -----------------
of stockholders shall be as determined by the chairman of the meeting or as
is otherwise determined by the vote of the holders of a majority of the
shares of stock present in person or by proxy and entitled to vote without
regard to class or series at the meeting.

     Section 10.  Vote of Stockholders.  Except as otherwise permitted by
                  --------------------
law or by the Certificate of Incorporation or the By-Laws, all action by
stockholders shall be taken at a stockholders' meeting.  Every stockholder of
record, as determined pursuant to Section 7 of this Article II, and who is
entitled to vote, shall be entitled at every meeting of the stockholders to
one vote for every share of stock standing in his name on the books of the
Corporation, except as otherwise expressly provided in the Certificate of
Incorporation with respect to any class or series of the Corporation's
capital stock.  Every stockholder entitled to vote shall have the right to
vote in person or by proxy duly appointed by an instrument in writing,
subscribed by such stockholder and executed not more than three (3) years
prior to the meeting, unless the instrument provides for a longer period. 
The attendance at any meeting of stockholders of a stockholder who may
theretofore have given a proxy shall not have the effect of rescinding such
proxy unless such stockholder shall in writing so notify the secretary of the
meeting prior to the voting of the proxy.  Election of directors shall be by
ballot but, unless otherwise provided by law, no vote on any question upon
which a vote of the stockholders may be taken need be by ballot unless the
chairman of the meeting shall determine that it shall be by ballot or the
holders of a majority of the shares of stock present in person or by proxy
and entitled to participate in such vote shall so demand.  In a vote by
ballot each ballot shall state the number of shares voted and the name of the
stockholder or proxy voting.  Except as otherwise provided by law, by the
Certificate of Incorporation or by Section 14 of Article III, all elections
of directors and all questions shall be decided by the vote of the holders of
a majority of the shares of stock present in person or by proxy at the
meeting and entitled to vote in the election or on the question.

     Section 11.  Action Without a meeting.  Except as otherwise provided
                  ------------------------
by law or by the Certificate of Incorporation, any action required to be
taken, or which may be taken, at any meeting of stockholders may be taken
without a meeting, without prior notice and without a vote, if a consent in
writing, setting forth the action so taken, shall be signed by the holders of
shares of outstanding stock having not less than the minimum number of votes
that would be necessary to authorize or take such action at a meeting at
which all shares of stock entitled to vote thereon were present and voted;
provided, that prompt notice of the taking of corporate action without a
meeting by less than unanimous written consent shall be given to those
stockholders who have not consented in writing.

     Section 12.  Attendance at Stockholders' Meetings.  Except as
                  ------------------------------------
otherwise provided by the Certificate of Incorporation or the By-Laws, any
stockholder of the Corporation shall be entitled to attend any meeting of
stockholders of the Corporation regardless of whether such stockholder shall
be entitled to vote any shares thereat or to have received notice thereof.

                                 ARTICLE III.

                              BOARD OF DIRECTORS

     Section 1.  Election and Term.  Except as otherwise provided by law
                 -----------------
or by the Certificate of Incorporation, and subject to the provisions of
Sections 2, 13, 14 and 15 of this Article III, directors shall be elected at
the Annual Meeting of Stockholders to serve until the next annual meeting of
stockholders and until their successors are elected and qualify or until
their earlier resignation or removal.

     Section 2.  Qualification.  Acceptance of the office of director may
                 -------------
be expressed orally or in writing.  The Board of Directors or the
stockholders may fix, from time to time, such qualifications, if any, for
election as a director or the continued holding of such office as they may
deem appropriate in view of the Corporation's business.  Whenever any
director of the Corporation ceases to be an employee of the Corporation and
of all corporations that control or are under common control with the
Corporation, he shall thereupon also cease to be a director of the
Corporation without any further action on his part or on the part of the
Board of Directors or the Chairman of the Board.

     Section 3.  Number.  The number of directors may be fixed from time
                 ------
to time by resolution of the Board of Directors or by action of the
stockholders but shall not be less than one nor more than twenty.

     Section 4.  General Powers.  The business, properties and affairs of the
                 --------------
Corporation shall be managed by or under the direction of the Board of
Directors, which, without limiting the generality of the foregoing, shall
have power to elect and appoint officers of the Corporation, to appoint and
direct agents, to grant general or limited authority to officers, employees
and agents of the Corporation to make, execute and deliver contracts and
other instruments and documents in the name and on behalf of the Corporation
and over its seal, without specific authority in each case, and to appoint
committees of the Board of Directors in addition to those provided for in
Article IV hereof, the membership of which may consist of either one or more
directors and one or more persons who are not directors or two or more
persons who are not directors, and which may advise the Board of Directors
with respect to any matters relating to the conduct of the Corporation's
business.  The Board of Directors may designate one or more directors as
alternate members of any committee, including those provided for in Article
IV hereof, who may replace any absent or disqualified member at any meeting
of the committee.  In addition, the Board of Directors may exercise all the
powers of the Corporation and do all lawful acts and things that are not
reserved to the stockholders by law or by the Certificate of Incorporation.

     Section 5.  Place of Meetings.  Meetings of the Board of Directors
                 -----------------
may be held at any place, within or without the State of Delaware, from time
to time designated by the Board of Directors.

     Section 6.  Organization Meeting.  A newly elected Board of Directors
                 --------------------
shall meet and organize, and also may transact any other business that might
be transacted at a regular meeting thereof, as soon as practicable after each
Annual Meeting of Stockholders, at the place at which such meeting of
stockholders took place, without notice of such meeting, provided a majority
of the whole Board of Directors is present.  If such a majority is not
present, such organization meeting may be held at any other time or place
that may be specified in a notice given in the manner provided in Section 8
of this Article III for special meetings of the Board of Directors, or in a
waiver of notice thereof.

     Section 7.  Regular Meetings.  Regular meetings of the Board of
                 ----------------
Directors shall be held at such times as may be determined by resolution of
the Board of Directors and no notice shall be required for any regular
meeting.  Except as otherwise provided by law, any business may be transacted
at any regular meeting of the Board of Directors.

     Section 8.  Special Meetings; Notice and Waiver of Notice.  Special
                 ---------------------------------------------
meetings of the Board of Directors shall be called by the Secretary on the
request of the Chairman of the Board, or the President, or on the request of
any director stating the purpose or purposes of such meeting.  Notice of a
special meeting shall be in form approved by the director pursuant to whose
request the meeting was called, subject to reasonable control of the
Secretary.  Notices of special meetings shall be mailed to each director,
addressed to him at his residence or usual place of business, not later than
two (2) days before the day on which the meeting is to be held, or shall be
sent to him at such place by telegraph, cable or other form of recorded
communication, or be delivered personally or by telephone, not later than the
day before such day of meeting.  Notice of any meeting of the Board of
Directors or of any committee thereof need not be given to any director if he
shall sign a written waiver thereof either before or after the time stated
therein, or if he shall be present at the meeting and participate in the
business transacted thereat except if a director attends for the purpose of
objecting, at the beginning of the meeting, to the transaction of any
business because the meeting is not lawfully called or convened.  Any meeting
of the Board of Directors or of any committee thereof shall be a legal
meeting without any notice thereof having been given, if all members shall be
present thereat.  Unless limited by law, by the Certificate of Incorporation,
by the By-Laws, or by the terms of the notice thereof, any and all business
may be transacted at any special meeting.

     Section 9.  Organization of Meetings.  The Chairman of Board shall
                 ------------------------
preside at all meetings of the Board of Directors at which he is present.  If
the Chairman of the Board shall be a absent from any meeting of the Board of
Directors, the duties otherwise provided in this Section 9 of Article III to
be performed by him at such meeting shall be performed at such meeting by the
officer prescribed by Section 6 of Article V.  If no such officer is present
at such meeting, one of the directors present shall be chosen by the members
of the Board of Directors present to preside at such meeting.  The Secretary
of the Corporation shall act as the secretary at all meetings of the Board of
Directors and in his absence a temporary secretary shall be appointed by the
chairman of the meeting.

     Section 10.  Quorum and Manner of Acting.  Except as otherwise
                  ---------------------------
provided by Section 6 of this Article III, at every meeting of the Board of
Directors one-third (1/3) of the total number of directors constituting the
whole Board of Directors shall constitute a quorum but in no event shall a
quorum be constituted by less than two (2) directors.  Except as otherwise
provided by law, or by the Certificate of Incorporation, or by Section 15(a)
of this Article III, or by Section 1 of Article IV, or by Section 3 of
Article V, or by Article IX, the act of a majority of the directors present
at any such meeting, at which a quorum is present, shall be the act of the
Board of Directors.  In the absence of a quorum, a majority of the directors
present may adjourn any meeting, from time to time, until a quorum is
present.  No notice of any adjourned meeting need be given other than by
announcement at the meeting that is being adjourned.  Members of the Board of
Directors or any committee thereof may participate in a meeting of the Board
of Directors or of such committee by means of conference telephone or similar
communications equipment by means of which all persons participating in the
meeting can hear each other, and participation by a member of the Board of
Directors in a meeting pursuant to this Section 10 of this Article III shall
constitute his presence in person at such meeting.

     Section 11.  Voting.  On any question on which the Board of Directors
                  ------
shall vote, the names of those voting and their votes shall be entered in the
minutes of the meeting when any member of the Board of Directors so requests
at the time.

     Section 12.  Action without a Meeting.  Except as otherwise provided
                  ------------------------
by law or by the Certificate of Incorporation, any action required or
permitted to be taken at any meeting of the Board of Directors or of any
committee thereof may be taken without a meeting, if prior to such action all
members of the Board of Directors or of such committee, as the case may be,
consent thereto in writing, and the writing or writings are filed with the
minutes of proceedings of the Board of Directors or the committee.

     Section 13.  Resignations.  Any director may resign at any time upon
                  ------------
written notice of resignation to the Corporation.  Any resignation shall be
effective immediately unless a date certain is specified for it to take
effect, in which event it shall be effective upon such date, and acceptance
of any resignation shall not be necessary to make it effective, irrespective
of whether the resignation is tendered subject to such acceptance.

     Section 14.  Removal of Directors.  Any director may be removed,
                  --------------------
either for or without cause, at any time, by action of the holders of record
of a majority of the outstanding shares of stock entitled to vote at an
election of directors, either at a meeting of the holders of such shares or,
whenever permitted by law and the Certificate of Incorporation, without a
meeting by their written consents thereto.

     Section 15.  Filling of Vacancies.  Except as otherwise provided by law
                  --------------------
or the Certificate of Incorporation, in case of any increase in the number
of directors, or of any vacancy in the Board of Directors, including any
prospective vacancy to result from the effectiveness at a future date of a
resignation therefrom, the additional director or directors may be elected,
or, as the case may be, the vacancy or vacancies may be filled, either (a) by
the Board of Directors at any meeting by affirmative vote of a majority of
the remaining directors though the remaining directors be less than the
quorum provided in Section 10 of this Article III, or by a sole remaining
director, or (b) by the holders of capital stock of the Corporation entitled
to vote thereon, either at an Annual Meeting of Stockholders or at a special
meeting of such holders called for that purpose.  The directors so chosen
shall hold office until the next Annual Meeting of Stockholders and until
their successors are elected and qualify or until their earlier removal or
resignation.

                                 ARTICLE IV.

                                  COMMITTEES

     Section 1.  Constitution and Power.  The Board of Directors may, by
                 ----------------------
resolution adopted by affirmative vote of a majority of the whole Board of
Directors, appoint one or more committees of the Board of Directors, which
shall have such powers and duties as the Board of Directors shall properly
determine.  No such committee of the Board of Directors shall be composed of
fewer than two (2) directors.

     Section 2.  Place of Meetings.  Meetings of any committee of the
                 -----------------
Board of Directors may be held at any place, within or without the State of
Delaware, from time to time designated by the Board of Directors or such
committee.

     Section 3.  Meetings; Notice and Waiver of Notice.  Regular meetings
                 -------------------------------------
of any committee of the Board of Directors shall be held at such times as may
be determined by resolution either of the Board of Directors or of such
committee and no notice shall be required for any regular meeting.  Special
meetings of any committee shall be called by the secretary thereof upon
request of any member.  Notice of any special meeting of any committee shall
be in form approved by the Chairman of the Board.  Notices of special
meetings shall be mailed to each member, addressed to him at his residence or
usual place of business, not later than two (2) days before the day on which
the meeting is to be held, or shall be sent to him at such place by
telegraph, cable or any other form of recorded communication, or be delivered
personally or by telephone, not later than the day before such day of
meeting.  Neither the business to be transacted at, nor the purpose of, any
special meeting of any committee, need be specified in any notice or written
waiver of notice unless so required by the Certificate of Incorporation or
the By-Laws.  Notices of any such meeting need not be given to any member of
any committee, however, if waived by him as provided in Section 8 of Article
III, and the provisions of such Section 8 with respect to waiver of notice of
meetings of the Board of Directors shall apply to meetings of any committee
as well.

     Section 4.  Organization of Meetings.  The most senior officer of the
                 ------------------------
corporation present, if any be members of the committee, and, if not, the
director present who has served the longest as a director, except as
otherwise expressly provided in the By-Laws or by the Board of Directors or
the committee, shall preside at all meetings of any committee.  The Secretary
of the Corporation, except as otherwise expressly provided by the Board of
Directors, shall act as secretary at all meetings of any committee and in his
absence a temporary secretary shall be appointed by the chairman of the
meeting.

     Section 5.  Quorum and Manner of Acting.  One third (1/3) of the
                 ---------------------------
members of any committee then in office, but not less than two (2), shall
constitute a quorum for the transaction of business, and the act of a
majority of those present at any meeting at which a quorum is present, shall
be the act of such committee.  In the absence of a quorum, a majority of the
members of any committee present, or, if two or fewer members shall be
present, any member of the committee present or the Secretary, may adjourn
any meeting, from time to time, until a quorum is present.  No notice of any
adjourned meeting need be given other than by announcement at the meeting
that is being  adjourned.  The provisions of Section 10 of Article III with
respect to participation in a meeting of a committee of the Board of
Directors and the provisions of Section 12 of Article III with respect to
action taken by a committee of the Board of Directors without a meeting shall
apply to participation in meetings of and action taken by any committee.

                                  ARTICLE V.

                                 THE OFFICERS

     Section 1.  Officers--Qualifications.  The elected officers of the
                 ------------------------
Corporation shall be a Chairman of the Board and a Secretary and also may
include a President, one or more Executive Vice Presidents, Senior Vice
Presidents, and Vice Presidents, and a Treasurer.  The elected officers shall
be elected by the Board of Directors.  One or more Assistant Vice Presidents,
Assistant Secretaries, Assistant Treasurers, and other officers and agents
may be appointed by the Board of Directors or may be appointed pursuant to
Sections 6 or 7 of this Article V.  Whenever any officer of the Corporation
ceases to be an employee of the Corporation and of all corporations that
control or are under common control with the Corporation, he shall thereupon
also cease to be an officer of the Corporation without any further action on
his part or on the part of the Board of Directors or the Chairman of the
Board.

     Section 2.  Term of Office; Vacancies.  So far as is practicable, all
                 -------------------------
elected officers shall be elected at the organization meeting of the Board of
Directors in each year, and except as otherwise provided in Sections 1, 3 and
4, and subject to the provisions of Section 6 of this Article V, shall hold
office until the organization meeting of the Board of Directors in the next
subsequent year and until their respective successors are elected and
qualify, or until their earlier removal or resignation.  All appointed
officers shall hold office during the pleasure of the Board of Directors and
the President.  If any vacancy shall occur in any office, the Board of
Directors may elect or appoint a successor to fill such vacancy for the
remainder of the term.

     Section 3.  Removal of Elected Officers.  Any elected officer may be
                 ---------------------------
removed at any time, either for or without cause, by affirmative vote of a
majority of the whole Board of Directors, or by the stockholders, at any
regular meeting or at any special meeting called for the purpose.

     Section 4.  Resignations.  Any officer may resign at any time, upon
                 ------------
written notice of resignation to the Corporation.  Any resignation shall be
effective immediately unless a date certain is specified for it to take
effect, in which event it shall be effective upon such date, and acceptance
of any resignation shall not be necessary to make it effective, irrespective
of whether the resignation is tendered subject to such acceptance.

     Section 5.  Officers Holding More Than One Office.  Any officer may
                 -------------------------------------
hold two or more offices the duties of which can be performed concurrently by
the same person.

     Section 6.  The Chairman of the Board.  The Chairman of the Board shall
                 -------------------------
direct, coordinate and control the Corporation's business and activities and
its operating expenses and capital expenditures, and shall have general
authority to exercise all the powers necessary for the chairman of the board
of the Corporation, all in accordance with basis policies established by and
subject to the control of the Board of Directors.  He shall be responsible
for the employment or appointment of employees, agents and officers (except
officers to be elected by the Board of Directors pursuant to Section 1 of
this Article V) as may be required for the conduct of the business and the
attainment of the objectives of the Corporation.  He shall have authority to
suspend or to remove any employee, agent or appointed officer of the
Corporation and to suspend for cause any elected officer of the Corporation
and, in the case of the suspension for cause of any such elected officer, to
recommend to the Board of Directors what further action should be taken.  He
shall have general authority to execute bonds, deeds and contracts in the
name and on behalf of the Corporation.  As provided in Section 5 of Article
II, he shall act as Chairman at all meetings of the stockholders at which he
is present, and, as provided in Section 9 of Article III, he shall preside at
all meetings of the Board of Directors at which he is present.  In the
absence of the Chairman of the Board, his duties shall be performed and his
authority may be exercised by the President, and, in the absence of the
President and the Chairman of the Board, such duties shall be performed and
his authority may be exercised by such officer as may have been designated by
the most senior officer of the Corporation who has made any such designation,
with the right reserved to the Board of Directors to make the designation or
supersede any designation so made.

     Section 7.  The President.  The President shall be the chief executive
                 -------------
officer and the chief operating officer of the Corporation.  He shall implement
the general directives, plans and policies formulated by the Chairman of the
Board pursuant to the By-Laws, in general shall have authority to exercise all
powers delegated to him by the Chairman of the Board and shall establish
operating and administrative plans and policies and direct and coordinate the
Corporation's organizational components, within the scope of the authority
delegated to him by the Board of Directors or the Chairman of the Board.  He
shall have general authority to execute bonds, deeds and contracts in the name
and on behalf of the Corporation and responsibility for the employment or
appointment of such employees, agents and officers (except officers to be
elected by the Board of Directors pursuant to Section 1 of this Article V) as
may be required to carry on the operations of the business.  He shall have
authority to suspend or to remove any employee or agent of the Corporation
(other than officers).  As provided in Section 6 of this Article V, in the
absence of the Chairman of the Board, his duties shall be performed and his
authority may be exercised by the President.  In the absence of the President,
his duties shall be performed and his authority may be exercised by the
Chairman of the Board.  In the absence of the Chairman of the Board and the
President, such duties shall be performed and such authority may be exercised
by such officer as may have been designated by the most senior officer of the
Corporation who has made any such designation, with the right reserved to the
Board of Directors to make the designation or supersede any designation so
made.

     Section 8.  The Executive Vice Presidents.  The several Executive
                 -----------------------------
Vice Presidents, if any, shall perform such duties and may exercise such
authority as may from time to time be conferred upon them by the Board of
Directors, the Chairman of the Board or the President.

     Section 9.  The Senior Vice Presidents.  The several Senior Vice
                 --------------------------
Presidents, if any, shall perform such duties and may exercise such authority
as may from time to time be conferred upon them by the Board of Directors,
the Chairman of the Board, the President, or any Executive Vice President.

     Section 10.  The Vice Presidents.  The several Vice Presidents, if
                  -------------------
any, shall perform such duties and may exercise such authority as may from to
time be conferred upon them by the Board of Directors, the Chairman of the
Board, the President, any Senior Vice President, or any Executive Vice
President.

     Section 11.  The Secretary.  The Secretary shall attend to the giving
                  -------------
of notice of all meetings of stockholders and of the Board of Directors and
committees thereof, and, as provided in Section 5 of Article II, Section 8 of
Article III, and Section 4 of Article IV, shall keep minutes of all
proceedings at meetings of the stockholders, and of the Board of Directors
and committees thereof at which he is present, and where some other person
has served as secretary thereto, the Secretary shall maintain custody of the
minutes of such proceedings.  As provided in Section 2 of Article VII, he
shall have charge of the corporate seal and shall have authority to attest
any and all instruments or writings to which the same may be affixed.  He
shall keep and account for all books, documents, papers and records of the
Corporation, except those for which some other officer or agent is properly
accountable.  He shall generally perform all the duties usually appertaining
to the office of secretary of a corporation.  In the absence of the
Secretary, such person as shall be designated by the Chairman of the Board
shall perform his duties.

     Section 12.  The Treasurer.  The Treasurer shall have the care and
                  -------------
custody of all the funds of the Corporation and shall deposit the same in
such banks or other depositories as the Board of Directors, or any officer or
officers, or any officer and agent jointly, thereunto duly authorized by the
By-Laws or by the Board of Directors, shall, from time to time, direct or
approve.  He shall keep a full and accurate account of all moneys received
and paid on account of the Corporation, and shall render a statement of his
accounts whenever the Board of Directors or any other appropriate elected
officer of the Corporation shall require.  He shall perform all other
necessary acts and duties in connection with the administration of the
financial affairs of the Corporation and shall generally perform all the
duties usually appertaining to the office of the treasurer of a corporation. 
When required by the Board of Directors, or any other appropriate elected
officer of the Corporation, he shall give bonds for the faithful discharge of
his duties in such sums and with such sureties as the Board of Directors, or
any other appropriate elected officer of the Corporation, shall approve.  In
the absence of the Treasurer, such person as shall be designated by the
Chairman of the Board shall perform his duties.

     Section 13.  Additional Duties and Authority.  In addition  to the
                  -------------------------------
foregoing specifically enumerated duties and authority, the several officers
of the Corporation shall perform such other duties and may exercise such
further authority as the Board of Directors may, from time to time, determine,
or as may be as signed to them by any superior officer.  

                                 ARTICLE VI.

                         STOCK AND TRANSFERS OF STOCK

     Section 1.  Stock Certificates.  The capital stock of the Corporation
                 ------------------
shall be represented by certificates signed by, or in the name of the
Corporation by the Chairman of the Board, the President, any Senior Vice
President, any Executive Vice President or any Vice President and the
Secretary or an Assistant Secretary, and sealed with the seal of the
Corporation.  In case any such officer who has signed any such certificate
shall have ceased to be such officer before such certificate is delivered by
the Corporation, it may nevertheless be issued and delivered by the
Corporation with the same effect as if such officer had not ceased to be such
at the date of its delivery.  The certificates representing the capital stock
of the Corporation shall be in such form as shall be approved by the Board of
Directors.

     Section 2.  Transfers of Stock.  Transfers of stock shall be made on
                 ------------------
the books of the Corporation by the Secretary or an Assistant Secretary of
the Corporation, or by an attorney lawfully constituted in writing, and upon
surrender and cancellation of a certificate or certificates for a like number
of shares of the same class or series of stock, with duly executed assignment
and power of transfer endorsed thereon or attached thereto, and with such
proof of the authenticity of the signatures as the Corporation or its agents
may reasonably require and with all required stock transfer tax stamps
affixed thereto and cancelled or accompanied by sufficient funds to pay such
taxes.

     Section 3.  Lost Certificates.  In case any certificate of stock
                 -----------------
shall be lost, stolen or destroyed, the Board of Directors, in its
discretion, or any officer or officers thereunto duly authorized by the Board
of Directors, may authorize the issue of a substitute certificate in place of
the certificate so lost, stolen or destroyed; provided, however, that, in
each such case, the applicant for a substitute certificate shall furnish
evidence to the Corporation, which it determines in its discretion is
satisfactory, of the loss, theft or destruction of such certificate and of
the ownership thereof, and also such security or indemnity as may be required
by it.

     Section 4.  Determination of Stockholders of Record for Certain
                 ---------------------------------------------------
Purposes.  The Board of Directors may fix, in advance, a date, not more
- --------
than sixty (60) days prior to the date of payment of any dividend or other
distribution, or the date for the allotment of rights, or the date when any
change, conversion or exchange of capital stock shall go into effect, as a
record date for the determination of the stockholders entitled to receive
payment of any such dividend or other distribution, or any such allotment of
rights, or to exercise the rights in respect of any such change, conversion
or exchange of its capital stock, and in such case only stockholders of
record on the date so fixed shall be entitled to receive payment of such
dividend, or to receive such allotment of rights, or to exercise such rights,
notwithstanding any transfer of any stock on the books of the Corporation
after any such record date fixed as aforesaid.

                                 ARTICLE VII.

                                CORPORATE SEAL

     Section 1.  Seal.  The seal of the Corporation shall be in the form
                 ----
of a circle and shall bear the name of the Corporation and, in the center of
the circle, the words "Corporate Seal, Connecticut" and the year of
incorporation.

     Section 2.  Affixing and Attesting.  The seal of the Corporation
                 ----------------------
shall be in the custody of the Secretary, who shall have power to affix it to
the proper corporate instruments and documents, and who shall attest it.  In
his absence, it may be affixed and attested by an Assistant Secretary, or by
the Treasurer or an Assistant Treasurer or by any other person or persons as
may be designated by the Board of Directors.

                                ARTICLE VIII.

                                MISCELLANEOUS

     Section 1.  Fiscal Year.  The fiscal year of the Corporation shall
                 -----------
end on the final Friday of December in each year and the succeeding fiscal
year shall begin on the day next succeeding the last day of the preceding
fiscal year.

     Section 2.  Signatures on Negotiable Instruments.  All bills, notes,
                 ------------------------------------
checks or other instruments for the payment of money shall be signed or
countersigned by such officers or agents and in such manner as, from time to
time, may be prescribed by resolution (whether general or special) of the
Board of Directors, or may be prescribed by any officer or officers, or any
officer and agent jointly, thereunto duly authorized by the Board of
Directors.

     Section 3.  References to Article and Section Numbers and to the
                 ----------------------------------------------------
By-Laws an the Certificate of Incorporation.  Whenever in the By-Laws
- -------------------------------------------
reference is made to an Article or Section number, such reference is to the
number of an Article or Section of the By-Laws.  Whenever in the By-Laws
reference is made to the By-Laws, such reference is to these By-Laws of the
Corporation, as amended, and whenever reference is made to the Certificate of
Incorporation, such reference is to the Certificate of Incorporation of the
Corporation, as amended, including all documents deemed by the General
Corporation Law of the State of Delaware to constitute a part thereof.

                                 ARTICLE IX.

                                  AMENDMENTS

     The By-Laws may be altered, amended or repealed at any Annual Meeting of
Stockholders, or at any special meeting of holders of shares of stock
entitled to vote thereon, provided that in the case of a special meeting,
notice of such proposed alteration, amendment or repeal be included in the
notice of meeting, by a vote of the holders of a majority of the shares of
stock present in person or by proxy at the meeting and entitled to vote
thereon, or (except as otherwise expressly provided in any By-Law adopted by
the stockholders) by the Board of Directors at any valid meeting by
affirmative vote of a majority of the whole Board of Directors.
                            ______________________


                                                                  Exhibit 4.1

_____________________________________________________________________________


                         ML ASSET BACKED CORPORATION,

                                 as Depositor

                                     and

                       (_____________________________)

                               as Owner Trustee

                 __________________________________________


                           FORM OF TRUST AGREEMENT

                         Dated as of (_____________)

                 __________________________________________


            Asset Backed Certificates, Class (B-1) (and Class B-2)


_____________________________________________________________________________


                              Table of Contents
                              -----------------

Section                                                                  Page
- -------                                                                  ----

                                  ARTICLE I

                                 Definitions

     1.01.     Definitions  . . . . . . . . . . . . . . . . . . . . . . .   1

                                  ARTICLE II

                                 Organization

     2.01.     Name . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
     2.02.     Office . . . . . . . . . . . . . . . . . . . . . . . . . .  12
     2.03.     Purposes and Powers  . . . . . . . . . . . . . . . . . . .  12
     2.04.     Appointment of Owner Trustee . . . . . . . . . . . . . . .  12
     2.05.     Initial Capital Contribution of Trust Assets . . . . . . .  13
     2.06.     Declaration of Trust . . . . . . . . . . . . . . . . . . .  13
     2.07.     Limitation of Liability  . . . . . . . . . . . . . . . . .  13
     2.08.     Title to Trust Property  . . . . . . . . . . . . . . . . .  13
     2.09.     Situs of Trust . . . . . . . . . . . . . . . . . . . . . .  13
     2.10.     Representations and Warranties and Covenants of the
               Depositor  . . . . . . . . . . . . . . . . . . . . . . . .  14

                                 ARTICLE III

                   Conveyance of the Underlying Securities;
                  Certificates; Appointment of Administrator

     3.01.     Conveyance of the Underlying Securities  . . . . . . . . .  15
     3.02.     Initial Ownership  . . . . . . . . . . . . . . . . . . . .  16
     3.03.     The Certificates . . . . . . . . . . . . . . . . . . . . .  16
     3.04.     The Global Certificates  . . . . . . . . . . . . . . . . .  19
     3.05.     Book-Entry Certificates  . . . . . . . . . . . . . . . . .  20
     3.06.     Notices to Depository  . . . . . . . . . . . . . . . . . .  21
     3.07.     Definitive Certificates  . . . . . . . . . . . . . . . . .  21
     3.08.     Authentication of Certificates . . . . . . . . . . . . . .  22
     3.09.     Registration of Transfer and Exchange of Certificates  . .  22
     3.10.     Reporting  . . . . . . . . . . . . . . . . . . . . . . . .  26
     3.11.     Mutilated, Destroyed, Lost or Stolen Certificates  . . . .  26
     3.12.     Persons Deemed Certificateholders  . . . . . . . . . . . .  26
     3.13.     Access to List of Certificateholders' Names and
               Addresses  . . . . . . . . . . . . . . . . . . . . . . . .  26
     3.14.     Maintenance of Office or Agency  . . . . . . . . . . . . .  27
     3.15.     Appointment of Administrator . . . . . . . . . . . . . . .  27

                                  ARTICLE IV

                           Actions by Owner Trustee

     4.01.     Prior Notice to Certificateholders with Respect to
               Certain Matters  . . . . . . . . . . . . . . . . . . . . .  27
     4.02.     Action by Certificateholders with Respect to Certain
               Matters  . . . . . . . . . . . . . . . . . . . . . . . . .  28
     4.03.     Action by Certificateholders and the Owner Trustee with
               Respect to Bankruptcy  . . . . . . . . . . . . . . . . . .  28
     4.04.     Restrictions on Certificateholders' Power  . . . . . . . .  29
     4.05.     Majority Control . . . . . . . . . . . . . . . . . . . . .  29

                                  ARTICLE V

                 Administration of the Underlying Securities;
                          Application of Trust Funds

     5.01.     Collection of Payments on Underlying Securities;
               Collection Account . . . . . . . . . . . . . . . . . . . .  29
     5.02.     Distributions  . . . . . . . . . . . . . . . . . . . . . .  29
     5.03.     Method of Payment  . . . . . . . . . . . . . . . . . . . .  31
     5.04.     Accounting and Reports to the Noteholders,
               Certificateholders, the Internal Revenue Service and
               Others . . . . . . . . . . . . . . . . . . . . . . . . . .  31
     5.05.     Signature on Returns . . . . . . . . . . . . . . . . . . .  31
     5.06.     Statements to Certificateholders; Certain Tax
               Information  . . . . . . . . . . . . . . . . . . . . . . .  32
     5.07.     Notices to Owner Trustee . . . . . . . . . . . . . . . . .  33

                                  ARTICLE VI

                    Authority and Duties of Owner Trustee

     6.01.     General Authority  . . . . . . . . . . . . . . . . . . . .  33
     6.02.     General Duties . . . . . . . . . . . . . . . . . . . . . .  33
     6.03.     Action upon Instruction  . . . . . . . . . . . . . . . . .  33
     6.04.     No Duties Except as Specified in this Trust Agreement  or
               in Instructions  . . . . . . . . . . . . . . . . . . . . .  35
     6.05.     No Action Except Under Specified Documents or
               Instructions . . . . . . . . . . . . . . . . . . . . . . .  35
     6.06.     Restrictions . . . . . . . . . . . . . . . . . . . . . . .  35
     6.07.     Limitation on Trust Activities . . . . . . . . . . . . . .  35

                                 ARTICLE VII

                         Concerning the Owner Trustee

     7.01.     Acceptance of Trusts and Duties  . . . . . . . . . . . . .  36
     7.02.     Furnishing of Documents  . . . . . . . . . . . . . . . . .  37
     7.03.     Representations and Warranties . . . . . . . . . . . . . .  37
     7.04.     Reliance; Advice of Counsel  . . . . . . . . . . . . . . .  38
     7.05.     Not Acting in Individual Capacity  . . . . . . . . . . . .  39
     7.06.     Owner Trustee Not Liable for Certificates or Underlying
               Securities . . . . . . . . . . . . . . . . . . . . . . . .  39
     7.07.     Owner Trustee May Own Certificates and Notes . . . . . . .  39

                                 ARTICLE VIII

                        Compensation of Owner Trustee

     8.01.     Owner Trustee's Fees, Expenses and Indemnity . . . . . . .  39

                                  ARTICLE IX

                        Termination of Trust Agreement

     9.01.     Termination of Trust Agreement . . . . . . . . . . . . . .  40

                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees

     10.01.    Eligibility Requirements for Owner Trustee . . . . . . . .  41
     10.02.    Resignation or Removal of Owner Trustee  . . . . . . . . .  42
     10.03.    Successor Owner Trustee  . . . . . . . . . . . . . . . . .  43
     10.04.    Merger or Consolidation of Owner Trustee . . . . . . . . .  43

                                  ARTICLE XI

                                Miscellaneous

     11.01.    Supplements and Amendments . . . . . . . . . . . . . . . .  44
     11.02.    Supplemental Amendments with Consent of Noteholders. . . .  44
     11.03.    Voting Interests . . . . . . . . . . . . . . . . . . . . .  45
     11.04.    Modification and Amendment of Swap Agreement . . . . . . .  46
     11.05.    Modification and Amendment of Swap Agreement . . . . . . .  46
     11.06.    No Legal Title to Trust Estate in Certificateholders . . .  46
     11.07.    Limitations on Rights of Others  . . . . . . . . . . . . .  46
     11.08.    Notices  . . . . . . . . . . . . . . . . . . . . . . . . .  47
     11.09.    Severability . . . . . . . . . . . . . . . . . . . . . . .  47
     11.10.    Separate Counterparts  . . . . . . . . . . . . . . . . . .  47
     11.11.    Successors and Assigns . . . . . . . . . . . . . . . . . .  47
     11.12.    Covenants of the Depositor . . . . . . . . . . . . . . . .  47
     11.13.    No Petition  . . . . . . . . . . . . . . . . . . . . . . .  48
     11.14.    No Recourse  . . . . . . . . . . . . . . . . . . . . . . .  48
     11.15.    Headings . . . . . . . . . . . . . . . . . . . . . . . . .  48
     11.16.    Governing Law  . . . . . . . . . . . . . . . . . . . . . .  48
     11.17.    Integration  . . . . . . . . . . . . . . . . . . . . . . .  48
     11.18.    Appointment of Agent . . . . . . . . . . . . . . . . . . .  48
     11.19.    Benefits of Trust Agreement  . . . . . . . . . . . . . . .  49
Signatures  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51

EXHIBITS

Exhibit A - Form of Certificate
Exhibit B - Certificate of Trust of (___________) Trust (______)
Exhibit C - Underlying Securities Schedule

     This  Trust  Agreement  of  (_________)  TRUST  (______),  dated  as  of
(_____________), (amending  and restating  the Trust  Agreement, dated as  of
______________)  (as amended  from  time to  time,  this "Trust  Agreement"),
between ML  ASSET BACKED  CORPORATION, a Delaware  corporation, as  Depositor
(the   "Depositor")   and   (_______________________)   a  Delaware   banking
corporation, as Owner Trustee (the "Owner Trustee").

                               WITNESSETH THAT:

     In   consideration  of  the  mutual  agreements  herein  contained,  the
Depositor and the Owner Trustee agree as follows:

                                  ARTICLE I

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

     Section 1.01.  Definitions.  Whenever used in this Trust Agreement, the
                    -----------
capitalized words and phrases,  unless the context otherwise  requires, shall
have the following meanings:

     "Administration Agreement":  The Administration Agreement dated as of
      ------------------------
(_____________) among the Trust, (_____________________) as Indenture Trustee
and (_____________________) as Administrator, as  it may be amended from time
to time.

     "Administrator":  Initially (_____________________), and thereafter, any
      -------------
successor appointed under the Administration Agreement.

     "Assets":  The meaning specified in the Indenture.
      ------

     "Affiliate":  With respect to any specified Person, any other Person
      ---------
controlling  or controlled  by or  under common  control with  such specified
Person.   For  the  purposes of  this definition,  "control"  when used  with
respect to  any Person means the power to  direct the management and policies
of  such Person,  directly or  indirectly, whether  through the  ownership of
voting securities, by contract or  otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

     "Authorized Officer":  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  (and the
Swap Counterparty)  on the  Closing Date  (as such  list may  be modified  or
supplemented from time to time thereafter) and, so long as the Administration
Agreement  is in effect, any Responsible  Officer of the Administrator who is
authorized to act for the Administrator in matters relating to the Issuer and
to be acted upon by  the Administrator pursuant to the  Administration Agree-
ment and who  is identified on the  list of Authorized Officers  delivered by
the Administrator to the Indenture Trustee (and the Swap Counterparty) on the
Closing Date (as such list  may be modified or supplemented from time to time
thereafter).

     "Basic Documents":  The Certificate of Trust, the Trust Agreement, the
      ---------------
Indenture,  the Administration Agreement, the Depository Agreement, (the Swap
Agreement, the Swap Guarantee) and other documents and certificates delivered
in connection therewith.

     ("Beneficial Owner":  With respect to any Certificate, the Person who
       ----------------
is the beneficial owner of such Certificate as  reflected on the books of the
Depository or  on the  books of  a Person  maintaining an  account with  such
Depository  (directly as  a Depository  Participant  or indirectly  through a
Depository Participant, in accordance with the rules of such Depository).)

     ("Book-Entry Certificates":  A beneficial interest in the Certificates,
       -----------------------
ownership and transfers  of which shall be  made through book entries  by the
Depository as described in Section 3.05 of this Trust Agreement.)

     "Business Day":  Any day other than a Saturday or a Sunday, or another
      ------------
day on which banking institutions  in the City of New  York, New York or  the
city  in  which  the Corporate  Trust  Office  of the  Owner  Trustee  or the
Indenture Trustee is located are  authorized or obligated by law, regulations
or executive order to be closed.

     "Business Trust Statute":  Chapter 38 of Title 12 of the Delaware Code,
      ----------------------
12 Del. Code SectionSection3801 et seq., as the same may be amended from time
   ---  ----                    -- ----
to time.

     ("Calculation Agent":  Initially, (_____________), and thereafter, any
       -----------------
successor appointed under the Calculation Agent Agreement.)

     ("Calculation Agent Agreement":  The Calculation Agent Agreement dated
       ---------------------------
as  of  (_____________)  among  the  Trust, the  Indenture  Trustee  and  the
Calculation Agent, as amended from time to time.)

     "Certificate":  Any one of the Class (B-1) (or the Class B-2)
      -----------
Certificates,  each evidencing  fractional undivided beneficial  interests in
amounts  to be  distributed hereunder  and executed by  the Owner  Trustee in
substantially  the   form  set  forth   in  Exhibit  A-1  and   Exhibit  A-2,
respectively, hereto.

     "Certificate Early Prepayment Price":  In respect of each Certificate,
      ----------------------------------
the lesser of:

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

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

     "Certificate Interest Accrual Period":  As to any Payment Date, the
      -----------------------------------
period  from and  including the preceding  Payment Date  (in the case  of the
first Payment Date, from and including (_____________)) to but excluding such
current Payment Date.

     "Certificate of Trust":  The Certificate of Trust filed for the Trust
      --------------------
pursuant to Section 3810 (a) of the Business Trust Statute.

     "Certificate Owner":  The Beneficial Owner of a Certificate.
      -----------------

     "Certificate Register":  The meaning provided in Section 3.09 of the
      --------------------
Trust Agreement.

     "Certificate Registrar":  Initially the Administrator, in its capacity
      ---------------------
as  Certificate Registrar,  or any  successor  to the  Administrator in  such
capacity as provided in Section 3.09 of the Trust Agreement.

     "Certificateholder or Holder":  The Person in whose name a Certificate
      ---------------------------
is  registered in  the  Certificate  Register, except  that,  solely for  the
purpose  of  giving  any  consent  pursuant  to  this  Trust  Agreement,  any
Certificate registered in the name of the Depositor, the Owner Trustee or any
affiliate of either shall be deemed not to be Outstanding.

     "Class":  As to the Notes, the Class (A-1) Notes (and the Class A-2
      -----
Notes) and  as to  the Certificates, the  Class (B-1)  Certificates (and  the
Class B-2 Certificates).

     "Class A Notes":  The (___________) Trust (______) (________________)
      -------------
Notes, Class (A-1) (and Class A-2).

     "Class (B-1) Certificate Accrual Rate":  For each Certificate Interest
      ------------------------------------
Accrual  Period,  a rate  per  annum equal  to (_____)  for  such Certificate
Interest Accrual Period calculated on the basis of (the actual number of days
in such Certificate Interest Accrual Period divided by 360).  The Class (B-1)
Certificate Accrual Rate  for the first  Certificate Interest Accrual  Period
shall be (_______)%.

     "Class (B-2) Certificate Accrual Rate":  For each Certificate Interest
      ------------------------------------
Accrual  Period, a  rate  per annum  equal  to (_____)  for  such Certificate
Interest Accrual Period calculated on the basis of (the actual number of days
in such Certificate Interest Accrual Period divided by 360).  The Class (B-2)
Certificate  Accrual Rate for  the first Certificate  Interest Accrual Period
shall be (_______)%.

     "Class (B-1) Certificates":  The (___________) Trust (______)
      ------------------------
(__________________) Certificates, Class (B-1).

     "Class (B-2) Certificates":  The (___________) Trust (______)
      ------------------------
(__________________) Certificates, Class (B-2).

     "Closing Date":  The date of the initial issuance of the Notes and the
      ------------
Certificates.

     "Code":  The Internal Revenue Code of 1986, as amended, and the rules
      ----
and regulations promulgated thereunder.

     "Collateral":  The meaning specified in the Granting Clause of the
      ----------
Indenture.

     "Collection Account":  The trust account created and maintained with the
      ------------------
Indenture Trustee pursuant to Section  3.01 of the Indenture and  referred to
therein as the Collection Account.  Funds deposited in the Collection Account
shall be held  in trust for the  Noteholders (and the Swap  Counterparty) for
the uses and purposes set forth in Article III of the Indenture.

     "Corporate Trust Office":  Either (i) The principal corporate trust
      ----------------------
office of  the Owner Trustee  at which at  any particular time  its corporate
trust  business  shall be  administered,  which  office at  the  date  of the
execution  of  this  Trust  Agreement  is  located  at  (_______), Attention:
Corporate Trust  Department or (ii)  the principal corporate trust  office of
the Indenture Trustee and Note Registrar at which at any particular  time its
corporate  trust business shall be administered, which  office at the date of
the  execution  of  this  instrument  is  located  at (________),  Attention:
(_________________).

     "Definitive Notes":  The meaning provided in Section 4.06 of the
      ----------------
Indenture.

     "Denomination":  For each Note or Certificate, as applicable, the amount
      ------------
designated as such on the face thereof, the aggregate of the Denominations of
all Notes  and Certificates on the Closing Date  being equal to the aggregate
of the principal balance of the Underlying Securities. 

     "Depositor":  ML Asset Backed Corporation, a Delaware corporation, or
      ---------
its successor in interest.

     "Depository":  The Depository Trust Company or a successor appointed by
      ----------
the Administrator.  Any successor to the Depository shall be an  organization
registered as a "clearing agency"  pursuant to Section 17A of  the Securities
Exchange Act of 1934, as amended,  and the regulations of the Securities  and
Exchange Commission thereunder.

     "Depository Agreement":  A letter of representations dated
      --------------------
(_____________) (as  amended and  supplemented from time  to time)  among the
Issuer, the Indenture Trustee, the Administrator and the Depository.

     "Depository Participant":  A Person for whom the Depository maintains
      ----------------------
one or more securities accounts on its books and records.

     "Eligible Investments":  The meaning specified in the Indenture.
      --------------------

     "ERISA":  Employee Retirement Income Security Act of 1974, as amended,
      -----
and the rules and regulations promulgated thereunder.

     "Event of Default":  The meaning specified in the Indenture.
      ----------------

     "Exchange Act":  The Securities Exchange Act of 1934, as amended, and
      ------------
the rules and regulations promulgated thereunder.

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

     "FHLMC":  The Federal Home Loan Mortgage Corporation.
      -----

     "Final Liquidation Proceeds":  The proceeds of the sale or other
      --------------------------
liquidation of the  Underlying Securities and the Eligible  Investments after
the occurrence of an Event of Default.

     ("Global Certificate":  The meaning provided in Section 3.04 of this
       ------------------
Trust Agreement.)

     "Global Note":  The meaning provided in Section 4.01 of the Indenture.
      -----------

     "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 right of  set-off against, deposit, set  over and
confirm pursuant  to this Indenture.   A Grant  of the  Collateral or of  any
other agreement  or instrument shall  include all rights, powers  and options
(but none of the obligations) of the granting party thereunder, including the
immediate  and continuing  right  to  claim for,  collect,  receive and  give
receipt  for principal  and interest  payments in  respect of  the Underlying
Securities  or  the   Eligible  Investments  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.

     "Indenture":  The Trust Indenture dated as of (_____________) among the
      ---------
Trust,  (_____________________)   as   Indenture  Trustee   (and   the   Swap
Counterparty), as it may be amended from time to time.

     "Indenture Trustee":  (_____________________), in its capacity as
      -----------------
indenture  trustee or  its successor  in interest,  or any  successor trustee
appointed as herein provided.

     "Initial Certificate Balance":  $(____). 
      ---------------------------

     ("Initial Certificate Prepayment Date": ______________.)
       -----------------------------------

     "Initial Owner Trustee Fee":  The fees as have been separately agreed
      -------------------------
upon before the date hereof between the Depositor and the Owner Trustee.

     ("Interest Determination Date":  ______________.)
       ---------------------------

     "Issuer":  (___________) Trust (______), a Delaware business trust.
      ------

     "Lien":  Any mortgage, deed of trust, pledge, conveyance, hypothecation,
      ----
assignment, participation, deposit  arrangement, encumbrance, lien (statutory
or other), preference, priority right or interest or other security agreement
or  preferential arrangement  of any  kind or  nature whatsoever,  including,
without limitation, any conditional sale or other  title retention agreement,
any financing lease having  substantially the same economic effect as  any of
the foregoing and  the filing of any financing statement under the UCC (other
than any such  financing statement filed for informational  purposes only) or
comparable law of any jurisdiction to evidence any of the foregoing.

     "Money":  The meaning specified in Section 1-201(24) of the UCC.
      -----

     "Note":  Any one of the Class A Notes, each secured by the specified
      ----
assets  of the  Trust  pursuant to  the Indenture  and  authenticated by  the
Indenture  Trustee in substantially  the form set  forth in Exhibit  A to the
Indenture.

     "Noteholder":  The Person in whose name a Note is registered in the Note
      ----------
Register, except that, solely for the  purpose of giving any consent pursuant
to the  Indenture, any Note  registered in the name  of the Depositor  or the
Indenture  Trustee  or any  affiliate of  either  shall be  deemed not  to be
Outstanding (as defined in the Indenture).

     "Note Registrar": The Indenture Trustee, in its capacity as Note
      --------------
Registrar.

     "Officer's Certificate":  A certificate signed by any Authorized Officer
      ---------------------
of  the Issuer  and delivered  to the  Indenture Trustee.   Unless  otherwise
specified, any reference in this  Trust Agreement to an Officer's Certificate
shall be to an Officer's Certificate of any Authorized Officer of the Issuer.

     "Opinion of Counsel":  A written opinion of counsel, who may be counsel
      ------------------
for the Issuer, the Depositor, the Owner Trustee or the Indenture Trustee.

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

     "Outstanding":  With respect to the Certificates, as of the date of
      -----------
determination,  all  Certificates  theretofore  executed,  authenticated  and
delivered under this Trust Agreement except:

     (i)  Certificates theretofore cancelled by  the Certificate Registrar or
delivered to the Owner Trustee for cancellation;

    (ii)  Certificates in exchange for or in lieu of which other Certificates
have  been  executed, authenticated  and  delivered  pursuant to  this  Trust
Agreement unless  proof satisfactory to  the Owner Trustee is  presented that
any such Certificates are held by a holder in due course; and

   (iii)  solely   for   the   purpose  of   giving   any   request,  demand,
authorization, direction, notice,  consent or  other action  under the  Basic
Documents, any Certificate registered in the name of the Depositor, the Owner
Trustee or any affiliate thereof.

     "Outstanding Amount":  On any day, the aggregate unpaid principal amount
      ------------------
of all Notes or Certificates Outstanding on such day, as applicable.

     "Owner Trustee":  (_______________________) not in its individual
      -------------
capacity  but solely  in its capacity  as owner  trustee or its  successor in
interest, or any successor owner trustee appointed as herein provided.

     "Payment Amount":  As to any Payment Date with respect to the Notes, the
      --------------
amount due and payable pursuant to Section 3.05 of the Indenture.

     "Payment Date":  The (_____) day of each (_____), (or if any such date
      ------------
is  not  a  Business  Day,  the next  succeeding  Business  Day),  commencing
(___________) .

     "Percentage Interest":  As to any Note, the percentage interest in the
      -------------------
applicable Payment Amount represented thereby, such percentage interest being
equal to the percentage obtained by dividing the outstanding principal amount
of such Note by the Outstanding Amount of all Notes or as to any Certificate,
the percentage interest  represented thereby, such percentage  interest being
equal to the percentage  obtained through dividing the outstanding  principal
amount  of  such Certificate  by  the  aggregate  Outstanding Amount  of  all
Certificates.

     "Person":  Any individual, corporation, partnership, limited liability
      ------
company,   joint   venture,   association,   joint-stock   company,    trust,
unincorporated   organization  or  government  or  any  agency  or  political
subdivision thereof.

     "Predecessor Certificate":  With respect to any particular Certificate,
      -----------------------
every previous Certificate  evidencing all or a  portion of the same  debt as
that evidenced by  such particular Certificate; and, for  the purpose of this
definition, any Certificate authenticated and delivered under Section 3.11 of
the  Trust  Agreement  in lieu  of  a  mutilated, lost,  destroyed  or stolen
Certificate shall be deemed to evidence the same debt as the mutilated, lost,
destroyed or stolen Certificate.

     "Prepayment Determination Date":  With respect to any Payment Date on
      -----------------------------
which a payment  or prepayment of principal  on the Certificates is  due, the
first Business Day of the month in which such Payment Date occurs.

     "Pro Rata Share":  With respect to any Certificate, the percentage
      --------------
obtained by dividing the outstanding  principal amount of such Certificate by
the Outstanding Amount of all of the Certificates.

     "Principal Balance":  As to any Payment Date and for each Note, the
      -----------------
aggregate Denomination  of  such  Notes,  reduced  by  any  distributions  of
principal thereof.

     "Priority of Payments":  The meaning specified in the Indenture.
      --------------------

     "Proceeding":  Any suit in equity, action at law or other judicial or
      ----------
administrative proceeding.

     ("Purchase Agreement":  The Purchase Agreement dated (________) between
       ------------------
Merrill Lynch, Pierce, Fenner &  Smith Incorporated as initial purchaser (the
"Initial Purchaser") and the Issuer.)

     "Rating Agency":  (_____) and (_____).  If no such organization or
      -------------
successor  is any longer in existence, "Rating  Agency" shall be a nationally
recognized  statistical  rating  organization  or  other   comparable  Person
designated by the Owner Trustee,  notice of which designation shall be  given
to  the Indenture Trustee, the Owner Trustee, (the Swap Counterparty) and the
Depositor.

     "Record Date":  With respect to any Payment Date other than the first
      -----------
Payment Date,  the last Business Day of the month  preceding the month of the
related Payment Date and with respect to the first Payment Date,  the Closing
Date.

     "Registered Holder":  The Person in whose name a Certificate is
      -----------------
registered in the Certificate Register on the applicable Record Date.

     "Responsible Officer":  With respect to the Indenture Trustee, the Owner
      -------------------
Trustee or  the Administrator, the Chairman or Vice  Chairman of the Board of
Directors, the Chairman or  Vice Chairman of  the Executive or Standing  Com-
mittee  of the  Committee on  Trust Matters,  any Vice  President (Executive,
Senior,  Regular, Assistant or other), any Assistant Secretary, any Assistant
Treasurer, any Trust Officer or any Banking Officer of such entity.

     ("Rule 144A Information":  Such information as is specified pursuant to
       ---------------------
Rule  144A(d)(4)  under  the  Securities  Act  (or  any  successor  provision
thereto).)

     "Sale Procedures":  The meaning specified in Section 5.16 of the
      ---------------
Indenture.

     "Scheduled Final Payment Date":   (_______).
      ----------------------------

     "Securities":  The Notes and the Certificates.
      ----------

     "Securities Act":  The Securities Act of 1933, as amended, and the rules
      --------------
and regulations promulgated thereunder.

     "Securityholder":  Any Holder of the Notes and Certificates.
      --------------

     "Single Certificate":  A Certificate in the Denomination of $1,000.
      ------------------

     "Single Note":  A Note in the Denomination of $1,000.
      -----------

     ("Swap Agreement":  The master agreement dated as of (_____), including
       --------------
any  schedules  attached   thereto  and  confirmation  letters   executed  in
connection therewith, between the Swap Counterparty and the Trust).

     ("Swap Counterparty":  _______________)
       -----------------

     ("Swap Default":  An Event of Default under and as defined in the Swap
       ------------
Agreement.)

     ("Swap Early Termination":  The designation of an "Early Termination
       ----------------------
Date" (as defined in the Swap Agreement).)

     ("Swap Guarantee":  The Swap Guarantee dated as of (_____) delivered by
       --------------
the Swap Guarantor).

     ("Swap Guarantor":  _____________________).
       --------------

     ("Swap Termination Event":  A Termination Event under and as defined in
       ----------------------
the Swap Agreement.)

     "Trust":  (___________) Trust (______); the trust created by this Trust
      -----
Agreement and by  the filing  with the  Secretary of  State of  the State  of
Delaware a Certificate of Trust of the Trust.

     "Trust Agreement":  The agreement entered into between the Owner Trustee
      ---------------
and the Depositor, dated as  of (______________) (as amended and  restated on
(_____________) by this amended and restated trust agreement).

     "Trust Estate":  The meaning specified in the Granting Clause of the
      ------------
Indenture.

     "Trustee Expenses":  The meaning specified in the Indenture.
      ----------------

     "UCC":  The Uniform Commercial Code as in effect in the State of New
      ---
York as of the date hereof.

     "Underlying Agreement":  (______________) pursuant to which the
      --------------------
Underlying Securities were originally issued.

     "Underlying Securities": The credit-card asset-backed certificates or
      ---------------------
notes transferred to the Trust by the  Depositor, each of which is identified
on the Underlying Securities Schedule.

     "Underlying Securities Distribution Date Statement":  The statement
      -------------------------------------------------
provided  by  the  paying  agent   for  the  Underlying  Securities  on  each
distribution date for  the Underlying Securities  pursuant to the  Underlying
Agreement  reporting certain  information  with  respect  to  the  Underlying
Securities, which report  may be obtained by the Indenture Trustee, as holder
of the Underlying Securities, upon request.

     "Underlying Securities Schedule": The schedule attached as Exhibit C
      ------------------------------
hereto,  such schedule  setting forth certain  information as to  each of the
Underlying Securities,  including (i)  the principal  balance at  the Closing
Date,  (ii) the  pass-through  or interest  rate payable  in  respect of  the
Underlying  Securities  and  (iii)  the  maturity  date  of   the  Underlying
Securities.

     "Voting Interests":  The meaning provided in Section 11.03 of this Trust
      ----------------
Agreement.

                                  ARTICLE II

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

     Section 2.01.  Name.  The Trust created hereby shall be known as
                    ----
"(___________) Trust (______),"  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 Swap  Counterparty) and the Depositor.

     Section 2.03.  Purposes and Powers.  The purpose of the Trust is to
                    -------------------
engage in the following activities:

          (i)  to  issue  the  Notes  pursuant   to  the  Indenture  and  the
     Certificates pursuant to this Trust Agreement, to sell the Notes and the
     Certificates and  to make payments on the Notes and distributions on the
     Certificates;

         (ii)  with  the  proceeds   of  the  sale  of  the   Notes  and  the
     Certificates, to purchase the Underlying Securities;  (to enter into the
     Swap  Agreement),   and  to   pay  the   organizational,  start-up   and
     transactional expenses of the Trust; 

        (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  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 Trust Estate, (the making of  payments to the Swap Counterparty)
     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 Trust
Agreement or the other 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 Trust Assets.  The
                    --------------------------------------------
Depositor  has sold,  assigned, transferred,  conveyed  and set  over to  the
Trust,  as  of  (___________), the  sum  of  $1.   The  Owner  Trustee hereby
acknowledges on behalf of the Trust, receipt  in trust from the Depositor, as
of the date hereof, of the foregoing contribution, which shall constitute the
initial assets of the Trust and shall be deposited in the Collection Account.

     Section 2.06.  Declaration of Trust.  The Owner Trustee hereby declares
                    --------------------
that  it will hold the Trust Estate on  behalf of the Trust 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
Trust 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 security  arrangement
for the issuance of debt.)  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 security  arrangement for the issuance
of debt 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 is hereby authorized to file with the Secretary  of
State of the State of Delaware a Certificate of Trust of the Trust.

     Section 2.07.  Limitation of Liability.  The Certificateholders shall
                    -----------------------
be  entitled to the same limitation of  personal liability extended to stock-
holders of  private  corporations  for profit  organized  under  the  General
Corporation Law of the State of Delaware.

     Section 2.08.  Title to Trust Property.  Legal title to the 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
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 and Covenants of the
                    ---------------------------------------------------
Depositor.  (a)  The Depositor hereby represents and warrants to the Owner
- ----------
Trustee that:

           (i)    the  Depositor  is a  corporation  duly  organized, validly
     existing and in good standing under the laws of the State of Delaware;

         (ii)   the  execution and  delivery of  the Trust  Agreement  by the
     Depositor and its  performance of and compliance with  the terms thereof
     will not violate the Depositor's articles of incorporation or by-laws or
     constitute a  default (or an event which, with  notice or lapse of time,
     or both, would constitute  a default) under, or result in  the breach or
     acceleration of, any material contract, agreement or other instrument to
     which the Depositor is  a party or by which the Depositor  or any of its
     assets is bound;

          (iii)    to  the  Depositor's  knowledge  after  due  inquiry,  the
     Depositor has  the full power and authority to enter into and consummate
     all  transactions  contemplated   by  the  Trust  Agreement,   has  duly
     authorized   the  execution,  delivery  and  performance  of  the  Trust
     Agreement and has  duly executed and delivered the  Trust Agreement; and
     the Trust  Agreement, upon its  execution and delivery by  the Depositor
     and assuming due  authorization, execution and delivery by  the Trustee,
     will constitute a valid, legal  and binding obligation of the Depositor,
     enforceable against it  in accordance with the terms  thereof, except as
     such   enforcement   may   be   limited   by   bankruptcy,   insolvency,
     reorganization,  receivership, moratorium or  other laws relating  to or
     affecting  the rights  of  creditors generally,  and  by general  equity
     principles (regardless  of whether such  enforcement is considered  in a
     proceeding in equity or at law);

          (iv)  to the Depositor's knowledge after due inquiry, the Depositor
     is  not  in violation,  and  the execution  and  delivery  of the  Trust
     Agreement by the  Depositor and its performance and  compliance with the
     terms of  the Trust  Agreement will not  constitute a violation,  of any
     order or decree of any court or any order or regulation of any  federal,
     state, municipal  or governmental  agency having  jurisdiction over  the
     Depositor  or  its  properties,  which  violation  would  reasonably  be
     expected  to  have  a material  and  adverse effect  on  the  duties and
     obligations of the Depositor under the Trust Agreement; and

          (v)  there are not  any existing liens, charges, security interests
     or other encumbrances on the  Underlying Securities immediately prior to
     the time of transfer except those created by this Trust Agreement;

          (vi)   immediately  prior  to  the  conveyance  of  the  Underlying
     Securities  pursuant  to Section  3.01,  the  Depositor had  good  title
     thereto and was the sole owner thereof;

          (vii)  the  information  contained  in  the  Underlying  Securities
     Schedule is true and correct in all material respects.

     (b)  The Depositor hereby covenants that: 

          (i)  Except  for the  transfer hereunder,  the  Depositor will  not
     sell,  pledge, assign or transfer to any other Person, or grant, create,
     incur, assume  or suffer  to exist  any Lien  on any  of the  Underlying
     Securities or any interest therein;  the Depositor will notify the Owner
     Trustee (and the Swap Counterparty) of the existence of any Lien  on any
     of the Underlying Securities immediately upon discovery thereof; and the
     Depositor will defend the right, title and interest of the Owner Trustee
     in, to and under the  Underlying Securities against all claims  of third
     parties claiming through or under the Depositor.

          (ii)   The Depositor  will not  engage in  any activity  that would
     result in a reduction or withdrawal of the rating of the Certificates or
     Notes by the Rating Agencies.

                                 ARTICLE III

                   Conveyance of the Underlying Securities;
                   ----------------------------------------
                  Certificates; Appointment of Administrator
                  ------------------------------------------

     Section 3.01.  Conveyance of the Underlying Securities.  The Depositor,
                    ---------------------------------------
upon  the  execution  and  delivery  of this  Trust  Agreement,  does  hereby
transfer, convey,  sell and  assign to the  Trust, without recourse,  all the
right,  title  and  interest  of  the Depositor  in  and  to  the  Underlying
Securities including  all distributions  thereon,  payable on  and after  the
Closing Date and all other assets included or to be included in the Trust for
the benefit of Certificateholders.

     The parties hereto  intend that  the transaction set  forth herein be  a
sale by the Depositor to the Trust of all of the Depositor's right, title and
interest in and to the Underlying Securities and the other property described
above.  In the event that the  transaction set forth herein is not deemed  to
be a sale, the  Depositor hereby grants to the  Trust a security interest  in
all  of  the Depositor's  right,  title and  interest  in, to  and  under the
Underlying  Securities, all distributions  thereon and all  proceeds thereof;
and  this  Trust  Agreement  shall  constitute  a  security  agreement  under
applicable law.

     Section 3.02.  Initial Ownership.  Upon the formation of the Trust by
                    -----------------
the  contribution by  the Depositor  pursuant to  Section 2.05 and  until the
transfer of the Certificates to the purchaser thereof, the Depositor shall be
the sole beneficiary of the Trust.

     Section 3.03.  The Certificates.  (a)  The Class (B-1) Certificates (and
                    ----------------
the Class B-2  Certificates) shall be  issued substantially  in the form  set
forth  in Exhibit  (A-1 and  A-2, respectively)  in minimum  denominations of
$(_______) and  in integral  multiples of $(_____)  in excess  thereof.   The
Certificates shall be  executed on behalf of the Trust by manual or facsimile
signature  of an  authorized  officer  of the  Owner  Trustee.   Certificates
bearing the  manual or facsimile signatures  of individuals who were,  at the
time  when such signatures  shall have  been affixed,  authorized to  sign on
behalf of the Trust,  shall be validly issued and entitled to  the benefit of
this Trust  Agreement, notwithstanding that  such individuals or any  of them
shall  have  ceased to  be  so  authorized prior  to  the authentication  and
delivery  of such Certificates or  did not hold  such offices at  the date of
authentication and delivery  of such Certificates.   A Person shall become  a
Certificateholder and  shall be entitled  to the  rights and  subject to  the
obligations of a Certificateholder hereunder upon such Person's acceptance of
a  Certificate duly  registered in  such Person's  name, pursuant  to Section
3.05.

     A transferee of a Certificate shall become a Certificateholder and shall
be   entitled  to   the  rights  and   subject  to   the  obligations   of  a
Certificateholder   hereunder   upon  such   transferee's  acceptance   of  a
Certificate duly registered  in such  transferee's name  pursuant to  Section
3.05.

     (b)  The Class (B-1) Certificates (and the Class B-2 Certificates) shall
accrue interest at the Class (B-1) Certificate Accrual Rate (and the Class B-
2  Certificate Accrual  Rate, respectively).   Such amounts shall  be due and
payable on each  Payment Date.   Interest  will accrue with  respect to  each
Payment Date during the Certificate Interest Accrual Period ending on the day
next  preceding such Payment  Date.   Interest on  the Certificates  shall be
payable solely from  amounts in  the Collection  Account, (including  amounts
received pursuant  to  the  Swap Agreement),  and  shall be  subject  to  the
Priority  of  Payments.    No  interest will  be  paid  on  overdue interest.
Beginning on (_______________),  the principal payable on the Certificates as
described  in Section  3.03(c) on a  Payment Date  will be calculated  by the
Administrator (based on information provided  by the Calculation Agent),  and
will  be paid  to the  Certificateholders in  accordance with  the Percentage
Interest represented by  each such Certificate.  Any  installment of interest
or principal,  if any, payable on any Certificate  that is punctually paid or
duly provided for by the Issuer on the applicable Payment Date shall be  paid
to  each Certificateholder of  record on the  preceding Record  Date, by wire
transfer to  an  account  specified  in  writing  by  such  Certificateholder
reasonably satisfactory to the Administrator  as of the preceding Record Date
or by check to such Certificateholder  mailed to such Holder's address as  it
appears  in  the Certificate  Register  if  no  such instructions  have  been
delivered to the Administrator.

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

     (c)   Principal due  on the  Certificates shall  be payable  solely from
amounts  in  the Collection  Account,  including  amounts,  if any,  received
pursuant to (the  Swap Agreement), and  shall be subject  to the Priority  of
Payments.    Beginning  on  (_____)  and on  each  Payment  Date  thereafter,
principal  payable  on  the  Class  (B-1) Certificates  (and  the  Class  B-2
Certificates) on any Payment Date  will be equal to (___________________), as
determined  by the  Administrator  (based  on  information  provided  by  the
Calculation Agent.)

     (d)  (Reserved)

     (e)  (Reserved)

     (f)  (At such time as the Issuer has incurred Extraordinary  Expenses in
an aggregate amount at  least equal to $(______), the  Indenture Trustee will
give notice to  the Noteholders and the Administrator will give notice to the
Certificateholders that such expenses have been incurred.)

     (g)    The  prepayment  price  for  any  payment  of  principal  on  the
Certificates will be  (___)% of the principal  amount prepaid.  No  notice of
prepayment will be given to Holders of the Certificates.

     (h)   (The Issuer has no optional prepayment  rights with respect to the
Certificates.)

     (i)  The principal, if any, of each Certificate shall be due and payable
in full on the Scheduled Final Payment  Date for such Certificate as provided
in the  form of Certificate set forth  in Exhibit A, to the  extent funds are
available, in accordance with the  Priority of Payments.  Notwithstanding the
foregoing,  if the  outstanding  principal  amount of  the  Notes has  become
immediately due and payable in the manner provided in the Indenture, upon the
occurrence of an Event of Default, the principal of the Certificates  will be
distributed out of the net proceeds realized  from the sale of the Underlying
Securities and  Eligible Investments, if  any, to the extent  available after
the  payment of all  other obligations of  the Issuer in  accordance with the
Priority of  Payments.  All principal payments  on Certificates shall be made
to the Certificateholders entitled thereto in accordance with  the Percentage
Interests represented by  such Certificates.  The Administrator  shall notify
the Person in whose name a Certificate is registered at the close of business
on  the  Record Date  preceding  the Scheduled  Final Payment  Date  or other
earlier final Payment Date.   Such notice shall be mailed  no later than five
Business  Days prior  to such  Scheduled  Final Payment  Date or  other final
Payment Date and shall specify that  payment of the principal amount and  any
interest due with respect  to such Certificate at the Scheduled Final Payment
Date   or  other   final   Payment  Date,   but  in   no   case  later   than
(________________) will  be payable only  upon presentation and  surrender of
such Certificate and  shall specify the  place where such Certificate  may be
presented and surrendered for such final payment.

     (Section 3.04. The Global Certificates.  (This section to be revised
                    -----------------------
depending  on tax  status  of trust.)    The aggregate  Denominations of  all
Certificates issued as of the Closing Date shall be $(_________).  Beneficial
Owners will hold interests in  the Global Certificates through the book-entry
facilities of  the Depository in  minimum Denominations  of $(_________)  and
integral multiples of $(_________) in excess thereof.

     The Certificates shall  be issued initially in  the form of one  or more
permanent  Global Certificates in  definitive, fully registered  form without
interest coupons  with the applicable legend  set forth in Exhibit  A hereto,
respectively,  added  to the  form  of  such  Certificates (each,  a  "Global
Certificate"), which shall be deposited on behalf of the subscribers for such
Certificates represented thereby with the  Owner Trustee as custodian for the
Depository and registered  in the name of  a nominee of the  Depository, duly
executed  by the  Owner Trustee  and authenticated  by the  Owner  Trustee as
hereinafter  provided.    The  aggregate  principal  amount  of   the  Global
Certificates may from time to  time be increased or decreased by  adjustments
made on the records of the Owner Trustee or the Depository or its nominee, as
the case may be, as hereinafter provided.

     The Owner Trustee may for all purposes (including the making of payments
due on the  Global Certificates) deal with  the Depository as the  authorized
representative  of  the   Beneficial  Owners  with  respect   to  the  Global
Certificates for the purposes of exercising  the rights of Certificateholders
hereunder.   Except  as provided  in the  next  succeeding paragraph  of this
Section 3.04,  the rights  of Beneficial  Owners with  respect to the  Global
Certificates  shall be  limited to  those established  by law  and agreements
between   such  Beneficial   Owners  and   the   Depository  and   Depository
Participants.   Except as provided  in Section 3.07, Beneficial  Owners shall
not be entitled to  definitive notes for the Global Certificates  as to which
they are the  Beneficial Owners.  Requests and directions from, and votes of,
the Depository as Certificateholder shall  not be deemed inconsistent if they
are made with respect to different Beneficial  Owners.  The Owner Trustee may
establish a  reasonable  record  date  in connection  with  solicitations  of
consents  from  or  voting  by  Certificateholders and  give  notice  to  the
Depository  of such record date.   Without the consent of  the Issuer and the
Owner Trustee,  no Global  Certificate may be  transferred by  the Depository
except to a successor Depository that  agrees to hold such Global Certificate
for the account of the Beneficial Owners.

     In the  event the  Depository Trust  Company  resigns or  is removed  as
Depository,  the Administrator  may appoint  a successor  Depository.   If no
successor Depository has been appointed within  30 days of the effective date
of the  Depository's resignation or  removal, each Beneficial Owner  shall be
entitled  to certificates representing the Global Certificate it beneficially
owns in the manner prescribed in Section 3.07.)

     (Section 3.05. Book-Entry Certificates.  This section shall apply only
                    -----------------------
to Global Certificates deposited with or on behalf of the Depository.

     The Owner Trustee  shall execute, on behalf of the Issuer, and the Owner
Trustee   shall  authenticate  and  deliver  initially  one  or  more  Global
Certificates that (i) shall be registered  in the name of the nominee  of the
Depository for such  Global Certificates and (ii)  shall be delivered by  the
Owner   Trustee  to  such   Depository  or  pursuant   to  such  Depository's
instructions or  held  by the  Owner  Trustee's agent  as  custodian for  the
Depository.   Such Global Certificates  shall initially be registered  on the
Certificate Register in the  name of Cede &  Co., the nominee of  the initial
Depository, and no  Beneficial Owner  will receive  a Definitive  Certificate
representing such Beneficial Owner's interest in such Certificate,  except as
provided  in Section 3.07.   Unless  and  until definitive,  fully registered
Certificates (the "Definitive  Certificates") have been issued  to Beneficial
Owners pursuant to Section 3.07:

          (i)  the provisions of this Section 3.05 shall be in full force and
     effect;

          (ii)  the  Certificate Registrar  and  the Owner  Trustee  shall be
     entitled to  deal with  the Depository  for all  purposes of this  Trust
     Agreement (including  the payment  of principal of  and interest  on the
     Certificates and the  giving of instructions or directions hereunder) as
     the sole holder of the Global Certificates, and shall have no obligation
     to the applicable Certificate Owners;

          (iii)  to the  extent  that  the provisions  of  this Section  3.05
     conflict  with  any  other  provisions  of  this  Trust  Agreement,  the
     provisions of this Section 3.05 shall control;

           (iv)   the  rights of  Beneficial Owners  shall be  exercised only
     through the Depository and shall be  limited to those established by law
     and agreements between such Certificate Owners and the Depository and/or
     the  Depository  Participants  pursuant  to  the  Depository  Agreement.
     Unless   and  until  Definitive  Certificates  are  issued  pursuant  to
     Section 3.07 the initial Depository will make book-entry transfers among
     the  Depository  Participants  and  receive  and  transmit  payments  of
     principal of and interest on  the Global Certificates to such Depository
     Participants; and

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

     Section 3.06.  (Notices to Depository.  Whenever a notice or other
                     ---------------------
communication   to  the  Certificateholders  is  required  under  this  Trust
Agreement, unless and until Definitive Certificates shall have been issued to
Beneficial Owners pursuant to Section 3.07,  the Owner Trustee shall give all
such notices and  communications specified herein  to be given to  Holders of
the  Global Certificates to the  Depository, and shall  have no obligation to
the Beneficial Owners.)

     Section 3.07.  (Definitive Certificates.  If (i) the Administrator
                     -----------------------
advises  the Indenture  Trustee and  the  Owner Trustee  in writing  that the
Depository  is  no   longer  willing  or  able  to   properly  discharge  its
responsibilities  with respect  to the Securities,  and the  Administrator is
unable  to locate  a qualified  successor or  (ii) the Administrator,  at its
option, elects to terminate the book-entry system of registration through the
Depository  then the  Depository will  be expected  to notify  all Beneficial
Owners and the Owner Trustee of the  occurrence of any such event and of  the
availability  of Definitive Notes  and Definitive Certificates  to Beneficial
Owners requesting  the same.   Upon  surrender to  the Owner  Trustee of  the
typewritten  Certificates  representing the  Book-Entry  Certificates  by the
Depository, accompanied by re-registration  instructions, the Owner  Trustee,
on behalf of the Issuer, shall execute and shall authenticate the  Definitive
Notes and Definitive Certificates in  accordance with the instructions of the
Depository, and thereafter  the Indenture Trustee will  recognize the holders
of such  Definitive Notes as  Noteholders under  the Indenture and  the Owner
Trustee  will  recognize  the  holders  of  such  Definitive Certificates  as
Certificateholders under  the Trust  Agreement.     None of  the Issuer,  the
Certificate Registrar or 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
Certificates, the Owner Trustee shall recognize the Holders of the Definitive
Certificates as Certificateholders.)

     Section 3.08.  Authentication of Certificates.  Concurrently with the
                    ------------------------------
initial sale  of the Underlying  Securities to  the Trust, the  Owner Trustee
shall  cause the 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  Certificate shall  entitle its
holder to any benefit under this Trust  Agreement or be valid for any purpose
unless there shall appear on such Certificate a certificate of authentication
substantially  in the  form set  forth in  Exhibit A,  executed by  the Owner
Trustee or the Administrator, as  the Trust's authenticating agent, by manual
signature; such authentication shall constitute conclusive evidence that such
Certificate shall have been duly  authenticated and delivered hereunder.  All
Certificates shall be dated the date of their authentication.

     Section 3.09.  Registration of Transfer and Exchange of Certificates. 
                    -----------------------------------------------------
The  Certificate Registrar shall keep  or cause to be  kept, at the office or
agency  maintained  pursuant  to Section 3.14,  a  Certificate  Register (the
"Certificate Register") in which,  subject to such reasonable  regulations as
it  may  prescribe,   the  Trust  shall  provide  for   the  registration  of
Certificates and  of  transfers  and  exchanges  of  Certificates  as  herein
provided.  The Administrator shall be the initial Certificate Registrar.

     Upon surrender  for registration of  transfer of any Certificate  at the
office or  agency maintained pursuant  to Section 3.14, the Owner  Trustee on
behalf of the  Trust shall execute, authenticate  and deliver in the  name of
the designated  transferee or  transferees, one or  more new  Certificates in
authorized  denominations  of a  like  aggregate  amount  dated the  date  of
authentication by  the Owner Trustee  or any  authenticating agent.   At  the
option of a  Holder, Certificates may be exchanged  for other Certificates of
authorized denominations  of a  like aggregate amount  upon surrender  of the
Certificates  to be exchanged at the office  or agency maintained pursuant to
Section 3.14.

     Every  Certificate presented or surrendered for registration of transfer
or exchange shall be accompanied by a written instrument of transfer  in form
satisfactory to the Owner Trustee and the Certificate Registrar duly executed
by the  Holder or such  Holder's attorney duly  authorized in writing.   Each
Certificate surrendered  for registration  of transfer 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 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
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, Certificates for a period of 15 days preceding the
due date for any payment with respect to the Certificates.

     (Each purchaser of the Certificates or a beneficial interest in a Global
Certificate will be  deemed to have represented and agreed  as follows (terms
used in this paragraph that are defined in Rule 144A under the Securities Act
are used herein as defined therein):

          (a)  The purchaser (1)  is a qualified institutional  buyer, (2) is
     aware that the sale of the Certificates to it is being made  in reliance
     on  the exemption  from registration  provided  by Rule  144A under  the
     Securities Act and (3) is acquiring the Certificates for its own account
     or for one or more accounts, each of which is a  qualified institutional
     buyer, and as to each  of which the purchaser exercises  sole investment
     discretion.    The  purchaser  has  such  knowledge  and  experience  in
     financial and business matters as to be capable of evaluating the merits
     and risks of its investment in the Certificates,  and the purchaser, and
     any accounts for which it is acting, are each able to bear the  economic
     risk of the purchaser's or its investment.

          (b)  The  purchaser understands  that  the  Certificates are  being
     offered  only in a transaction not  involving any public offering in the
     United States within the meaning of the Securities Act, the Certificates
     have not been and will not be registered under the Securities  Act, and,
     if  in the  future the  purchaser decides  to offer,  resell,  pledge or
     otherwise transfer the  Certificates, such Certificates may  be offered,
     resold, pledged  or otherwise  transferred only in  accordance with  the
     applicable legend on such Certificates.  The purchaser acknowledges that
     no representation is  made by the Indenture Trustee,  the Owner Trustee,
     the  Administrator, (the  Swap Counterparty,  the  Swap Guarantor),  the
     Initial  Purchaser  or the  Depositor, as  the  case may  be, as  to the
     availability  of any  exemption under  the Securities  Act or  any state
     securities laws for resale of the Certificates.

          (c)  The  purchaser is not purchasing the  Certificates with a view
     to the resale, distribution or other disposition thereof in violation of
     the Securities Act.  The purchaser understands that an investment in the
     Certificates involves certain  risks, including the risk of  loss of all
     or  a substantial part  of its  investment under  certain circumstances.
     The purchaser  has had  access to such  financial and  other information
     concerning  the Trust  and the  Certificates as  it deemed  necessary or
     appropriate  in  order to  make  an  informed investment  decision  with
     respect to its purchase of the Certificates.

          (d)  In  connection with the purchase of the Certificates: (A) none
     of the  Owner Trustee,  the Indenture  Trustee, the Administrator,  (the
     Swap Counterparty,  the Swap Guarantor),  the Initial Purchaser,  or the
     Depositor is  acting as a  fiduciary or financial or  investment adviser
     for  the purchaser; (B)  the purchaser is  not relying  (for purposes of
     making any investment decision or otherwise) upon any advice, counsel or
     representations  (whether written  or oral)  of the  Owner Trustee,  the
     Indenture Trustee, the  Administrator, (the Swap Counterparty,  the Swap
     Guarantor), or the Depositor other than in a current offering memorandum
     for such Certificates  and any representations expressly set  forth in a
     written agreement  with such party;  (C) none of the  Owner Trustee, the
     Indenture Trustee, the  Administrator, (the Swap Counterparty,  the Swap
     Guarantor), the  Initial Purchaser  or the Depositor  have given  to the
     purchaser   (directly  or  indirectly  through  any  other  person)  any
     assurance, guarantee, or representation whatsoever as to the expected or
     projected success,  profitability, return, performance,  result, effect,
     consequence, or  benefit (including  legal, regulatory,  tax, financial,
     accounting, or  otherwise) of the  Trust Agreement, the  Indenture, (the
     Swap Agreement)  or  documentation for  the  Certificates; and  (D)  the
     purchaser  has consulted with its  own legal, regulatory, tax, business,
     investment,  financial, and  accounting advisers  to the  extent it  has
     deemed  necessary,  and  it  has  made  its   own  investment  decisions
     (including  decisions  regarding  the  suitability  of  any  transaction
     pursuant  to the  Trust Agreement,  (the Swap Agreement)  and Indenture)
     based upon its own judgment and upon any advice from such advisers as it
     has  deemed necessary  and  not upon  any view  expressed  by the  Owner
     Trustee, the Administrator, (the Swap Counterparty, the Swap Guarantor),
     the Indenture Trustee, the Initial Purchaser or the Depositor.

          (e)  The  purchaser understands that the Certificates will bear the
     applicable legend set forth in exhibits  to the Trust Agreement.  Before
     any  interest  in a  Certificate  may  be  offered, resold,  pledged  or
     otherwise transferred,  the transferee will  be required to  provide the
     Owner Trustee  with a  written certification as  to compliance  with the
     transfer restrictions.

          (f)  The purchaser will not, at any time, offer to buy or  offer to
     sell  the  Certificates   by  any  form   of  general  solicitation   or
     advertising,  including, but not limited to, any advertisement, article,
     notice  or other communication  published in any  newspaper, magazine or
     similar  medium or  broadcast over  television  or radio  or seminar  or
     meeting whose  attendees have  been invited  by general  solicitation or
     advertising.

          (g)  The purchaser is a United  States person within the meaning of
     Section 7701 (a) (30) of the Internal Revenue Code of 1986,  as amended.
     The purchaser understands and agrees  that any purported transfer of the
     certificates to a  Holder that does not comply with  the requirements of
     this clause (h) shall be null and void ab initio.

          (h)  The  purchaser  is not  (A)  an  "employee benefit  plan"  (as
     defined in  Section 3(3)  of ERISA)  that is  subject  to the  fiduciary
     responsibility  provisions of  ERISA, (B)  a "plan"  that is  subject to
     Section  4975  of the  Code, (C)  a "governmental  plan" (as  defined in
     Section 3(32)  of ERISA) that is subject to  any federal, State or local
     law which is  substantially similar to the provisions  of Section 406 of
     ERISA or Section  4975 of the Code (the persons or entities described in
     clauses  (A), (B), and (C) being referred  to herein as "Benefit Plans")
     or (D) any person or entity that is using, for purposes of the fiduciary
     responsibility  provisions of  ERISA or  Section 4975  of the  Code, the
     assets of  any Benefit  Plan to  purchase or  hold its  interest in  any
     Securities  (the person  and  entities  described  in this  clause  (D),
     together  with  Benefit  Plans,  being  referred  to  as  "Benefit  Plan
     Investors").  The purchaser, and  any fiduciary of the purchaser causing
     the purchaser  to acquire the  Securities, agrees to indemnify  and hold
     harmless the  Trust,  the  Owner  Trustee, the  Indenture  Trustee,  the
     Administrator,  the   Depositor,  (the   Swap  Counterparty,  the   Swap
     Guarantor), the Initial Purchaser and the Depositor and their respective
     affiliates from any cost, damage or loss incurred by them as a result of
     the purchaser being or being deemed to be a Benefit Plan Investor.

          (i)  If  the  Certificates  purchased  by  any  Person  that  is  a
     partnership,  grantor trust  or  S Corporation  for  federal income  tax
     purposes  comprise more  than  one-half  of the  assets  of such  Person
     (including beneficial owners  owning such Person through  a partnership,
     grantor trust or S Corporation), that the number of beneficial owners of
     such Person does  not and will  not exceed the  principal amount of  the
     Certificates owned  by such Person  divided by $100,000 and  income from
     such Certificates  will be  allocated pro rata  to beneficial  owners of
     such Person.)

     Section 3.10.  (Reporting.  At any time when the Trust is not subject
                    ----------
to Section 13 or 15(d) of the  Exchange Act and is not exempt from  reporting
pursuant to  Rule 12g3-2(b)  under the Exchange  Act, upon  the request  of a
holder or beneficial  owner of a Note  or a Certificate, the  Depositor shall
promptly  furnish  or cause  to be  furnished Rule  144A Information  to such
holder or  beneficial owner and to any prospective  purchaser of such Note or
Certificate designated by such  holder or beneficial  owner, as the case  may
be, in  order to permit  compliance by such  holder or beneficial  owner with
Rule 144A under the Securities Act in connection with the resale of such Note
or Certificate by such holder or beneficial owner.)

     Section 3.11.  Mutilated, Destroyed, Lost or Stolen Certificates.  If
                    -------------------------------------------------
(a) any  mutilated  Certificate  shall  be  surrendered  to  the  Certificate
Registrar,  or if  the Certificate  Registrar shall  receive evidence  to its
satisfaction  of  the destruction,  loss  or  theft  of any  Certificate  and
(b) there  shall be  delivered to  the  Certificate Registrar  and the  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  Certificate has been
acquired  by a bona fide purchaser, the Owner  Trustee on behalf of the Trust
shall  execute and  the  Owner Trustee  or the  Administrator,  as the  Owner
Trustee's authenticating agent,  shall authenticate and deliver,  in exchange
for or in  lieu of any such mutilated, destroyed, lost or stolen Certificate,
a  new Certificate of  like tenor and  denomination.  In  connection with the
issuance of any new Certificate under this Section 3.11, 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 Certificate  issued pursuant to this  Section 3.11
shall  constitute  conclusive evidence  of  ownership  in  the Trust,  as  if
originally issued, whether  or not the lost, stolen  or destroyed Certificate
shall be found at any time.

     Section 3.12.  Persons Deemed Certificateholders.  Prior to due
                    ---------------------------------
presentation  of  a  Certificate  for registration  of  transfer,  the  Owner
Trustee, the  Certificate  Registrar or  any  Administrator shall  treat  the
Person  in  whose name  any  Certificate  is  registered in  the  Certificate
Register  as  the owner  of  such Certificate  for the  purpose  of receiving
distributions pursuant to Section 5.02 and for all other purposes whatsoever,
and none of the Owner Trustee, the Certificate Registrar or any Administrator
shall be bound by any notice to the contrary.

     Section 3.13.  Access to List of Certificateholders' Names and
                    -----------------------------------------------
Addresses.  The Owner Trustee shall furnish or cause to be furnished to the
- ---------
Depositor, within  15 days after  receipt by the  Owner Trustee of  a written
request therefor from  the Depositor, a list,  in such form as  the Depositor
may reasonably require, of the  names and addresses of the Certificateholders
as of the most  recent Record Date.  If  three or more Certificateholders  or
one or  more Holders  of Certificates  evidencing not  less than  25% of  the
outstanding  principal of  the Certificates  apply  in writing  to the  Owner
Trustee,  and  such   application  states  that  the   applicants  desire  to
communicate with other Certificateholders with respect to  their rights under
this  Trust Agreement  or  under  the Certificates  and  such application  is
accompanied by a  copy of the  communication that such applicants  propose to
transmit, then the Owner  Trustee shall, within five Business  Days after the
receipt  of  such application,  afford such  applicants access  during normal
business hours  to the current list  of Certificateholders.  Each  Holder, by
receiving and holding  a Certificate, shall be  deemed to have agreed  not to
hold any  of the Depositor,  the Certificate Registrar  or the  Owner Trustee
accountable by reason  of the disclosure of its  name and address, regardless
of the source from which such information was derived.

     Section 3.14.  Maintenance of Office or Agency.  The Issuer shall
                    -------------------------------
maintain in the City of New York,  an office or offices or agency or agencies
where  Certificates  may  be  surrendered  for  registration  of transfer  or
exchange  and where  notices and  demands  to or  upon the  Owner  Trustee in
respect of the Certificates and the Basic Documents may be served.  The Trust
initially designates the  office of (__________________) its  office for such
purposes.   The  Owner  Trustee  shall give  prompt  written  notice  to  the
Depositor and to the Certificateholders of any  change in the location of the
Certificate Register or any such office or agency.

     Section 3.15.  Appointment of Administrator.  The Administrator shall
                    ----------------------------
undertake  the  obligations of  the  Trust,  pursuant  to the  Administration
Agreement and shall make distributions to Certificateholders from the amounts
received by the  Administrator from the Indenture Trustee  in accordance with
the  Priority of  Payments  pursuant  to Section 5.02  and  shall report  the
amounts  of  such distributions  to the  Owner Trustee.     The Administrator
initially shall be  (_____________________) and shall be  designated pursuant
to the Administration Agreement and will perform such duties as are set forth
therein.   Any reference in this  Trust Agreement to  the Administrator shall
include any co-paying agent unless the context requires otherwise.

                                  ARTICLE IV

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

     Section 4.01.  Prior Notice to Certificateholders with Respect to
                    --------------------------------------------------
Certain Matters.  With respect to the following matters and subject to
- ---------------
Section 4.05, 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  Certificate-
holders 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  and the
compromise of any action, claim or lawsuit brought by or against the Trust;

     (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    interest    of   the
Certificateholders; or

     (e)  the  appointment pursuant  to  the Indenture  of  a successor  Note
Registrar, Administrator  or  Indenture Trustee  or  pursuant to  this  Trust
Agreement  of  a successor  Certificate  Registrar,  or  the consent  to  the
assignment  by the  Note  Registrar, Administrator  or  Indenture Trustee  or
Certificate Registrar  of its obligations  under the Indenture or  this Trust
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 (a) remove the  Administrator under
the  Administration  Agreement  pursuant to  Section 7(c)  and  7(d) thereof,
(b) appoint  a  successor  Administrator  pursuant  to  Section 7(e)  of  the
Administration Agreement, or  (c) except as expressly  provided in the  Basic
Documents,  sell the Underlying Securities or  Eligible Investments 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 and the Owner Trustee with
                    -------------------------------------------------------
Respect to Bankruptcy.  The Owner Trustee and the Certificateholders, by
- ---------------------
accepting  the Certificates, will  covenant that  they will  not at  any time
institute  against the Issuer or the Depositor any bankruptcy, reorganization
or other proceeding under  any federal or state bankruptcy or  similar law in
connection with  the Certificates, (the  Swap Agreement), the  Indenture, the
Trust Agreement or any related agreement.

     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 Trust  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  Trust
Agreement shall be taken  by the Holders of Certificates evidencing  not less
than a  majority of  the Voting  Interests of  all Certificates.   Except  as
expressly  provided  herein,  any written  notice  of  the Certificateholders
delivered pursuant  to this Trust Agreement  shall be effective  if signed by
Holders of Certificates  evidencing not  less than a  majority of the  Voting
Interests of the Certificates at the time of the delivery of such notice.

                                  ARTICLE V

                 Administration of the Underlying Securities;
                 --------------------------------------------
                          Application of Trust Funds
                          --------------------------

     Section 5.01.  Collection of Payments on Underlying Securities;
                    ------------------------------------------------
Collection Account.  (a)  The Trust shall cause the Indenture Trustee
- ------------------
pursuant to Section 3.01 of the Indenture to establish and maintain  with the
Indenture Trustee a  segregated trust account  (the "Collection Account")  in
which the Indenture  Trustee shall, subject to  the terms of  this paragraph,
deposit on the  same day that it  receives each distribution received  by the
Indenture Trustee with respect to  the Underlying Securities (and amounts, if
any, received  pursuant to the  Swap Agreement).   Until the Notes  have been
paid in full  (and all amounts due  from the Trust  to the Swap  Counterparty
under the Swap Agreement have been paid), the Indenture Trustee will take all
reasonable  actions  to  collect  any distributions  due  on  the  Underlying
Securities (and  any amounts  due under  the Swap  Agreement) or  to exercise
remedies pursuant to Section 3.01 of the Indenture.

     (b)  The amounts on deposit in the Collection Account shall  be invested
by the  Indenture Trustee  in Eligible Investments  (as directed by  the Swap
Counterparty).  

     Section 5.02.  Distributions.  Subject to the Priority of Payments, (a)
                    -------------
on  each Payment  Date,  the  Administrator, on  behalf  of the  Trust  shall
distribute to each  Certificateholder of record on the  preceding Record Date
(or, with respect to the first Payment  Date, on the Closing Date), pro  rata
in  accordance  with  the  Percentage Interest  evidenced  by  such  Holder's
Certificate, an  amount equal to  (A)(x) the Certificate Accrual  Rate multi-
plied by (y) the Outstanding Amount of the Certificates and multiplied by (z)
the actual number  of days in the Certificate Interest Accrual Period divided
by 360, plus  (B) any  amounts previously  due and payable  pursuant to  this
clause (a) to the extent such amounts were not paid on a prior Payment Date.

     (b)  On any Payment Date, no distributions pursuant to clause (a) herein
shall  be made  to any  Certificateholder  until (the  Swap Counterparty  has
received all  amounts owed  by the Trust  under the  Swap Agreement  and) the
Holders of Notes have received all payments of interest and principal due and
owing to them on such Payment Date.

     (c)  Subject to the Priority  of Payments, on any Payment  Date on which
principal is  distributed the  Administrator, on behalf  of the  Trust, shall
distribute  to  each  Certificateholder,  pro  rata  in accordance  with  the
Percentage  Interest evidenced by  such Holder's Certificate,  the (principal
payable  on the  Certificates)  after payment  of amounts  due in  respect of
principal on the Notes on such Payment Date.

     (d)  On any Payment Date no  distributions pursuant to clause (c) herein
shall  be made  to any  Certificateholder  until (the  Swap Counterparty  has
received all amounts  owed by  the Trust  under the Swap  Agreement) and  the
Holders of Notes have received all payments of interest and principal due and
owing to them on such Payment Date.

     (e)  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  5.02.   The  Trust  is hereby  authorized  and
directed   to  retain   from   amounts   otherwise   distributable   to   the
Certificateholders sufficient  funds for the  payment of any  withholding tax
that is  legally owed by the Trust (but  such authorization shall not prevent
the  Trust 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 the  Owner  Trustee is  notified of  any
withholding tax (by  a source other than the  Administrator), it shall inform
the Administrator of such notice.  If there is a possibility that withholding
tax  is  payable with  respect to  a  distribution, the  Owner  Trustee shall
withhold  such amounts  in accordance  with  this paragraph (e).   The  Owner
Trustee  shall first  notify the  Depositor  with respect  to any  applicable
withholding taxes imposed on the Certificates and no earlier than  5 Business
Days  thereafter,  shall withhold,  at  the applicable  withholding  rate (or
backup  withholding rate,  as  applicable), a  portion  of interest  payments
otherwise distributable to any beneficial  holder of a Certificate unless the
Certificateholder   provides  the   appropriate  certifications  in   a  form
acceptable to the Owner Trustee.

     Section 5.03.  Method of Payment.  Subject to Section 9.01(c),
                    -----------------
distributions required to  be made to Certificateholders on  any 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 Administrator
appropriate written instructions reasonably satisfactory to the Administrator
at least five Business  Days prior to such 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.  Accounting and Reports to the Noteholders,
                    ------------------------------------------
Certificateholders, the Internal Revenue Service and Others.  The
- -----------------------------------------------------------
Administrator shall (a) maintain (or cause to be maintained) the books of the
Trust on  a calendar year  basis, (b) deliver to each  Certificateholder such
information  as  may  be  required   by  the  Code  and  applicable  Treasury
Regulations, ((c) file such tax returns and reports relating to the Trust 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 security arrangement for
the issuance of  debt for  federal income tax  purposes,) (d) cause such  tax
returns and reports  to be signed in  the manner required by  law, (e) notify
Certificateholders,   the  Depositor  and   the  Indenture  Trustee   of  any
withholding tax as  described in Section  5.02(e) with respect  to income  or
distributions to Certificateholders  and the amount  of such withholding  tax
and (f) collect or cause to be  collected any withholding tax as described in
and   in  accordance  with   Section 5.02(e)  with   respect  to   income  or
distributions to Certificateholders.  The Administrator may appoint a firm of
Independent (as  defined in the  Indenture) certified public  accountants for
purposes  of preparing and  filing tax returns  and reports required  by this
Section 5.04.  The fees of such certified public accountants shall be paid by
the Administrator without reimbursement from the Trust.

     Section 5.05.  Signature on Returns.  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 Depositor.

     Section 5.06.  Statements to Certificateholders; Certain Tax
                    ---------------------------------------------
Information. On each Payment Date, or as soon as practicable thereafter, the
- -----------
Administrator  shall  prepare  and  forward  by  mail  a  statement  to  each
Certificateholder (with a copy to each Rating Agency) stating:

          (a)  the aggregate amount of any  distribution on such Payment Date
     allocable to interest on the Certificates;

          (b)  the aggregate  amount of any distribution on such Payment Date
     allocable to principal on the Certificates;

          (c)  the aggregate amount of compensation paid to the Administrator
     on such Payment Date;

          (d)  the aggregate principal balance  of the Underlying  Securities
     as  of  such  Payment  Date  after giving  effect  to  distributions  of
     principal pursuant to clause  (b) above (and after giving  effect to any
     sale,  put or call of all or part  of the Underlying Securities prior to
     or on such Payment Date);

          (e)  the  aggregate outstanding principal amount of (each Class of)
     Certificates on such  Payment Date, after giving to  the distribution of
     principal referred to in clause (b) above;

          ((f) (if a floating rate) Class  B-1 Certificate Accrual Rate  (and
     the  Class  B-2  Certificate  Accrual  Rate)  applicable  in  respect of
     distributions of interest made on such Payment Date;)

          ((g) as applicable, information regarding any of the following ((as
     described in  the base  prospectus)): the amount  of any  shortfall; the
     amount  of any  withdrawal from  any  (Reserve Account);  for each  date
     during the (Funding  Period), the remaining (Pre-Funded Amount); for the
     first such  date that  is on  or immediately  following the  end of  the
     (Funding Period)  (if  any), the  amount of  any remaining  (Pre-Funding
     Amount) that has not  been used to fund the purchase  of the (Subsequent
     Underlying Securities) and  that is being passed through  as payments on
     the Notes and Certificates); and

          ((h) the aggregate  outstanding principal balance  of any  Eligible
     Investments purchased with proceeds of the Underlying Securities.)

     ((b)   Within   a   reasonable   period  of   time   ((not   to   exceed
(________________)))  after the end  of each  calendar year  (commencing with
(___________________)), the Administrator shall (i) furnish to each Holder of
a Certificate during  the preceding calendar year: (A)  the aggregate amounts
reported pursuant to  each of clause (i)  and clause (ii) of  Section 5.06(a)
for  such preceding  calendar year  (and (B)  such other  information as  the
Administrator    reasonably    determines    necessary    to    enable    the
Certificateholders to prepare their tax returns) and (ii) file or cause to be
filed such tax  returns and reports  with respect to  such statements as  are
required by the Code to be filed by the Trust.)

     (c) The Administrator  shall forward by  mail to each  Certificateholder
with each statement described in Section  5.06(a) a copy of the most  current
Underlying Securities Distribution Date Statement received from the Indenture
Trustee  (unless such Underlying  Securities Distribution Date  Statement was
previously distributed to Certificateholders).

     Section 5.07.  Notices to Owner Trustee.  Upon receipt of any notice
                    ------------------------
with respect to  the Underlying Securities, the Administrator  shall promptly
transmit such  notice to  the Certificateholders.   In the event  such notice
requests   or  requires   any   action   by  the   Owner   Trustee  and   the
Certificateholders, the  Owner Trustee  shall not take  any action  except in
accordance  with written instructions from the Certificateholders pursuant to
Section 6.03(c).

                                  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 any  amendment or other agreement or instrument described herein, 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.  Subject to compliance
with the Basic Documents,  the Owner Trustee is further  authorized from time
to time to take such action  as the Administrator recommends with respect  to
the Basic Documents.

     Section 6.02.  General Duties.  It shall be the duty of the Owner
                    --------------
Trustee to  discharge (or cause to be discharged) all of its responsibilities
pursuant to the terms of this  Trust Agreement and the other Basic  Documents
to which the Trust is a party and  to administer the Trust in the interest of
the Certificate-  holders, subject to  the Basic Documents and  in accordance
with the provisions of this  Trust Agreement.  Notwithstanding the foregoing,
the Owner  Trustee  shall  be  deemed  to  have  discharged  its  duties  and
responsibilities hereunder  and under the  Basic Documents to the  extent the
Administrator has agreed  in the Administration Agreement to  perform any act
or to  discharge any duty of the  Owner Trustee hereunder or  under any other
Basic  Document,  and the  Owner Trustee  shall  not be  held liable  for the
default or failure of  the Administrator to  carry out its obligations  under
the Administration Agreement.

     Section 6.03.  Action upon Instruction.  (a)  Subject to Article IV and
                    -----------------------
in accordance with  the terms of the Basic  Documents, the 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 selected in good
faith, 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 other  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 Trust Agreement
or under  any other  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  Trust Agreement or the  other 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 Trust Agreement  or any other 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
Trust 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  Trust Agreement or  the other 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 Trust 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 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 Trust 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 Trust  Agreement or any  other 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, prepare or file any
tax form or to prepare or file  any Securities and Exchange Commission filing
for the  Trust or to record this Trust 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 Trust Estate that result from actions by, or claims  against, the
Owner Trustee  solely in its individual capacity that  are not related to the
ownership or the administration of the 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 Trust Estate except  (i) in
accordance  with the powers  granted to and the  authority conferred upon the
Owner Trustee pursuant  to this Trust 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 6.06.

     (Section 6.07. Limitation on Trust Activities.  Notwithstanding any
                    ------------------------------
other provision  in this Trust Agreement  to the contrary, the  Owner Trustee
shall have  no power  to exercise discretion  to vary  the investment  of the
Certificateholders  within  the meaning  of  Treasury Department  Regulations
Section 301.7701-4(c), or to engage in any business activity unless the Owner
Trustee shall  have received an Opinion  of Counsel that  such activity shall
not adversely affect  the status of the  Trust as a security  arrangement for
the issuance of debt.) 

                                 ARTICLE VII

                         Concerning the 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  Trust Agreement.
The Owner Trustee also agrees to disburse  all moneys actually received by it
constituting part of the Trust Estate  upon the terms of the Basic  Documents
and this  Trust Agreement.   The  Owner Trustee  shall not  be answerable  or
accountable  hereunder  or   under  any  other   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  its
individual  capacity.   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 Responsible  Officer of the Owner Trustee unless  it is proved that
the Owner Trustee was negligent in ascertaining the pertinent facts;

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

     (c)  No provision  of this Trust  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, duties 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 Trust  Agreement or for  the due  execution
hereof by the Depositor or for the form, character, genuineness, sufficiency,
value or validity  of any of  the Trust Estate, or  for or in respect  of the
validity or sufficiency of the Basic Documents, other than the certificate of
authentication on the Certificates, if executed by the Owner Trustee  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 Administrator,  the Depositor,  the Certificate  Registrar, a  paying
agent, or an authenticating agent (if not the Owner Trustee) or the Indenture
Trustee 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 Trust  Agreement or the  Basic Documents that  are required to  be
performed  by the  Administrator  under  the  Administration  Agreement,  the
Indenture  Trustee under the  Indenture, the Certificate  Registrar, a paying
agent, or an authenticating agent (if not the Owner Trustee); and

     (g)  The Owner Trustee shall  be under no obligation to exercise  any of
the rights or powers vested in it  or duties imposed by this Trust Agreement,
or to institute, conduct or defend any litigation under this Trust  Agreement
or otherwise or in relation to this Trust 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 Trust Agreement
or in any  other 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,  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 Trust Agreement.

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

     (c)  Neither  the  execution  nor  the  delivery by  it  of  this  Trust
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 Trust Agreement or
the  other 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 Trust Agreement or any other Basic Document.

     Section 7.05.  Not Acting in Individual Capacity.  Except as provided
                    ---------------------------------
in    this   Article VII,   in   accepting   the   trusts   hereby   created,
(_______________________) acts solely as  Owner Trustee hereunder and not  in
its individual capacity.

     Section 7.06.  Owner Trustee Not Liable for Certificates or Underlying
                    -------------------------------------------------------
Securities.  The recitals contained herein and in the Certificates (other
- ----------
than  the  signature  and  countersignature  of  the  Owner  Trustee  on  the
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 Trust Agreement,  of any Basic  Document or  of the Certificates  (other
than  the  signature  and  countersignature  of  the  Owner  Trustee  on  the
Certificates) or the Notes, or of any Underlying Securities or related  docu-
ments.    The Owner  Trustee  shall at  no  time have  any  responsibility or
liability for or with respect  to the sufficiency of the Trust Estate  or its
ability to  generate  the payments  to be  distributed to  Certificateholders
under this Trust Agreement or the Noteholders under the Indenture, including,
the  compliance by  the Depositor  with any  warranty or  representation made
under any Basic Document or  in any related document  or the accuracy of  any
such warranty or  representation, or any action  of the Administrator  or the
Indenture Trustee taken in the name of the Owner Trustee.

     Section 7.07.  Owner Trustee May Own Certificates and Notes.  The Owner
                    --------------------------------------------
Trustee in  its individual  or any  other capacity  may become  the owner  or
pledgee  of  Certificates  or Notes  and  may  deal with  the  Depositor, the
Administrator and the Indenture Trustee 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, Expenses and Indemnity.  (a)  The
                    --------------------------------------------
Owner Trustee,  Indenture Trustee  and Administrator  shall receive  from the
Depositor as compensation for  their respective services hereunder  such fees
as  have  been  separately  agreed upon  before  the  date  hereof  among the
Depositor   and  each   of  the   Owner   Trustee,  Indenture   Trustee,  and
Administrator.  The Owner Trustee  hereby acknowledges receipt of its Initial
Owner  Trustee Fee  as its  entire  remuneration for  its  services as  owner
trustee  under this  Trust Agreement    and receipt  of all  of  its ordinary
expenses  to  be  incurred  in  acting  as Owner  Trustee  under  this  Trust
Agreement.   After  the  execution of  this  Trust Agreement  and subject  to
Section 8.01(d) herein,  the Issuer shall only be  obligated to indemnify the
Owner  Trustee  for those  expenses  of  the  Owner Trustee  that  constitute
Extraordinary Expenses and  only in accordance with the  Priority of Payments
in Section 3.05(d) of the Indenture.

     (b)  If  the Owner Trustee shall  serve, by reason  of its resigning its
appointment or  removal therefrom under  this Trust Agreement, for  less than
the period in respect of which its  Initial Owner Trustee Fee has been  paid,
its Initial Owner Trustee  Fee shall be  pro-rated as agreed  in a letter  of
even date.

     (c)  Nothing contained in  this Trust Agreement shall  require the Owner
Trustee or the  Administrator to expend  or risk its  own funds or  otherwise
incur  any financial  liability  in  the performance  of  its  duties or  the
exercise  of any right,  power, authority or  discretion hereunder  if it has
reasonable  grounds for  believing the  repayment of  such funds  or adequate
indemnity  against, or security for, such risk or liability is not reasonably
assured to it.

     (d)  Neither the Issuer nor the Administrator need reimburse any expense
or indemnify  against any loss,  liability or expense  incurred by  the Owner
Trustee through the Owner Trustee's own willful misconduct, negligence or bad
faith.

                                  ARTICLE IX

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

     Section 9.01.  Termination of Trust Agreement.  (a)  This Trust
                    ------------------------------
Agreement  (other than Article VIII) and the  Trust shall terminate and be of
no further  force or effect upon the final  distribution by the Owner Trustee
of all moneys  or other property or  proceeds of the Trust  Estate (including
the Underlying Securities) in  accordance with the terms of the Indenture and
Article V.  The bankruptcy, liquidation, dissolution, death  or incapacity of
any Certificateholder shall not (x) operate to terminate this Trust 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 Trust Estate
or (z) otherwise  affect  the  rights,  obligations and  liabilities  of  the
parties hereto.

     (b)  None of the  Depositor, or any Certificateholder  shall be entitled
to revoke or terminate the Trust.

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

     In  the event  that all  of the  Certificateholders shall  not surrender
their  Certificates  for  cancellation  within  six  months  after  the  date
specified in the above mentioned written notice, the Owner Trustee shall give
a  second written  notice  to the  remaining Certificateholders  to surrender
their Certificates for  cancellation and receive the final  distribution with
respect  thereto.    If within  one  year  after the  second  notice  all the
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  Certificates, and the cost  thereof shall be paid  out of
the funds and other assets that shall remain subject to this Trust Agreement.
Any funds remaining in  the Trust after exhaustion of such  remedies shall be
distributed by the Owner Trustee to the Depositor.

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

                                  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) a rating  of at least
(____) by (_____) (or a rating otherwise acceptable to Moody's) and  at least
(____) by (____).  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  10.01, the
Owner  Trustee shall  resign immediately in  the manner  and with  the effect
specified in Section 10.02.

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

     If  at  any  time  the Owner  Trustee  shall  cease  to  be eligible  in
accordance  with the  provisions of  Section 10.01 and  shall fail  to resign
after written request  therefor by the Administrator,  or if at any  time the
Owner Trustee shall be  legally unable to act, or shall  be adjudged bankrupt
or insolvent, or a  receiver of the Owner Trustee or of its property shall be
appointed, or any  public officer shall take  charge or control of  the Owner
Trustee  or of  its property  or affairs for  the purpose  of rehabilitation,
conservation   or  liquidation,   then  the   Administrator   (or  the   Swap
Counterparty) may  remove the Owner  Trustee.   If the Administrator  (or the
Swap Counterparty) shall remove the Owner Trustee  under the authority of the
immediately  preceding sentence, the Administrator (or the Swap Counterparty)
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. All
amounts, if any, owed to the outgoing Owner Trustee shall be paid on the next
Payment  Date,  to  the  extent  funds  are  available for  such  payment  in
accordance with the Priority of Payments. 

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

     Section 10.03. Successor Owner Trustee.  Any successor Owner Trustee
                    -----------------------
appointed pursuant to Section 10.02 shall execute, acknowledge and deliver to
the  Administrator, (the  Swap  Counterparty) and  to  its predecessor  Owner
Trustee an instrument accepting such appointment under  this Trust 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 Trust Agreement,
with like effect  as if originally named  as Owner Trustee.   The predecessor
Owner Trustee shall deliver  to the successor Owner Trustee all documents and
statements  and  monies held  by  it  under  this  Trust Agreement;  and  the
Administrator and  the predecessor  Owner Trustee  shall execute  and deliver
such instruments  and do such other things as  may reasonably be required for
fully and certainly vesting and confirming in the successor Owner Trustee all
such rights, powers, duties and obligations.

     No successor Owner Trustee shall  accept appointment as provided in this
Section 10.03  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 10.03,  the  Administrator  shall mail  notice  thereof to  all
Certificateholders, the  Indenture Trustee,  the Noteholders  and the  Rating
Agencies.  If the Administrator shall fail to mail such notice within 10 days
after  acceptance of  such appointment  by the  successor Owner  Trustee, the
successor Owner Trustee shall  cause such notice to be mailed  at the expense
of the Administrator.

     Section 10.04. Merger or Consolidation of Owner Trustee.  Any Person
                    ----------------------------------------
into which the Owner  Trustee may be merged or converted or with which it may
be  consolidated, or  any Person  resulting  from any  merger, conversion  or
consolidation  to which  the Owner Trustee  shall be  a party, or  any Person
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  Person 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 (and the Swap Counterparty).

                                  ARTICLE XI

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

     Section 11.01. Amendments Without Consent of Certificateholders or
                    ---------------------------------------------------
Noteholders.  Without the consent of Holders of any Certificates or the
- -----------
consent  of the Holders  of any  Notes, but with  prior notice to  the Rating
Agencies (and the Swap Counterparty), this Trust Agreement may be amended  by
the Depositor and the Owner Trustee, for any of the following:

     (i)  to cure any ambiguity or mistake;

    (ii)  to correct any defective provisions or to correct or supplement any
provision  herein  that may  be  defective  or  inconsistent with  any  other
provision herein;

   (iii)  to add  to  the  covenants or  duties  of  the Depositor  or  the
Administrator herein;

    (iv)  to  add any other provisions  with respect to matters  or questions
arising under  this Trust Agreement  or any  Enhancement; provided,  however,
that  any such amendment  pursuant to  this clause  (iv) shall  not adversely
affect  in  any  material  respect   the  interests  of  any  Noteholders  or
Certificateholders, as evidenced by an Opinion of Counsel;

     (v)  to comply with any provisions of the Code; or

    (vi)  to  evidence  and provide  for the  acceptance of  the appointment
hereunder by  a successor Owner  Trustee and to add  to or change  any of the
provisions of  this Trust Agreement as  shall be necessary  to facilitate the
administration of the trusts hereunder.

     Any amendment pursuant to clause (iv) above of this Section 11.01, shall
be deemed not  to adversely affect in  any material respect the  interests of
any  Noteholder or  Certificateholder if the  Administrator or  Owner Trustee
receives  written confirmation  from each  Rating Agency that  such amendment
shall not cause  the reduction or withdrawal  of the ratings assigned  to the
Notes or the Certificates.

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

     Section 11.02. Amendments with Consent of Certificateholders and
                    -------------------------------------------------
Noteholders. This Trust Agreement may also be amended from time to time by
- -----------
the Depositor and  the Owner Trustee, with prior written notice to the Rating
Agencies, with the  consent of the Holders  (as defined in the  Indenture) of
Notes evidencing not less than a majority of the of Outstanding Amount of the
Notes and  Certificateholders owning  Voting Interests  aggregating not  less
than a majority  of the aggregate Voting  Interests (and with the  consent of
the  Swap  Counterparty)  for the  purpose  of  adding any  provisions  to or
changing in  any manner or  eliminating any of  the provisions of  this Trust
Agreement or  of modifying in any manner the rights of the Noteholders or the
Certificateholders (or  the Swap  Counterparty); provided,  however, that  no
such amendment shall, without notification  from each Rating Agency that such
amendment  shall not cause the rating of  the Notes or the Certificates to be
reduced,  suspended or  withdrawn (a) increase  or reduce  in any  manner the
amount of, or accelerate or delay  the timing of, collections of payments  on
Underlying Securities 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 Voting
Interests of Certificates 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
Administrator shall  furnish written  notification of  the substance of  such
amendment or consent  to each Certificateholder, the  Indenture Trustee, (the
Swap Counterparty) and each of the Rating Agencies.

     It  shall not  be  necessary  for  the  consent  of  Certificateholders,
Noteholders, the  Indenture Trustee  (or the  Swap Counterparty)  pursuant to
this Section 11.02 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 Trust 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 of the State of Delaware.

     Prior to the execution  of any amendment to this Trust  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 Trust 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 Trust Agreement
or otherwise. 

     Section 11.03. Voting Interests.  As of any date, the aggregate
                    ----------------
outstanding principal balance of all Certificates will constitute  the voting
interest of the Issuer (the "Voting Interests"), except that, for purposes of
determining  Voting  Interests, Certificates  owned  by  the  Issuer  or  its
affiliates and  the  Depositor will  be  disregarded  and deemed  not  to  be
outstanding, and  except that,  in determining whether  the Owner  Trustee is
protected in relying upon any such request, demand, authorization, direction,
notice, consent or  waiver, only Certificates that the Owner Trustee knows to
be  so owned will be  so disregarded.   Certificates so owned  that have been
pledged  in  good  faith  may  be  regarded as  outstanding  if  the  pledgee
establishes  to the satisfaction of the  Owner Trustee the pledgor's right so
to act  with respect to  such Certificates and  that the  pledgee is not  the
Issuer or its affiliates.

     Section 11.04. (Modification and Amendment of Swap Agreement.  (a) The
                     --------------------------------------------
Swap Agreement may  be amended by the Owner Trustee and the Swap Counterparty
without  notice to  or  consent of  the  Certificateholders (i)  to  cure any
ambiguity or mistake,  (ii) to correct any defective provisions or to correct
or supplement any provisions therein which may be inconsistent with any other
provisions  therein  or (iii)  to add  any other  provisions with  respect to
matters or  questions arising  under such Swap  Agreement; provided  that any
such amendment pursuant to  this clause (iii)  shall not adversely affect  in
any material respect the interests of any Certificateholders, as evidenced by
an  Opinion  of Counsel.    Any amendment  pursuant  to clause  (iii)  of the
preceding sentence  shall be deemed not  to adversely affect in  any material
respect the interests of any  Certificateholder if the Owner Trustee receives
written confirmation from  each Rating  Agency rating  the Certificates  that
such amendment will not cause such  Rating Agency to reduce the then  current
rating thereof.

     (b)  The Swap Agreement may also be amended by the Owner Trustee and the
Swap Counterparty  with the consent  of (i) the  holders processing  not less
than a majority of  the aggregate outstanding  principal amount of the  Notes
and (ii)  the holders possessing  not less than  a majority of  the aggregate
outstanding principal  amount of the  Certificates for the purpose  of adding
any  provisions  to or  changing  in any  manner  or eliminating  any  of the
provisions of such Swap Agreement.)

     Section 11.05. No Legal Title to Trust Estate in Certificateholders. 
                    ----------------------------------------------------
The Certificateholders shall  not have legal title  to any part of  the Trust
Estate.  The  Certificateholders shall be  entitled to receive  distributions
with  respect   to  their  undivided  beneficial  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 Trust Estate  shall operate to  terminate
this Trust 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 Trust
Estate.

     Section 11.06. Limitations on Rights of Others.  Except for
                    -------------------------------
Section 2.07,  the provisions  of this  Trust  Agreement are  solely for  the
benefit of  the  Owner Trustee,  the Depositor,  the Certificateholders,  the
Administrator  and, to  the extent expressly  provided herein,  the Indenture
Trustee, the  Noteholders (and  the Swap Counterparty),  and nothing  in this
Trust Agreement (other than Section 2.07),  whether express or implied, shall
be construed to give to any other Person any legal or equitable right, remedy
or claim in the  Trust Estate or under or in respect  of this Trust Agreement
or any covenants, conditions or provisions contained herein.

     Section 11.07. Notices.  (a)  Unless otherwise expressly specified or
                    -------
permitted by the  terms hereof, all notices shall be in  writing and shall be
deemed given upon  receipt by the intended  recipient or three Business  Days
after  mailing if  mailed by  certified  mail, postage  prepaid (except  that
notice to the Owner Trustee shall be deemed given only upon actual receipt by
the Owner Trustee), if to the Owner Trustee, addressed to the Corporate Trust
Office; if to the  Depositor, addressed to ML  Asset Backed Corporation,  250
Vesey Street, World Financial Center, North Tower - 10th Floor, New York, New
York  10281-1310, Attention: Michael  M. McGovern; 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  Trust Agreement shall  be conclusively  presumed to
have  been duly  given, whether  or not  the Certificateholder  receives such
notice. 

     Section 11.08. Severability.  Any provision of this Trust 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 11.9.  Separate Counterparts.  This Trust 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 11.10. Successors and Assigns.  All covenants and agreements
                    ----------------------
contained  herein shall be binding upon, and inure to the benefit of, each of
the   Depositor,   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 11.11. Covenants of the Depositor.  (a)  The Depositor will not
                    --------------------------
at any time  institute against the Trust any bankruptcy proceedings under any
United States federal  or state bankruptcy or similar law  in connection with
any obligations relating to the  Certificates, the Notes, the Trust Agreement
or any of the other Basic Documents.

     ((b) The Depositor will not register  or aid in the registration  of the
Certificates under the Securities Act and will not list or aid in the listing
of  the Certificates on  any exchange or trade  or aid in  the trading of the
Certificates on an "established securities  market" as defined in Treas. Reg.
Section 1.7704-1(e) (including an interdealer quotation system that regularly
disseminates  firm buy or sell quotations by identified brokers or dealers by
electronic means or otherwise).)

     Section 11.12. No Petition.  The Owner Trustee, by entering into this
                    -----------
Trust Agreement,  each Certificateholder, by accepting a Certificate, and the
Indenture  Trustee and  each Noteholder,  by accepting  the benefits  of this
Trust Agreement, hereby  covenant and agree  that they will  not at any  time
institute against  the Depositor  or the  Trust, or  join in  any institution
against the Depositor or the  Trust of, any bankruptcy proceedings under  any
United States  federal or state bankruptcy or  similar law in connection with
any obligations relating to the Certificates, the Notes, this Trust Agreement
or any of the Basic Documents.

     Section 11.13. No Recourse.  Each Certificateholder by accepting a
                    -----------
Certificate acknowledges that such Certificateholder's Certificates represent
beneficial interests in the Trust only  and do not represent interests in  or
obligations of  the  Depositor, the  Administrator,  the Owner  Trustee,  the
Indenture Trustee,  (the Swap Counterparty)  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 Trust Agreement, the Certificates
or the other Basic Documents.

     Section 11.14. 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 11.15. GOVERNING LAW.  THIS TRUST AGREEMENT SHALL BE CONSTRUED
                    -------------
IN ACCORDANCE WITH  THE LAWS OF  THE STATE OF  DELAWARE AND THE  OBLIGATIONS,
RIGHTS  AND  REMEDIES  OF  THE  PARTIES  HEREUNDER  SHALL  BE  DETERMINED  IN
ACCORDANCE WITH SUCH LAWS.

     Section 11.16. Integration.  This Trust Agreement constitutes the entire
                    -----------
agreement among  the parties hereto  pertaining to the subject  matter hereof
and supersedes all prior agreements and understanding pertaining thereto.

     Section 11.17. Appointment of Agent.  The Trust irrevocably consents to
                    --------------------
the service of any and all process in any action or proceeding by the mailing
or  delivery  of   copies  of   such  process   to  it  at   the  office   of
(_______________________):

               (_____)
               (_____)
               (_____)
               (_____)
               Attn: (_______).

     Section 11.18. Benefits of Trust Agreement.  Nothing in the Trust
                    ---------------------------
Agreement or in the Certificates, express or implied, shall give to any
Person, other than the parties hereto and their successors hereunder, and the
Certificateholders and other parties entitled to the benefits of this Trust
Agreement as herein stated, any benefit or any legal or equitable right,
remedy or claim under the Trust Agreement; (provided, however, that           
                                            --------  -------
the Swap Counterparty is a third party beneficiary of all provisions of this
Trust Agreement and as such is entitled to enforce all provisions of this
Trust Agreement directly).

     Section 11.19. Assignment.  (The parties hereby expressly agree that
                    ----------
the Swap Counterparty may assign its rights hereunder and under the Indenture
(exclusive of any such rights in Section 3.21 of the Indenture) but not any
of its obligations and the assignee of such rights may take action hereunder
consistent with the assignment of rights and the parties agree to be bound by
such assignment.)

     IN WITNESS WHEREOF, the Depositor and the Owner Trustee have caused
their names to be signed hereto by their respective officers thereunto duly
authorized, all as of the day and year first above written.

                                    ML Asset Backed Corporation,
                                      as Depositor


                                    By:________________________________
                                       Name:
                                       Title:


                                    (__________________________________),
                                     as Owner Trustee
 

                                    By:_________________________________
                                       Name:
                                       Title:


                                  EXHIBIT A

                            (Form of Certificate)

                                    (Face)

(THIS SECURITY HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE UNITED
STATES SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), AND NEITHER
THE TRUST NOR THE POOL OF ASSETS HAS BEEN REGISTERED UNDER THE UNITED STATES
INVESTMENT COMPANY ACT OF 1940, AS AMENDED (THE "1940 ACT").  THIS SECURITY
MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED, EXCEPT TO A
PERSON WHO (1) IS A QUALIFIED INSTITUTIONAL BUYER, (2) IS AWARE THAT THE SALE
OF THE CERTIFICATES TO IT IS BEING MADE IN RELIANCE ON THE EXEMPTION FROM
REGISTRATION PROVIDED BY RULE 144A UNDER THE SECURITIES ACT (THE "SECURITIES
ACT") AND (3) IS ACQUIRING THE CERTIFICATES FOR ITS OWN ACCOUNT OR FOR ONE OR
MORE ACCOUNTS, EACH OF WHICH IS A QUALIFIED INSTITUTIONAL BUYER, AND AS TO
EACH OF WHICH THE PURCHASER EXERCISES SOLE INVESTMENT DISCRETION.  THE
PURCHASER HAS SUCH KNOWLEDGE AND EXPERIENCE IN FINANCIAL AND BUSINESS MATTERS
AS TO BE CAPABLE OF EVALUATING THE MERITS AND RISKS OF ITS INVESTMENT IN THE
CERTIFICATES, AND THE PURCHASER, AND ANY ACCOUNTS FOR WHICH IT IS ACTING, ARE
EACH ABLE TO BEAR THE ECONOMIC RISK OF THE PURCHASER'S OR ITS INVESTMENT. 

THE PURCHASER UNDERSTANDS THAT THE CERTIFICATES ARE BEING OFFERED ONLY IN A
TRANSACTION NOT INVOLVING ANY PUBLIC OFFERING WITHIN THE MEANING OF THE
SECURITIES ACT, THE CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED
UNDER THE SECURITIES ACT, AND, IF IN THE FUTURE THE PURCHASER DECIDES TO
OFFER, RESELL, PLEDGE OR OTHERWISE TRANSFER THE CERTIFICATES, SUCH
CERTIFICATES MAY BE OFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN
ACCORDANCE WITH THE APPLICABLE LEGEND ON SUCH CERTIFICATES.  THE PURCHASER
ACKNOWLEDGES THAT NO REPRESENTATION IS MADE BY THE INDENTURE TRUSTEE, THE
OWNER TRUSTEE, THE ADMINISTRATOR, (THE SWAP COUNTERPARTY, THE SWAP
GUARANTOR,) THE INITIAL PURCHASER OR THE DEPOSITOR, AS THE CASE MAY BE, AS TO
THE AVAILABILITY OF ANY EXEMPTION UNDER THE SECURITIES ACT OR ANY STATE
SECURITIES LAWS FOR RESALE OF THE CERTIFICATES.

THE PURCHASER IS NOT PURCHASING THE CERTIFICATES WITH A VIEW TO THE RESALE,
DISTRIBUTION OR OTHER DISPOSITION THEREOF IN VIOLATION OF THE SECURITIES ACT. 
THE PURCHASER UNDERSTANDS THAT AN INVESTMENT IN THE CERTIFICATES INVOLVES
CERTAIN RISKS, INCLUDING THE RISK OF LOSS OF ALL OR A SUBSTANTIAL PART OF ITS
INVESTMENT UNDER CERTAIN CIRCUMSTANCES.  THE PURCHASER HAS HAD ACCESS TO SUCH
FINANCIAL AND OTHER INFORMATION CONCERNING THE ISSUER AND THE CERTIFICATES AS
IT DEEMED NECESSARY OR APPROPRIATE IN ORDER TO MAKE AN INFORMED INVESTMENT
DECISION WITH RESPECT TO ITS PURCHASE OF THE CERTIFICATES.

IN CONNECTION WITH THE PURCHASE OF THE CERTIFICATES: (A) NONE OF THE OWNER
TRUSTEE, THE INDENTURE TRUSTEE, THE ADMINISTRATOR, (THE SWAP COUNTERPARTY,
THE SWAP GUARANTOR,) THE INITIAL PURCHASER OR THE DEPOSITOR IS ACTING AS A
FIDUCIARY OR FINANCIAL OR INVESTMENT ADVISER FOR THE PURCHASER; (B) THE
PURCHASER IS NOT RELYING (FOR PURPOSES OF MAKING ANY INVESTMENT DECISION OR
OTHERWISE) UPON ANY ADVICE, COUNSEL OR REPRESENTATIONS (WHETHER WRITTEN OR
ORAL) OF THE OWNER TRUSTEE, THE INDENTURE TRUSTEE, THE ADMINISTRATOR, (THE
SWAP COUNTERPARTY, THE SWAP GUARANTOR,) THE INITIAL PURCHASER OR THE
DEPOSITOR OTHER THAN IN A CURRENT OFFERING MEMORANDUM FOR SUCH SECURITIES AND
ANY REPRESENTATIONS EXPRESSLY SET FORTH IN A WRITTEN AGREEMENT WITH SUCH
PARTY; (C) NONE OF THE OWNER TRUSTEE, THE INDENTURE TRUSTEE, THE
ADMINISTRATOR, (THE SWAP COUNTERPARTY, THE SWAP GUARANTOR,) THE INITIAL
PURCHASER OR THE DEPOSITOR HAVE GIVEN TO THE PURCHASER (DIRECTLY OR
INDIRECTLY THROUGH ANY OTHER PERSON) ANY ASSURANCE, GUARANTEE, OR
REPRESENTATION WHATSOEVER AS TO THE EXPECTED OR PROJECTED SUCCESS,
PROFITABILITY, RETURN, PERFORMANCE, RESULT, EFFECT, CONSEQUENCE, OR BENEFIT
(INCLUDING LEGAL, REGULATORY, TAX, FINANCIAL, ACCOUNTING, OR OTHERWISE) OF
THE TRUST AGREEMENT, THE INDENTURE(, THE SWAP AGREEMENT) OR DOCUMENTATION FOR
THE CERTIFICATES; AND (D) THE PURCHASER HAS CONSULTED WITH ITS OWN LEGAL,
REGULATORY, TAX, BUSINESS, INVESTMENT, FINANCIAL, AND ACCOUNTING ADVISERS TO
THE EXTENT IT HAS DEEMED NECESSARY, AND IT HAS MADE ITS OWN INVESTMENT
DECISIONS (INCLUDING DECISIONS REGARDING THE SUITABILITY OF ANY TRANSACTION
PURSUANT TO THE TRUST AGREEMENT(, THE SWAP AGREEMENT) AND THE INDENTURE)
BASED UPON ITS OWN JUDGEMENT AND UPON ANY ADVICE FROM SUCH ADVISERS AS IT HAS
DEEMED NECESSARY AND NOT UPON ANY VIEW EXPRESSED BY THE OWNER TRUSTEE, (THE
SWAP COUNTERPARTY, THE SWAP GUARANTOR,) THE INDENTURE TRUSTEE, THE
ADMINISTRATOR, THE INITIAL PURCHASER OR THE DEPOSITOR.

THE PURCHASER WILL NOT, AT ANY TIME, OFFER TO BUY OR OFFER TO SELL THE
CERTIFICATES BY ANY FORM OF GENERAL SOLICITATION OR ADVERTISING, INCLUDING,
BUT NOT LIMITED TO, ANY ADVERTISEMENT, ARTICLE, NOTICE OR OTHER COMMUNICATION
PUBLISHED IN ANY NEWSPAPER, MAGAZINE OR SIMILAR MEDIUM OR BROADCAST OVER
TELEVISION OR RADIO OR SEMINAR OR MEETING WHOSE ATTENDEES HAVE BEEN INVITED
BY GENERAL SOLICITATION OR ADVERTISING.

THE PURCHASER IS NOT (A) AN "EMPLOYEE BENEFIT PLAN" (AS DEFINED IN SECTION
3(3) OF EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA")) THAT IS SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF
ERISA, (B) A "PLAN" THAT IS SUBJECT TO SECTION 4975 OF THE CODE, (C) A
"GOVERNMENTAL PLAN" (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO
ANY FEDERAL, STATE OR LOCAL LAW WHICH IS SUBSTANTIALLY SIMILAR TO THE
PROVISIONS OF SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE (THE PERSONS
OR ENTITIES DESCRIBED IN CLAUSES (A), (B), AND (C) BEING REFERRED TO HEREIN
AS "BENEFIT PLANS") OR (D) ANY PERSON OR ENTITY THAT IS USING, FOR PURPOSES
OF THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA OR SECTION 4975 OF THE
CODE, THE ASSETS OF ANY BENEFIT PLAN TO PURCHASE OR HOLD ITS INTEREST IN ANY
SECURITIES (THE PERSON AND ENTITIES DESCRIBED IN THIS CLAUSE (D), TOGETHER
WITH BENEFIT PLANS, BEING REFERRED TO AS "BENEFIT PLAN INVESTORS").  THE
PURCHASER, AND ANY FIDUCIARY OF THE PURCHASER CAUSING THE PURCHASER TO
ACQUIRE THE SECURITIES, AGREES TO INDEMNIFY AND HOLD HARMLESS THE ISSUER, THE
OWNER TRUSTEE, THE INDENTURE TRUSTEE, THE DEPOSITOR, (THE SWAP COUNTERPARTY,
THE SWAP GUARANTOR,) THE INITIAL PURCHASER AND THEIR RESPECTIVE AFFILIATES
FROM ANY COST, DAMAGE OR LOSS INCURRED BY THEM AS A RESULT OF THE PURCHASER
BEING OR BEING DEEMED TO BE A BENEFIT PLAN INVESTOR.

THE PURCHASER IS A UNITED STATES PERSON WITHIN THE MEANING OF SECTION
7701(A)(30) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.  THE PURCHASER
UNDERSTANDS AND AGREES THAT ANY PURPORTED TRANSFER OF THE CERTIFICATES TO A
HOLDER THAT DOES NOT COMPLY WITH THE REQUIREMENTS OF THIS CLAUSE WILL BE NULL
AND VOID AB INITIO.

IF THE CERTIFICATES PURCHASED BY ANY PERSON THAT IS A PARTNERSHIP, GRANTOR
TRUST OR S CORPORATION FOR FEDERAL INCOME TAX PURPOSES COMPRISE MORE THAN
ONE-HALF OF THE ASSETS OF SUCH PERSON (INCLUDING BENEFICIAL OWNERS OWNING
SUCH PERSON THROUGH A PARTNERSHIP, GRANTOR TRUST OR S CORPORATION), THE
NUMBER OF BENEFICIAL OWNERS OF SUCH PERSON DOES NOT AND WILL NOT EXCEED THE
PRINCIPAL AMOUNT OF THE CERTIFICATES OWNED BY SUCH PERSON DIVIDED BY $100,000
AND INCOME FROM SUCH CERTIFICATES WILL BE ALLOCATED PRO RATA TO BENEFICIAL
OWNERS OF SUCH PERSON.)

Unless this Class (B-1) (B-2) 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 Class (B-1) (B-2) 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.

THE PRINCIPAL OF THIS CLASS (B-1) (B-2) CERTIFICATE IS SUBJECT TO PREPAYMENT
FROM TIME TO TIME WITHOUT SURRENDER OF OR NOTATION ON THIS CLASS (B-1) (B-2)
CERTIFICATE.  ACCORDINGLY, THE UNPAID PRINCIPAL AMOUNT OF THIS CLASS (B-1)
(B-2) CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING
THIS CLASS (B-1) (B-2) CERTIFICATE MAY ASCERTAIN ITS CURRENT PRINCIPAL
BALANCE BY INQUIRY OF THE OWNER TRUSTEE.  THE RIGHTS OF A HOLDER OF THIS
CLASS (B-1) (B-2) CERTIFICATE ARE SUBJECT TO THE PROVISIONS OF THE WITHIN
REFERENCED TRUST AGREEMENT.

(INTEREST ON AND PRINCIPAL OF THE CLASS (B-1) CERTIFICATES AND THE CLASS (B-
2) CERTIFICATES ARE PAYABLE ON A PRO RATA BASIS.)  (THIS CLASS B-2
CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS B-1 CERTIFICATES
AS PROVIDED IN THE WITHIN REFERENCED TRUST AGREEMENT).

The Owner Trustee shall withhold, at the applicable withholding rate (or
backup withholding rate, as applicable), a portion of interest payments
otherwise distributable to any beneficial holder of a Certificate that fails
to provide the Owner Trustee with a copy of a properly completed IRS Form W-
8, IRS Form W-9, IRS Form 1001, or IRS Form 4224.

                          (_________) TRUST (______)
              (_________________) CERTIFICATE, CLASS (B-1) (B-2)

     Evidencing a fractional undivided Percentage Interest in the Trust
consisting of assets acquired by the Trust.

          Class (B-1) (B-2) Certificate No. __         CUSIP No. 

                    Original principal amount ("Denomination") of this
                    Certificate:  $_________

                    Aggregate Denominations of all Certificates: $(________)

                    Pass-Through Rate:  (______________)

                    First Payment Date
                    (______________)

     This certifies that (name of Holder) is the registered owner of the
fractional undivided Percentage Interest evidenced by this Class (B-1) (B-2)
Certificate in the amounts distributable from a trust (the "Trust") con-
sisting of $(___________) in aggregate principal amount outstanding as of the
Closing Date of (_______________________) (the "Underlying Securities").  The
Underlying Securities were transferred to the Trust by ML Asset Backed
Corporation (the "Depositor").  The Trust was created pursuant to a trust
agreement dated as of (________) (as amended and restated by an amended and
restated trust agreement dated as of (_____________)) (the "Trust Agreement")
between the Depositor and (_______________________), as owner trustee (the
"Owner Trustee", which term includes any successor entity under the Trust
Agreement), a summary of certain of the pertinent provisions of which is set
forth hereinafter.  This Class (B-1) (B-2) 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 Class (B-1) (B-2) Certificate by
virtue of the acceptance hereof assents and by which such Holder is bound. 

     This Class (B-1) (B-2) Certificate is one of a duly authorized issue of
(___________________) (issued in two classes) Class (B-1) and Class (B-2)
(herein called the "Certificates") issued under the Trust Agreement to which
reference is hereby made for a statement of the respective rights thereunder
of the Depositor, the Owner Trustee and the Holders of the Certificates and
the terms upon which the Certificates are executed and delivered.  All terms
used in this Class (B-1) (B-2) Certificate which are defined in the Trust
Agreement shall have the meanings assigned to them in the Trust Agreement.

     To the extent funds are available in accordance with the Priority of
Payments (as defined in the Indenture), the Issuer will make distributions of
interest on this Class (B-1) (B-2) Certificate as described in the Trust
Agreement on each Payment Date until the principal of this Class (B-1) (B-2)
Certificate is paid or made available for payment, on the principal amount of
this Class (B-1) (B-2) Certificate outstanding on the preceding Payment Date
(after giving effect to all payments of principal made on the preceding
Payment Date), subject to certain limitations contained in the Trust
Agreement.  Such principal of and interest on this Class (B-1) (B-2)
Certificate shall be paid in the manner specified on the reverse hereof. 
Interest on this Class (B-1) (B-2) Certificate will accrue from the Closing
Date at a rate (per annum) equal to (_______________) (the "Class (B-1) (B-2)
Accrual Rate").  Interest will accrue with respect to each Payment Date
during the period beginning on (______________) (or on the Closing Date in
the case of the first Payment Date) and ending on (______________) (each "a
Certificate Interest Accrual Period") and will be payable to
Certificateholders (______) in arrears on each Payment Date.  Interest will
be calculated on the basis of (the actual number of days in a Certificate
Interest Accrual Period divided by 360).  "Payment Date" means
(____________).  Under certain circumstances described in the Trust
Agreement, interest on the Certificates may be deferred.

     (Interest on and principal of the Class (B-1) Certificates and the Class
(B-2) Certificates are payable on a pro rata basis.)  (This Class (B-2)
Certificate is subordinated in right of payment of interest and principal to
the Class (B-1) Certificates as provided in the Trust Agreement.)

     Subject to the Priority of Payments, on each Payment Date, interest will
be distributed to the Person in whose name this Class (B-1) (B-2) Certificate
is registered at the close of business on the last Business Day of the month
preceding the month of such distribution (the "Record Date").

       The Holder of this Class (B-1) (B-2) Certificate, by its acceptance of
this Class (B-1) (B-2) Certificate, agrees that it will look solely to the
funds on deposit in the Collection Account maintained by the Indenture
Trustee for payment hereunder and that neither the Owner Trustee in its
individual capacity nor the Depositor is personally liable to the Certifi-
cateholders for any amount payable under this Class (B-1) (B-2) Certificate
or the Trust Agreement or, except as expressly provided in the Trust
Agreement, subject to any liability under the Trust Agreement.

     The Holder of this Class (B-1) (B-2) Certificate acknowledges and agrees
that its rights to receive distributions in respect of this Class (B-1) (B-2)
Certificate are subordinated to the rights of (the Swap Counterparty to
receive payments under the Swap Agreement and) of the Noteholders to receive
payments on the Notes as described in the Indenture dated as of
(_____________) among the Trust, (_____________________) (and the Swap
Counterparty) (the "Indenture") (and the Holders of the Class (B-1)
Certificates, as described in the Trust Agreement).

     (It is the intent of the Depositor 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 security
arrangement for the issuance of debt.  The Depositor and the other Certifi-
cateholders, by acceptance of a Certificate, agree to treat, and to take no
action inconsistent with the treatment of, the Certificates for such tax
purposes as a security arrangement for the issuance of debt.)

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

     Distributions on this Class (B-1) (B-2) Certificate will be made as
provided in the Trust Agreement by the Administrator by wire transfer or
check mailed to the Certificateholder of record in the Certificate Register
without the presentation or surrender of this Class (B-1) (B-2) Certificate
or the making of any notation hereon.  Except as otherwise provided in the
Trust Agreement and notwithstanding the above, the final distribution on this
Class (B-1) (B-2) 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 Class (B-1) (B-2) Certificate at the office or agency
maintained for that purpose by the Trust in the Borough of Manhattan, The
City of New York.

     Reference is hereby made to the further provisions of this Class (B-1)
(B-2) 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, or an authenticating agent by
manual signature, this Class (B-1) (B-2) Certificate shall not entitle the
Holder hereof to any benefit under the Trust Agreement or be valid for any
purpose.

     THIS CLASS (B-1) (B-2) CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH 
THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO THIS 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 Class (B-1) (B-2) Certificate
to be duly executed.


                              (_________) TRUST (______)

                              By:  (_______________________), not in its
                                   individual capacity but solely as Owner
                                   Trustee


Dated: __________             By:  __________________________________
                                   Authorized Signatory


                           (REVERSE OF CERTIFICATE)

     The Certificates do not represent an obligation of, or an interest in,
the Depositor, the Seller, the Owner Trustee(, the Swap Counterparty) or any
affiliates of any of them (except the Trust) 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 other Basic Documents. 
In addition, this Class (B-1) (B-2) 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 Underlying Securities
(and certain other amounts), all as more specifically set forth herein.  A
copy of 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.

     Subject to the Priority of Payments, principal will be distributed on
the Certificates on (________) unless prepaid prior thereto.  (The
Certificates are subject to prepayment as described in the Trust Agreement.) 

     The Trust Agreement permits, with certain exceptions therein provided,
the amendment thereof and the modification of the rights and obligations of
the Depositor and the rights of the Certificateholders under the Trust
Agreement at any time by the Depositor and the Owner Trustee (with the
consent of the Swap Counterparty) and of the Holders of the Certificates and
the Noteholders, each voting as a class, evidencing not less than a majority
of the Voting Interests of the Certificates and the outstanding principal
balance of the Notes of each such class.  Any such consent by the Holder of
this Class (B-1) (B-2) Certificate shall be conclusive and binding on such
Holder and on all future Holders of this Class (B-1) (B-2) Certificate and of
any Class (B-1) (B-2) Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof, whether or not notation of such consent
is made upon this Class (B-1) (B-2) Certificate.  The Trust Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

     As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of this Class (B-1) (B-2) Certificate is
registerable in the Certificate Register upon surrender of this Class (B-1)
(B-2) Certificate for registration of transfer at the offices or agencies of
the Certificate Registrar maintained by the Trust 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 Class (B-1) (B-2)
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
(_____________________), as Administrator.

     Except as provided in the Trust Agreement, the Certificates are issuable
only in minimum denominations of $(___________) and in integral multiples of
$(___________) in excess thereof.  As provided in the Trust Agreement and
subject to certain limitations therein set forth, Certificates are
exchangeable for new Certificates (of the same Class) 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
Class (B-1) (B-2) 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 Indenture and the disposition of all property held as
part of the Trust Estate.


                                  ASSIGNMENT

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

PLEASE INSERT SOCIAL SECURITY OR 
OTHER IDENTIFYING NUMBER OF ASSIGNEE


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


the within Class (B-1) (B-2) Certificate, and all rights thereunder, hereby
irrevocably constituting and appointing


- --------------------------------------------------------------------------
to transfer said Class (B-1) (B-2) 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 Class
     (B-1) (B-2) 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.

                        Certificate of Authentication

This is one of the Class (B-1) (B-2) Certificates referred to in the within
mentioned Trust Agreement.


                              (_____________________________),
                               as Owner Trustee


                              By:______________________________
                                 Authorized Signatory


                          DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for the information of the
Owner Trustee:

     Distribution shall be made by wire transfer in immediately available
funds to ____________________________________________________________________
__________________________________________________________________________for
the account of _____________________________________________________________,
account number ______________, or, if mailed by check, to ______________.

     Applicable statements should be mailed to__________________.


                                   ______________________________
                                   Signature of assignee or agent
                                   (for authorization of wire
                                    transfer only)


                                                                    EXHIBIT B
                                                       TO THE TRUST AGREEMENT


                           CERTIFICATE OF TRUST OF
                        (___________) Trust (______) 

          THIS Certificate of Trust of (___________) Trust (______) (the
"Trust"), dated (__________), is being duly executed and filed by
(___________________), a Delaware banking corporation, as trustee, to form a
business trust under the Delaware Business Trust Act (12 Del. Code,
                                                         ---------
Section 3801 et seq.).

          1.  Name.  The name of the business trust formed hereby is
              ----
(___________) Trust (______).

          2.  (_______________________)  The name and business address of
              -------------------------
the trustee of the Trust in the State of Delaware is (____________________
_____________________), Attention:  Corporate Trust Administration.

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

                              (__________________________________),
                              not in its individual capacity but solely as
                              owner trustee under a Trust Agreement dated as
                              of (__________)


                              By:_________________________________________
                                 Name:  
                                 Title:




                                                                  Exhibit 4.2









                  (_______________) TRUST (_______________),

                                    ISSUER

                                     AND

                       (______________________________)

                              INDENTURE TRUSTEE

                                     AND

                       (______________________________)

                             (SWAP COUNTERPARTY)

            _________________________________________



                              FORM OF INDENTURE

                      Dated as of (____________________)

            __________________________________________


               ASSET BACKED NOTES, CLASS (A-1) (and CLASS A-2)

                              TABLE OF CONTENTS
                              -----------------

Section                                                                  Page
- -------                                                                  ----

                                  ARTICLE I

                                 Definitions

     1.01.     Definitions  . . . . . . . . . . . . . . . . . . . . . . .   2
     1.02.     Other Definitional Provisions.   . . . . . . . . . . . . .  16
     1.03.     Rules of Construction  . . . . . . . . . . . . . . . . . .  16
     1.04.     Incorporation by Reference of Trust Indenture Act  . . . .  16

                                  ARTICLE II

                          Original Issuance of Notes

     2.01.     Form . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
     2.02.     Execution, Authentication and Delivery . . . . . . . . . .  17

                                 ARTICLE III

                 Administration of the Underlying Securities;
                          Application of Trust Funds         

     3.01.     Collection   of   Payments  on   Underlying   Securities;
               Collection Account . . . . . . . . . . . . . . . . . . . .  18
     3.02.     Maintenance of Office or Agency  . . . . . . . . . . . . .  19
     3.03.     Money for Payments To Be Held in Trust . . . . . . . . . .  20
     3.04.     Existence  . . . . . . . . . . . . . . . . . . . . . . . .  21
     3.05.     Application of Trust Funds . . . . . . . . . . . . . . . .  21
     3.06.     Protection of Trust Estate . . . . . . . . . . . . . . . .  26
     3.07.     Opinions as to Trust Estate  . . . . . . . . . . . . . . .  27
     3.08.     Performance of Obligations . . . . . . . . . . . . . . . .  27
     3.09.     Annual Statement as to Compliance  . . . . . . . . . . . .  28
     3.10.     Negative Covenants . . . . . . . . . . . . . . . . . . . .  28
     3.11.     Transfer of Assets . . . . . . . . . . . . . . . . . . . .  29
     3.12.     Transferee . . . . . . . . . . . . . . . . . . . . . . . .  30
     3.13.     Issuer May Consolidate, etc., Only on Certain Terms  . . .  30
     3.14.     No Other Business  . . . . . . . . . . . . . . . . . . . .  31
     3.15.     No Borrowing . . . . . . . . . . . . . . . . . . . . . . .  31
     3.16.     Guarantees, Loans, Advances and Other Liabilities  . . . .  31
     3.17.     Capital Expenditures . . . . . . . . . . . . . . . . . . .  32
     3.18.     Removal of Administrator . . . . . . . . . . . . . . . . .  32
     3.19.     Restricted Payments  . . . . . . . . . . . . . . . . . . .  32
     3.20.     Notice of Events of Default  . . . . . . . . . . . . . . .  32
     3.21.     Further Instruments and Acts . . . . . . . . . . . . . . .  32
     3.22.     Statements to Noteholders  . . . . . . . . . . . . . . . .  32
     3.23.     Notices to Indenture Trustee . . . . . . . . . . . . . . .  34
     3.24.     Custodianship,  Transfer  of  Underlying  Securities  and
               Eligible Investments . . . . . . . . . . . . . . . . . . .  34

                                  ARTICLE IV

              The Notes; Satisfaction and Discharge of Indenture

     4.01.     The Notes  . . . . . . . . . . . . . . . . . . . . . . . .  36
     4.02.     Registration of  and Limitations on Transfer and Exchange
               of Notes . . . . . . . . . . . . . . . . . . . . . . . . .  38
     4.03.     Mutilated, Destroyed, Lost or Stolen Notes . . . . . . . .  38
     4.04.     Persons Deemed Owners  . . . . . . . . . . . . . . . . . .  40
     4.05.     Cancellation . . . . . . . . . . . . . . . . . . . . . . .  40
     4.06.     Book-Entry Notes . . . . . . . . . . . . . . . . . . . . .  40
     4.07.     Notices to Depository  . . . . . . . . . . . . . . . . . .  41
     4.08.     Definitive Notes . . . . . . . . . . . . . . . . . . . . .  41
     4.09.     Tax Treatment  . . . . . . . . . . . . . . . . . . . . . .  42
     4.10.     Satisfaction and Discharge of Indenture  . . . . . . . . .  42
     4.11.     Application of Trust Money . . . . . . . . . . . . . . . .  43
     4.12.     Repayment of Moneys Held by Administrator  . . . . . . . .  44

                                  ARTICLE V

                                   Remedies

     5.01.     Events of Default  . . . . . . . . . . . . . . . . . . . .  44
     5.02.     Collection of  Indebtedness and Suits for  Enforcement by
               Indenture Trustee  . . . . . . . . . . . . . . . . . . . .  44
     5.03.     Remedies . . . . . . . . . . . . . . . . . . . . . . . . .  47
     5.04.     Enforcement of Swap Agreement  . . . . . . . . . . . . . .  48
     5.05.     Modification and Amendment of Swap Agreement . . . . . . .  48
     5.06.     Limitation of Suits and Liability  . . . . . . . . . . . .  49
     5.07.     Unconditional Rights of Noteholders  To Receive Principal
               and Interest . . . . . . . . . . . . . . . . . . . . . . .  50
     5.08.     Restoration of Rights and Remedies . . . . . . . . . . . .  50
     5.09.     Rights and Remedies Cumulative . . . . . . . . . . . . . .  50
     5.10.     Delay or Omission Not a Waiver . . . . . . . . . . . . . .  51
     5.11.     Control by Noteholders . . . . . . . . . . . . . . . . . .  51
     5.12.     Waiver of Past Defaults  . . . . . . . . . . . . . . . . .  51
     5.13.     Undertaking for Costs  . . . . . . . . . . . . . . . . . .  52
     5.14.     Waiver of Stay or Extension Laws . . . . . . . . . . . . .  52
     5.15.     Action on Notes  . . . . . . . . . . . . . . . . . . . . .  52
     5.16.     Sale of Underlying Securities  . . . . . . . . . . . . . .  53

                                  ARTICLE VI

                            The Indenture Trustee

     6.01.     Duties of Indenture Trustee  . . . . . . . . . . . . . . .  53
     6.02.     Rights of Indenture Trustee  . . . . . . . . . . . . . . .  54
     6.03.     Individual Rights of Indenture Trustee . . . . . . . . . .  55
     6.04.     Indenture Trustee's Disclaimer . . . . . . . . . . . . . .  55
     6.05.     Notice of Event of Default . . . . . . . . . . . . . . . .  56
     6.06.     Reports by Indenture Trustee to Holders  . . . . . . . . .  56
     6.07.     Compensation and Indemnity . . . . . . . . . . . . . . . .  56
     6.08.     Replacement of Indenture Trustee . . . . . . . . . . . . .  57
     6.09.     Successor Indenture Trustee by Merger  . . . . . . . . . .  58
     6.10.     Appointment of Co-Indenture Trustee or Separate Indenture
               Trustee  . . . . . . . . . . . . . . . . . . . . . . . . .  58
     6.11.     Eligibility; Disqualification  . . . . . . . . . . . . . .  60
     6.12.     Preferential Collection of Claims Against Issuer . . . . .  60
     6.13.     Representation and Warranty  . . . . . . . . . . . . . . .  60
     6.14.     Directions to Indenture Trustee  . . . . . . . . . . . . .  60

                                 ARTICLE VII

                        Noteholders' Lists and Reports

     7.01.     Issuer  To Furnish Indenture  Trustee Names and Addresses
               of Noteholders . . . . . . . . . . . . . . . . . . . . . .  61
     7.02.     Preservation    of    Information;    Communications   to
               Noteholders  . . . . . . . . . . . . . . . . . . . . . . .  61
     7.03.     Reports by Issuer  . . . . . . . . . . . . . . . . . . . .  61
     7.04.     Reports by Indenture Trustee . . . . . . . . . . . . . . .  62

                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

     8.01.     Collection of Money  . . . . . . . . . . . . . . . . . . .  62
     8.02.     Trust Accounts . . . . . . . . . . . . . . . . . . . . . .  63
     8.03.     Opinion of Counsel . . . . . . . . . . . . . . . . . . . .  63
     8.04.     Termination  Upon  Distribution   to  Noteholders(,  Swap
               Counterparty) and Indenture Trustee  . . . . . . . . . . .  64
     8.05.     Release of Trust Estate  . . . . . . . . . . . . . . . . .  64
     8.06.     Surrender of Notes Upon Final Payment  . . . . . . . . . .  64

                                 ARTICLE IX 

                           Supplemental Indentures

     9.01.     Supplemental Indentures Without Consent of Noteholders . .  64
     9.02.     Supplemental Indentures with Consent of Noteholders  . . .  66
     9.03.     Execution of Supplemental Indentures . . . . . . . . . . .  67
     9.04.     Effect of Supplemental Indenture . . . . . . . . . . . . .  67
     9.05.     Conformity with Trust Indenture Act  . . . . . . . . . . .  67
     9.06.     Reference in Notes to Supplemental Indentures  . . . . . .  68

                                  ARTICLE X

                                Miscellaneous

     10.01.    Compliance Certificates, etc . . . . . . . . . . . . . . .  68
     10.02.    Form of Documents Delivered to Indenture Trustee . . . . .  70
     10.03.    Acts of Noteholders  . . . . . . . . . . . . . . . . . . .  71
     10.04.    Notices,  etc.,  to   Indenture  Trustee,  Issuer,  (Swap
               Counterparty) and Rating Agencies  . . . . . . . . . . . .  71
     10.05.    Notices to Noteholders; Waiver . . . . . . . . . . . . . .  72
     10.06.    Alternate Payment and Notice Provisions  . . . . . . . . .  73
     10.07.    Conflict with Trust Indenture Act  . . . . . . . . . . . .  73
     10.08.    Effect of Headings . . . . . . . . . . . . . . . . . . . .  73
     10.09.    Successors and Assigns . . . . . . . . . . . . . . . . . .  73
     10.10.    Separability . . . . . . . . . . . . . . . . . . . . . . .  74
     10.11.    Benefits of Indenture  . . . . . . . . . . . . . . . . . .  74
     10.12.    Legal Holidays . . . . . . . . . . . . . . . . . . . . . .  74
     10.13.    Governing Law  . . . . . . . . . . . . . . . . . . . . . .  74
     10.14.    Counterparts . . . . . . . . . . . . . . . . . . . . . . .  74
     10.15.    Recording of Indenture . . . . . . . . . . . . . . . . . .  74
     10.16.    Trust Obligation . . . . . . . . . . . . . . . . . . . . .  75
     10.17.    (Section 316(a)(1) of the TIA  . . . . . . . . . . . . . .  75
     10.18.    No Petition  . . . . . . . . . . . . . . . . . . . . . . .  75

                                  ARTICLE XI

                                  Redemption
     11.01.    Redemption . . . . . . . . . . . . . . . . . . . . . . . .  76
     11.02.    Form of Redemption Notice  . . . . . . . . . . . . . . . .  76
     11.03.    Notes Payable on Redemption Date . . . . . . . . . . . . .  77

Signatures and Seals  . . . . . . . . . . . . . . . . . . . . . . . . .    __
Acknowledgments   . . . . . . . . . . . . . . . . . . . . . . . . . . .    __


EXHIBITS

Exhibit A - Form of Notes

          This is  an Indenture,  dated as  of  (________), among  (________)
TRUST  (________),  a Delaware  business  trust,  as Issuer  (the  "Issuer"),
(________________________________________), a  national banking  association,
as  Indenture Trustee (the  "Indenture Trustee") (and (____________________),
as Swap Counterparty).

                               WITNESSETH THAT:

          Each party hereto agrees  as follows for the  benefit of the  other
parties and for the equal and ratable benefit of the  Holders of the Issuer's
Asset  Backed  Notes, Class  (A-1),  (and  Asset  Backed Notes,  Class  (A-2)
(collectively, 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, (and
the Swap Counterparty), as their interests appear herein, all of the Issuer's
right, title  and interest in  and to (a)  the Underlying Securities  and all
monies and  proceeds due  thereon after the  Closing Date;  (b) all  funds on
deposit from  time to  time in  the Collection  Account and  in all  proceeds
thereof; (c) any Eligible Investments purchased with funds  on deposit in the
Collection  Account; (d)  (the Swap  Agreement,  the Swap  Guarantee and  any
amounts received pursuant thereto or  any proceeds thereof (provided that the
Grant of the Swap  Agreement and the Swap Guarantee shall  be for the benefit
of the  Noteholders only)); and (e)  all present and future  claims, demands,
causes and choses in action in respect of any or all of the foregoing and all
payments on or under, and all proceeds of every kind and nature whatsoever in
respect of, any or all of the foregoing and all payments on or under, and all
proceeds  of every  kind and  nature  whatsoever in  the conversion  thereof,
voluntary  or involuntary,  into  cash  or other  liquid  property, all  cash
proceeds, accounts, accounts receivable, notes, drafts,  acceptances, checks,
deposit accounts, 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 fore-
going (collectively, the "Trust Estate", the "Collateral" or the "Assets").

          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
Swap Agreement and)  the Notes, 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 (and  the Swap Counterparty), as their interests  appear
herein and in the Trust Agreement, acknowledges such Grant, accepts the trust
under this Indenture in  accordance with the provisions hereof  and agrees to
perform its duties as Indenture Trustee as required herein to the best of its
ability  to  the end  that the  interests  of the  Holders of  the  Notes and
Certificates (and  the Swap Counterparty)  may be adequately  and effectively
protected.


                                  ARTICLE I

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

     Section 1.01.  Definitions.  Whenever used in this Indenture, the
                    -----------
capitalized words and phrases,  unless the context otherwise  requires, shall
have the following meanings:

     "Administration Agreement":  The Administration Agreement dated as of
      ------------------------
(_______________) among  the Trust, (____________________),  as Owner Trustee
and (____________________), as Administrator, as  it may be amended from time
to time.

     "Administrator":  Initially, (_________________), and, thereafter, any
      -------------
successor appointed under the Administration Agreement.

     ("Affected Party":  The meaning specified in the Swap Agreement.)
       --------------

     "Affiliate":  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.

     "Assets":  The meaning specified in the Granting Clause of this
      ------
Indenture.

     "Authorized Officer":  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 (and  the
Swap Counterparty)  on the  Closing Date  (as such  list may  be modified  or
supplemented from time to time thereafter) and, so long as the Administration
Agreement is in effect, any  Responsible Officer of the Administrator  who is
authorized to act for the Administrator in matters relating to the Issuer and
to be acted  upon by the Administrator pursuant to  the Administration Agree-
ment and who  is identified on the  list of Authorized Officers  delivered by
the Administrator to the Indenture Trustee (and the Swap Counterparty) on the
Closing Date (as such list may be modified or supplemented from time to  time
thereafter).

     "Bank":  ______________________________, in its individual capacity and
      ---- 
not as Indenture Trustee.

     "Basic Documents":  The Certificate of Trust, the Trust Agreement, the
      ---------------
Indenture,  the Administration Agreement, the Depository Agreement, (the Swap
Agreement, the Swap Guarantee) and other documents and certificates delivered
in connection therewith.

     "Beneficial Owner":  With respect to any Note, the Person who is the
      ----------------
beneficial owner of such Note, as reflected on the books of the Depository or
on  the  books of  a  Person  maintaining  an account  with  such  Depository
(directly  as a  Depository  Participant or  indirectly through  a Depository
Participant, in accordance with the rules of such Depository).

     "Book-Entry Notes":  A beneficial interest in the Notes, ownership and
      ----------------
transfers of which  shall be made through  book entries by the  Depository as
described in Section 4.06.

     "Book-entry Regulations":  With respect to any Government Security, the
      ----------------------
applicable regulations of the  appropriate governmental authority,  governing
the creation  of interests  in such  Government Security, including,  without
limitation, for U.S.  Treasury bills,  bonds and notes,  31 C.F.R. Part  357,
and,  with  respect  to other  Government  Securities,  substantially similar
regulations thereto.   Terms defined  in the Book-entry Regulations  and used
herein have the meanings provided therein.  Terms used in "Revised Article 8"
of  the Uniform  Commercial Code  as  defined and  incorporated by  reference
therein  have the  meaning  provided  in such  Revised  Article 8;  provided,
however, that  such terms  used herein although  not capitalized  therein are
capitalized herein  for conformity  with the analogous  defined terms  of the
Book-entry Regulations.

     "Business Day":  Any day other than a Saturday or a Sunday, or another
      ------------
day on which  banking institutions in the City  of New York, New  York or the
city  in  which  the Corporate  Trust  Office  of the  Owner  Trustee  or the
Indenture Trustee is located are  authorized or obligated by law, regulations
or executive order to be closed.

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

     "Calculation Agent":  Initially, (____________________________), and
      -----------------
thereafter, any successor appointed under the Calculation Agent Agreement.

     "Calculation Agent Agreement":  The Calculation Agent Agreement dated
      ---------------------------
as of (____________________)  among the Trust, the Indenture  Trustee and the
Calculation Agent, as amended from time to time.

     "Cash":  Such coin or currency of the United States of America as at the
      ----
time shall be legal tender for payment of all public and private debts.

     "Certificate":  Any one of the Asset Backed Certificates, Class (B-1)
      -----------
(or any one of the Asset  Backed Certificates, Class (B-2)), each  evidencing
fractional  undivided beneficial  interests  in  amounts  to  be  distributed
pursuant  to  the  Trust Agreement  and  executed  by  the  Owner Trustee  in
substantially the form set forth in Exhibit A to the Trust Agreement.

     "Certificate of Trust":  The Certificate of Trust filed for the Trust
      --------------------
pursuant to Section 3810 (a) of the Business Trust Statute.

     "Certificate Register":  The meaning provided in Section 3.11 of the
      --------------------
Trust Agreement.

     "Certificated Security":  The meaning specified in Section 8-102(1)(a)
      ---------------------
of the UCC.

     "Certificateholder" or "Holder":  The Person in whose name a Certificate
      -----------------      ------
is registered in the Certificate Register.

     "Class":  As to the Notes, the Class (A-1) Notes (and the Class (A-2)
      -----
Notes) and,  as to the  Certificates, the  Class (B-1) Certificates  (and the
Class (B-2) Certificates).

     "Class (A-1) Note Accrual Rate":  A rate (per annum) equal to (______),
      ----------------------------- 
calculated  on  the basis  of a  (360-day  year consisting  of  twelve 30-day
months).

     "Class (A-1) Notes":  The (________) Trust (________) $(________) Asset
      -----------------    
Backed Notes, Class A-1.

     "Class (A-1) Payment Amount": As to any Payment Date with respect to the
      --------------------------
Class A-1 Notes,  the amount due and payable thereon pursuant to Section 3.05
of this Indenture.

     "Class (A-1) Scheduled Final Payment Date": (____________________).
      ---------------------------------------- 

     ("Class (A-2) Note Accrual Rate":  A rate (per annum) equal to (____),
       -----------------------------
calculated  on the  basis  of a  (360-day year  consisting  of twelve  30-day
months).)                                                            

     ("Class (A-2) Notes":  The (____________) Trust (________) $(______
       ----------------- 
______) Asset Backed Notes, Class (A-2)))

     ("Class (A-2) Payment Amount": As to any Payment Date with respect to
       --------------------------
the Class (A-2) Notes, the amount due and payable thereon pursuant to Section
3.05 of this Indenture.)

     ("Class (A-2) Scheduled Final Payment Date": (____________________).)
       ----------------------------------------

     "Clearing Corporation":  The meaning specified in Section 8-102 of the
      --------------------
UCC.

     "Clearing Corporation Custodian":  A custodian acting on behalf of a
      ------------------------------
Clearing Corporation. 

     "Clearing Corporation Security":  Any Underlying Securities or Eligible
      -----------------------------
Investment that is  either (a) an Uncertificated Security  that is (i) issued
by an  issuer organized  under the laws  of the  State of  New York and  (ii)
registered in the name  of a Clearing Corporation or its Clearing Corporation
Custodian  or a  nominee of either  subject to  the exclusive control  of the
Clearing Corporation  or (b) a Certificated Security that  is (i) held in the
State of  New York in the custody  of a Clearing Corporation  or its Clearing
Corporation Custodian or a nominee of either subject to the exclusive control
of the Clearing Corporation, (ii)  in bearer form or endorsed in  blank by an
appropriate Person or  registered in the name of the  Clearing Corporation or
its Clearing Corporation  Custodian or the nominee  of either subject to  the
exclusive  control  of such  Clearing  Corporation;  and  (c) in  each  case,
credited to the  securities account  of a  participant of or  member in  such
Clearing Corporation on the books of the Clearing Corporation.

     "Closing Date":  The date of the initial issuance of the Notes and the
      ------------
Certificates.

     "Code":  The Internal Revenue Code of 1986, as amended, and the rules
      ----
and regulations promulgated thereunder.

     "Collateral":  The meaning specified in the Granting Clause of this
      ----------
Indenture.

     "Collection Account":  The trust account created and maintained with the
      ------------------
Indenture  Trustee pursuant to Section 3.01 and referred to as the Collection
Account.  Funds  deposited in the Collection  Account shall be held  in trust
for the Noteholders (and the Swap Counterparty) for the uses and purposes set
forth in Article III of this Indenture.

     "Corporate Trust Office":  Either (i) The principal corporate trust
      ----------------------
office of the  Owner Trustee at  which at any  particular time its  corporate
trust  business shall  be  administered,  which office  at  the  date of  the
execution  of  this  Trust Agreement  is  located  at (____________________),
Attention:  Corporate Trust Department  or (ii) the principal corporate trust
office of the Indenture Trustee and Note Registrar at which at any particular
time its corporate  trust business shall be administered, which office at the
date of the execution of this instrument is located at (________), Attention:
(________).

     "Custodial Account":  A custodial account at the Custodian, established
      -----------------
in the name of the Issuer and the Indenture Trustee.

     "Custodial Account Securities Intermediary":  The meaning specified in
      -----------------------------------------
Section 3.24(b)(iii).

     "Custodian":  (____________________), a New York trust company.
      ---------

     ("Defaulted Security":  Any Underlying Security or any other security
       ------------------
included  in the  Assets  which is  known  to the  Issuer  or the  (Portfolio
Manager) (provided, however, that the (Portfolio Manager) will be responsible,
          --------  -------
under  the  (Management  Agreement), for obtaining, to the extent practicable
from  sources  of information normally available to it, such knowledge) to be
in  default under the related (Collateral Instrument), which default entitles
the  holders  thereof,  with notice or passage of time or both, to accelerate
the  maturity of all or a portion of the principal amount of such obligation,
but  only until such default or event of default has been cured or waived and
such  security  satisfies  the  criteria  for  inclusion of securities in the
Assets  described  in  the  definition  of "Underlying Security" or "Eligible
Investments" as applicable to such security.)

     "Definitive Notes":  The meaning provided in Section 4.06.
      ----------------

     "Denomination":  For each Note or Certificate, as applicable, the amount
      ------------
designated as such on the face thereof, the aggregate of the Denominations of
all Notes and Certificates  on the Closing Date being equal  to the aggregate
of the principal balance of the Underlying Securities.

     "Depositor":  ML Asset Backed Corporation, a Delaware corporation, or
      ---------
its successor in interest.

     "Depository":  The Depository Trust Company or a successor appointed by
      ----------
the Administrator.  Any successor to the  Depository shall be an organization
registered  as a "clearing agency" pursuant  to Section 17A of the Securities
Exchange Act  of 1934, as amended, and the  regulations of the Securities and
Exchange Commission thereunder.

     "Depository Agreement":  The Letter of Representations dated (_______
      --------------------
____________)  (as amended  and supplemented  from  time to  time) among  the
Issuer, the Indenture Trustee, and the Depository.

     "Depository Participant":  A Person for whom the Depository maintains
      ----------------------
one or more securities accounts on its books and records.

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

     ("Enhancement": The (Swap Agreement or ____________________.))
       -----------

     ("Equity Security":  Any security that does not entitle the holder
       ---------------
thereof to receive periodic payments of interest and one or more installments
of principal or any other security which  is not eligible for purchase by the
Issuer  as an  Underlying Security and  any security  purchased as part  of a
"unit"  with a  Underlying  Security and  which itself  is  not eligible  for
purchase by the Issuer.)

     "ERISA":  Employee Retirement Income Security Act of 1974, as amended,
      -----
and the rules and regulations promulgated thereunder.

     "Event of Default":  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)  a 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 (   ) Business Days, provided that  if any amount of  interest
     which  would otherwise  be  payable  on  the  Underlying  Securities  is
     deferred under  the terms and  conditions thereof, an  equivalent amount
     ((determined in  accordance with the  methodology set forth in  the Swap
     Agreement)) of interest in respect of the Notes will be deferred and not
     considered "due and payable" within the meaning of this clause (i) until
     the Payment Date  following the date when the  related deferred interest
     on the Underlying Securities is received by the Issuer; or

         (ii)  a  default  in  the  payment   of  the  principal  of  or  any
     installment of the principal of any  Note when the same becomes due  and
     payable by reason of mandatory prepayment or otherwise; or

        (iii)  a default in the observance  or performance of any covenant or
     agreement of the Issuer made in this Indenture, 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
     representation 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 by the Swap Counterparty),  or to the Issuer, (the
     Swap Counterparty) and the Indenture Trustee by the Holders  of at least
     25% of the  Outstanding Amount of (each  Class 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 assets
     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; or

         (vi)  (the occurrence of a Swap Early Termination).

     "Exchange Act":  The Securities Exchange Act of 1934, as amended, and
      ------------
the rules and regulations promulgated thereunder.

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

     "FRBNY":  The Federal Reserve Bank of New York.
      -----

     "Global Note":  The meaning provided in Section 4.01.
      -----------

     "Government Security":  A security (other than a security issued by the
      -------------------
Government  National Mortgage Association) issued or guaranteed by the United
States of America or an agency or instrumentality thereof representing a full
faith and credit obligation of the United States of America and, with respect
to  each of  the foregoing,  that  is maintained  in book-entry  form  on the
records of FRBNY pursuant to the applicable Book-entry Regulations.

     "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 right of  set-off against, deposit, set  over and
confirm pursuant  to this Indenture.   A  Grant of the  Collateral or of  any
other agreement  or instrument shall  include all rights, powers  and options
(but none of the obligations) of the granting party thereunder, including the
immediate  and continuing  right  to  claim for,  collect,  receive and  give
receipt  for principal  and interest  payments in  respect of  the Underlying
Securities  or  the  Eligible  Investments   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.

     "Indenture":  This Trust Indenture dated as of (________) among the
      --------- 
Trust,  (_______________), as Indenture Trustee, (and the Swap Counterparty),
as it may be amended from time to time.

     "Indenture Trustee":  (____________________) in its capacity as
      -----------------
indenture  trustee or  its successor  in interest,  or any  successor trustee
appointed as herein provided.

     "Independent":  When used with respect to any specified Person, means
      -----------
that the Person (i) is in fact independent of the Issuer and any Affiliate of
the Issuer, (ii)  does not have any direct financial interest or any material
indirect financial  interest in  the Issuer or  any Affiliate  of any  of the
foregoing Persons and (iii) is not connected with the Issuer or any Affiliate
of  the  Issuer 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 10.01, made  by an
Independent appraiser or other expert appointed by a written request or order
signed in the  name of the Issuer  by any one of its  Authorized Officers and
delivered to the Indenture Trustee, and approved by the Indenture  Trustee in
the  exercise of reasonable care, and such opinion or certificate shall state
that the signer  has read the definition  of "Independent" in  this Indenture
and that the signer is Independent within the meaning thereof.

     "Initial Indenture Trustee Fee":  The meaning provided in Section
      -----------------------------
6.07(a).

     "Instrument":  The meaning ascribed thereto in Section 9-104(i) of the
      ----------
UCC.

     "Issuer":  (___________) Trust (________), a Delaware business trust or
      ------
its successor in interest and, for purposes of any provision contained herein
and required by the TIA, each other obligor on the Notes.

     "Lien":  Any mortgage, deed of trust, pledge, conveyance, hypothecation,
      ----
assignment, participation, deposit arrangement,  encumbrance, lien (statutory
or other), preference, priority right or interest or other security agreement
or preferential  arrangement  of any  kind or  nature whatsoever,  including,
without limitation, any conditional sale or other title retention  agreement,
any financing lease having substantially the  same economic effect as any  of
the foregoing and the filing of any financing statement under the  UCC (other
than any such  financing statement filed for informational  purposes only) or
comparable law of any jurisdiction to evidence any of the foregoing.

     "Money":  The meaning specified in Section 1-201(24) of the UCC.
      -----

     "Note":  Any one of the Class (A-1) Notes (or the Class (A-2) Notes),
      ----
each secured by the specified assets of the Trust pursuant to  this Indenture
and  authenticated by  the Indenture  Trustee in  substantially the  form set
forth in Exhibit A to this Indenture.

     ("Note Early Prepayment Price":  In respect of each Note, the lesser of:
       ---------------------------

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

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

     "Note Interest Accrual Period":  The meaning specified in Section 
      ----------------------------
3.05(a).

     "Note Owner":  The Beneficial Owner of a Note.
      ----------

     "Note Register":  The meaning provided in Section 4.02.
      -------------

     "Note Registrar":  The Indenture Trustee, in its capacity as Note 
      --------------
Registrar.

     "Noteholder" or Holder":  The Person in whose name a Note is registered
      ----------     ------
in the  Note Register,  except that,  solely for  the purpose  of giving  any
consent pursuant to  this Indenture, any Note  registered in the name  of the
Depositor or the Indenture Trustee or any affiliate of either shall be deemed
not to be Outstanding.

     "Officer's Certificate":  A certificate signed by any Authorized Officer
      ---------------------
of  the Issuer  and delivered  to the  Indenture Trustee.    Unless otherwise
specified, any reference in this  Indenture to an Officer's Certificate shall
be to an Officer's Certificate of any Authorized Officer of the Issuer.

     "Opinion of Counsel":  A written opinion of counsel, who may be counsel
      ------------------
for the Issuer, the Depositor, the Owner Trustee or the Indenture Trustee.

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

     "Original Outstanding Amount":  On the Closing Date, the aggregate
      ---------------------------
principal  amount  of  all Notes,  a  class  of  Notes  or  Certificates,  as
applicable.

     "Outstanding":  With respect to the Notes, as of the date of
      -----------
determination, all  Notes theretofore  executed, authenticated and  delivered
under this Indenture except:

     (i)  Notes  theretofore cancelled by the  Note Registrar or delivered to
the Indenture Trustee for cancellation;

    (ii)  Notes in exchange  for or in  lieu of which  other Notes have  been
executed, authenticated and delivered pursuant to this Indenture unless proof
satisfactory  to the Indenture  Trustee is presented that  any such Notes are
held by a holder in due course; and

   (iii)  solely  for the  purpose of  giving  any consent  pursuant to  this
Indenture, any Note registered in the name  of the Issuer, the Depositor, the
Owner Trustee or any affiliate thereof.

     "Outstanding Amount":  On any day, the aggregate unpaid principal amount
      ------------------
of all Notes, a  Class of Notes or  Certificates Outstanding on such  day, as
applicable.

     "Owner Trustee": (____________________) not in its individual capacity
      -------------
but solely as  owner trustee or its  successor in interest, or  any successor
owner trustee appointed as provided in the Trust Agreement.

     "Payment Amount":  For any Payment Date, (the sum of) the Class (A-1)
      --------------
Payment Amount for such Payment Date (and  the Class (A-2) Payment Amount for
such Payment Date.)

     "Payment Date":  The (_______) day of each (_______), (or, if any such
      ------------
date is  not a Business  Day, the next  succeeding Business Day),  commencing
(____________).

     "Percentage Interest":  (As to any Class (A-1) Note, the percentage
      -------------------
interest in  the applicable Class  (A-1) Payment Amount  represented thereby,
such percentage interest  being equal to the percentage  obtained by dividing
the outstanding principal amount  of such Note by  the Outstanding Amount  of
all  Class (A-1) Notes.  (As to any Class (A-2) Note, the percentage interest
in  the  applicable Class  (A-2)  Payment  Amount  represented thereby,  such
percentage interest  being equal to  the percentage obtained by  dividing the
outstanding  principal amount of such  Note by the  Outstanding Amount of all
Class (A-2) Notes).

     "Person":  Any individual, corporation, partnership, limited liability
      ------
company,   joint   venture,   association,    joint-stock   company,   trust,
unincorporated   organization  or  government  or  any  agency  or  political
subdivision thereof.

     "Predecessor Note":  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 4.03  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.

     "Prepayment Determination Date":  With respect to any Payment Date on
      -----------------------------
which a  payment or prepayment  of principal on the  Notes is due,  the first
Business Day of the month in which such Payment Date occurs.

     "Pro Rata Share":  With respect to any Note of a Class, the percentage
      --------------
obtained by  dividing the outstanding  principal amount  of such Note  by the
Outstanding Amount of all of the Notes or all the Notes of such Class.

     "Principal Balance":  As to any Payment Date and for each Note, the
      -----------------
aggregate  Denomination  of  such  Notes,  reduced  by  any  distributions of
principal thereof.

     "Priority of Payments":  The meaning provided in Section 3.05(d).
      --------------------

     "Proceeding": Any suit in equity, action at law or other judicial or
      ----------
administrative proceeding.

     "Rating Agency":  (____________________).  If no such organization or
      -------------
successor is any  longer in existence, "Rating Agency" shall  be a nationally
recognized   statistical  rating  organization  or  other  comparable  Person
designated by  the Owner Trustee, notice of  which designation shall be given
to  the Indenture Trustee, (the Owner Trustee, the Swap Counterparty) and the
Depositor.

     "Record Date":  With respect to any Payment Date other than the first
      -----------
Payment  Date, (the last Business Day of the month preceding the month of the
related Payment Date) and with respect to the first Payment Date, the Closing
Date.

     "Redemption Date" means, in the case of a redemption of the Notes
      ---------------
pursuant to Section  11.01, the Payment Date specified  by the (Administrator
or the Issuer) pursuant to Section 11.01.

     "Redemption Price":  means in connection with a redemption of the Notes
      ----------------
pursuant to Section  11.01, an amount equal to the unpaid principal amount of
the Notes  redeemed plus  accrued and unpaid  interest thereon  excluding the
Redemption Date.

     "Registered Holder":  The Person in whose name a Note is registered in
      -----------------
the Note Register on the applicable Record Date.

     "Reinvested Collateral":  Payments in respect of principal of the
      ---------------------
Underlying  Securities  received  by  the  Indenture  Trustee  prior  to  the
Scheduled Final Payment Date.

     "Responsible Officer":  With respect to the Indenture Trustee, the Owner
      -------------------
Trustee or the Administrator, the Chairman  or Vice Chairman of the Board  of
Directors, the Chairman  or Vice Chairman  of the Executive or  Standing Com-
mittee  of the  Committee on  Trust Matters,  any Vice  President (Executive,
Senior, Regular,  Assistant or other), any Assistant Secretary, any Assistant
Treasurer, any Trust Officer or any Banking Officer of such entity.

     "(Revised Article 8":  The meaning provided in the Book-entry
       -----------------
Regulations.)

     "Sale Procedures":  The meaning specified in Section 5.16.
      ---------------

     "Scheduled Final Payment Date":  The later of the Class (A-1) Scheduled
      ----------------------------
Final Payment Date (and the Class A-2 Final Scheduled Payment Date).

     "Securities":  The Notes and the Certificates.
      ----------

     "Securities Act":  The Securities Act of 1933, as amended, and the rules
      --------------
and regulations promulgated thereunder.

     "Securities Intermediary":  The meaning specified in Section 8
      -----------------------
102(a)(14) of the UCC.

     "Security Entitlement":  The meaning specified in Section 8-102(a)(17)
      --------------------
of the UCC.

     "Single Note":  A Note in the Denomination of $1,000.
      -----------

     "State" means any one of the 50 states of the United States of America
      -----
or the District of Columbia.

     "Stated Maturity":  With respect to any security, the date specified in
      ---------------
such security  or applicable Collateral  Instrument, and with respect  to any
Class A  Note, Class B Note and Class C Note, __________, or, if such date is
not a Business Day, the next following Business Day.

     ("Swap Agreement":  The master agreement dated as of (____________),
       --------------
including any schedules attached thereto and confirmation letters executed in
connection therewith, between the Swap Counterparty and the Trust.

     ("Swap Counterparty":  (____________________).)
       -----------------

     ("Swap Default":  An Event of Default under and as defined in the Swap
       ------------
Agreement.)

     ("Swap Early Termination":  The designation of an "Early Termination
       ----------------------
Date" (as defined in the Swap Agreement).)

     ("Swap Guarantee":  The Swap Guarantee dated as of (____) delivered by
       --------------
the Swap Guarantor.)

     ("Swap Guarantor":  (____________________).)
       --------------

     ("Swap Termination Event":  A Termination Event under and as defined in
       -----------------------
the Swap Agreement.)

     "Trust":  (_______) Trust (_______); the trust created by the Trust
      -----
Agreement and  by the filing  with the  Secretary of  State of  the State  of
Delaware a Certificate of Trust of the Trust.

     "Trust Agreement":  The agreement entered into between the Owner Trustee
      ---------------
and the Depositor, dated  as of (_______________) as amended  and restated as
of (____________________).

     "Trust Estate":  The meaning specified in the Granting Clause.
      ------------

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

     "Trust Indenture Act" or "TIA":  The Trust Indenture Act of 1939 as in
      -------------------      ---
force on the date hereof, unless otherwise specifically provided.

     "UCC":  The Uniform Commercial Code as in effect in the State of New
      ---
York as of the date hereof.

     "Uncertificated Security":  The meaning specified in Section 8-102(1)(b)
      -----------------------
of the UCC.

     "Underlying Agreement":  The (Pooling and Servicing Agreement) dated as
      --------------------
of  (____________________) as supplemented by  a series supplement thereto by
and   between  (____________________)   as   Transferor  and   Servicer   and
(____________________) as Trustee pursuant to which the Underlying Securities
were originally issued.

     "Underlying Securities":  The $(____________), issued by (___________
      ---------------------- 
____________________).

     "Underlying Securities Distribution Date Statement":  The statement
      -------------------------------------------------
provided  by  the  paying  agent   for  the  Underlying  Securities  on  each
distribution  date  for the  Underlying  Securities pursuant  to  the related
Underlying  Agreement  reporting  certain information  with  respect  to such
Underlying Securities, which report may be obtained by the Indenture Trustee,
as holder of the Underlying Securities, upon request.

     Section 1.02.  Other Definitional Provisions.  (a)  (The words
                    -----------------------------
"certificated security", "clearing corporation", "custodian",
 ---------------------    --------------------    ---------
"financial intermediary", "general intangibles", "instrument",
 ----------------------    -------------------    ----------
"proceeds", "purchase", "security", "uncertificated security",
 --------    --------    --------    -----------------------
"entitlement holder",  "entitlement order", "Investment Property",
 ------------------     -----------------    -------------------
"securities account", "securities intermediary", "security entitlement"
 ------------------    -----------------------    --------------------
and "transfer" each have the meaning ascribed thereto in the UCC.
     --------
     (b)  The words "Entitlement Holder", "Entitlement Order", "Participant",
                     ------------------    -----------------    -----------
"Securities Intermediary", "Revised Article 8", "Securities Account" and
 -----------------------    -----------------    ------------------
"Security Entitlement" each have the meaning ascribed thereto in the Book
 --------------------
Entry Regulations.

     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)  references to Sections mean Sections of this Indenture;

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

        (vii)  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.

     Section 1.04.  Incorporation by Reference of Trust Indenture Act.
                    -------------------------------------------------
Unless  otherwise expressly  provided, 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.


                                  ARTICLE II

                          Original Issuance of 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 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 Authorized Officers executing such Notes,
as evidenced by their execution of such Notes.

     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 and
delivered to  the Indenture  Trustee for authentication  as provided  in this
Indenture.  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 authenticate and deliver Class  (A-1) Notes
for  original issue  in an  aggregate  principal amount  of $(________)  (and
(ii) Class (A-2) Notes for original issue in an aggregate principal amount of
$(____________)).   The aggregate principal  amount of (each Class  of) Notes
outstanding at any time may not exceed such amounts.

     Each Note  shall be  dated the date  of its  authentication.   The Notes
shall be issuable as registered Notes in the minimum denomination of $100,000
and in integral multiples of $1,000 in excess thereof.

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

                                 ARTICLE III

                 Administration of the Underlying Securities;
                          Application of Trust Funds         
                 --------------------------------------------

     Section 3.01.  Collection of Payments on Underlying Securities;
                    ------------------------------------------------
Collection Account.  (a)  The Indenture Trustee shall establish and maintain
- ------------------
a segregated trust account (the "Collection Account") which shall  be held in
trust in the name of the Indenture Trustee for the benefit of the Noteholders
(and the Swap Counterparty), into  which the Indenture Trustee shall, subject
to the terms of  this paragraph, deposit, on the same day  as it is received,
each  distribution received  by the  Indenture  Trustee with  respect to  the
Underlying  Securities, the Reinvested Collateral or any Eligible Investments
(and  each payment  received by the  Indenture Trustee  pursuant to  the Swap
Agreement).  The Indenture  Trustee shall make all payments  of principal of,
and interest on,  the Notes,  as provided  in Section 3.05  herein, (and  all
payments to  the Swap Counterparty pursuant  to the Swap Agreement),  and all
payments to the  Administrator of principal of  and interest on the  Certifi-
cates as provided  in Section  5.02 of  the Trust Agreement,  from moneys  on
deposit  in  the  Collection  Account  in accordance  with  the  Priority  of
Payments.

     If the  Indenture Trustee  shall not have  received a  distribution with
respect to the Underlying Securities by the fifth Business Day after the date
on which such distribution was due and  payable pursuant to the terms of such
Underlying Securities,  the Indenture Trustee  shall, notwithstanding Section
316(a)(1)  of the  TIA (which  provisions  of the  TIA  are hereby  expressly
excluded) and  subject to  the penultimate sentence  of this  paragraph, take
such  action (as  it  deems appropriate)  as  may be  directed  by (the  Swap
Counterparty) (Noteholders) including taking such  legal action as (it)  (the
Swap  Counterparty) shall  deem  appropriate  under  the  circumstances,  and
prosecuting any  claims in  connection  therewith.   In  the event  that  the
Indenture Trustee reasonably believes that  there may not be sufficient funds
available  to reimburse  it  for its  projected legal  fees  and expenses  in
accordance with the Priority of  Payments, the Indenture Trustee shall notify
the Noteholders  (and the  Swap  Counterparty) that  it is  not obligated  to
pursue  any  such available  remedies  unless indemnity  satisfactory  to the
Indenture Trustee for  its legal fees and expenses is provided or procured by
Noteholders (or  the Swap Counterparty).  In the  event any such indemnity is
provided  to the  Indenture Trustee,  the Indenture  Trustee shall  take such
action as shall be appropriate, (or, notwithstanding Section 316(a)(1) of the
TIA (which provisions of the TIA are hereby expressly excluded), as  the Swap
Counterparty shall direct in writing,) under the circumstances.

     (b)  The amounts on deposit in  the Collection Account shall be invested
by  the Indenture Trustee  in Eligible Investments  (at the  direction of the
Swap Counterparty).

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

     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.  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 3.01,  all payments of  amounts due and  payable with  respect to any
Notes that are to be made from amounts withdrawn from the  Collection Account
pursuant  to  Section 3.01 shall  be  made on  behalf  of the  Issuer  by the
Indenture Trustee,  and no amounts  so withdrawn from the  Collection Account
for payments of Notes shall be paid over to the Issuer except as provided  in
this Section 3.03.

     The Issuer will cause any Administrator other than the Indenture Trustee
to execute and deliver to  the Indenture Trustee (and the  Swap Counterparty)
an  instrument in  which such  Administrator shall  agree with  the Indenture
Trustee (and  if the Indenture  Trustee acts  as Administrator, it  hereby so
agrees),  subject  to  the  provisions   of  this  Section  3.03,  that  such
Administrator 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 (and the Swap Counterparty) notice
     of any  default by the  Issuer 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  request of  the  Indenture  Trustee  (or,  notwithstanding  Section
     316(a)(1)  of the TIA (which  provisions are hereby expressly excluded),
     the Swap Counterparty), forthwith pay  to the Indenture Trustee all sums
     so held in trust by such Administrator;

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

          (v)  notify the Issuer  with respect to any  applicable withholding
     taxes  imposed  on the  Notes  and  no  earlier  than  5  Business  Days
     thereafter 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 (including  backup withholding)  imposed thereon  and
     with  respect to  any applicable  reporting  requirements in  connection
     therewith and, in the event the Administrator does not receive a copy of
     a properly  completed (i) IRS  Form W-8, (ii)  IRS Form 1001,  (iii) IRS
     Form 4224, or  (iv) IRS Form W-9  with respect to any  Noteholder, shall
     treat payments  to such Noteholder  as being subject to  withholding and
     backup  withholding  taxes  and  shall  retain  from  amounts  otherwise
     distributable to such Noteholder an amount sufficient for the payment of
     such withholding or backup withholding tax (as applicable).

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

     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(, with the  prior consent of the Swap  Counterparty), 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 Underlying Securities,  (the Swap  Agreement) and
each other instrument or agreement included in the Trust Estate.

     Section 3.05.  Application of Trust Funds.  (a)  The Class (A-1) Notes
                    --------------------------
(and  the Class (A-2)  Notes) shall accrue  interest at the  Class (A-1) Note
Accrual Rate (and the Class  (A-2) Accrual Rate, respectively), calculated on
the basis  of a  360 day  year consisting  of  twelve 30-day  months).   Such
amounts shall be due and payable on  each Payment Date.  Interest will accrue
with respect to each Payment Date during the (____) month period beginning on
the (____) day  of (____________________) (or on the Closing Date in the case
of the first Payment Date) and ending on the  (____) day of (________) (each,
a "Note Interest  Accrual Period").  Interest  on the Notes shall  be payable
solely from  amounts in the  Collection Account, (including  amounts received
pursuant to  the Swap  Agreement), and shall  be subject  to the  Priority of
Payments.   Unless  the  entire unpaid  principal amount  of the  Notes shall
become  due  and  payable upon  the  occurrence  of an  Event  of  Default in
accordance   with  the  provisions   of  Section  3.05(c)   hereof  prior  to
(____________________), no principal will be payable on the Class (A-1) Notes
until   (____________________)  (and   on  the   Class   (A-2)  Notes   until
(____________________)).  Beginning on (____________________) (in the case of
Class (A-1) Notes) (and on (____________________) (in the case of Class (A-2)
Notes)), and on each  Payment Date thereafter, principal payable  on Class of
Notes as described in Section 3.05(b) on any Payment Date will  be calculated
by the Indenture Trustee, and will  be paid to the Noteholders of  each Class
in accordance  with the  Percentage Interest represented  by each  such Note.
Any principal of the Class (A-1) Notes that remains outstanding on  the Class
(A-1) Scheduled  Final Payment Date shall be  due in full on  the Class (A-1)
Scheduled Final Payment Date.  (Any  principal of the Class (A-2) Notes  that
remains outstanding on the  Class (A-2) Scheduled Final Payment Date shall be
due  in  full  on  the  Class  (A-2)  Scheduled Final  Payment  Date.)    Any
installment of  interest or principal,  if any, payable  on any Note  that is
punctually paid or duly provided for by the Issuer on the  applicable Payment
Date shall be paid to each Noteholder of record on the preceding Record Date,
by  wire transfer  to an  account  specified in  writing  by such  Noteholder
reasonably satisfactory to  the Indenture Trustee as of  the preceding Record
Date or  by check to such  Noteholder mailed to  such Holder's address  as it
appears in the Note Register if  no such instructions have been delivered  to
the Indenture Trustee.

     (If  any amount  of interest  which would  otherwise be  payable  on the
Underlying Securities on  any payment date for such  Underlying Securities is
deferred under  the terms and  conditions thereof, interest otherwise  due in
respect of the Notes  on the following Payment Date  will be deferred in  the
same  proportion  as  the  proportion  that the  deferred  interest  on  such
Underlying  Securities represents of the  aggregate interest otherwise due on
the Underlying Securities on the most  recent payment date for the Underlying
Securities preceding  such  Payment Date  (as determined  by the  Calculation
Agent in accordance  with (the Swap  Agreement)).  (If  any such deferral  of
interest on  the Notes  is with respect  to less  than the  entire amount  of
interest due and payable on the Notes, such deferral shall be made  (on a pro
rata basis  between the  Class (A-1)  Notes and  the Class  (A-2) Notes)  (in
(________) order)).   Any deferred interest on the Notes  will become payable
on the Payment Date following the date when the related deferred  interest on
the Underlying Securities is received by the Issuer.  Noteholders will not be
entitled to any additional payment in respect of any such delay.)

     (b)  Principal due on the Notes shall  be payable solely from amounts in
the Collection Account(, including amounts,  if any, received pursuant to the
Swap  Agreement),  and  shall  be   subject  to  the  Priority  of  Payments.
(Beginning  on  (____________________) and on  each Payment Date  thereafter,
principal payable on the Class (A-1) Notes  on any Payment Date will be equal
to the  (______________________________),  as  determined  by  the  Indenture
Trustee.   (Beginning   on  (____________________) and  on each  Payment Date
thereafter,  principal payable on  the Class (A-2) Notes  on any Payment Date
will  be  equal  to (______________________________),  as  determined  by the
Indenture Trustee.)

     The prepayment  price for any payment of principal  on the Notes will be
(________)% of the principal amount prepaid.  No notice of prepayment will be
given to Holders of the Notes.

     (The  Issuer has  no  optional  prepayment rights  with  respect to  the
Notes.)

     (c)  Upon the occurrence and continuance of any Event of Default ((other
than  one  specified  in  subsection  (vi)  of  the  definition  of Event  of
Default)), the Indenture Trustee  (may and), upon the written  request of the
Holders of not less than a majority of (each Class of) the Outstanding Amount
of  the Notes,  shall, by  notice in  writing to  the Holders  (and the  Swap
Counterparty), declare  the principal of  all Notes then Outstanding  (if not
then  due  and payable)  to be  due  and payable  immediately, and  upon such
declaration  the  same shall  become  and  be  immediately due  and  payable,
anything  contained  in  the  Notes or  in  this  Indenture  to the  contrary
notwithstanding; (provided, however, that, notwithstanding Section 3.16(a) of
the TIA (which provisions of the  TIA are hereby expressly excluded), in  the
case of  an Event of Default specified in  subsection (iii) of the definition
of Event of Default, such declaration will not be effective without the prior
written consent  of (the Swap  Counterparty and) the  Holders of 100%  of the
Outstanding Amount of the Notes).

     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, the Noteholders representing a majority of
(each Class of)  the Outstanding Amount of  the Notes (or, in the  case of an
Event of Default specified in subsection (iii) of the definition of  Event of
Default,  all  Noteholders),  (with  the  consent of  the  Swap  Counterparty
(notwithstanding Section  316(a)(1) of the  TIA (which provisions of  the TIA
are hereby expressly excluded),) by  written notice to 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  the Notes
          and all other amounts that would then be due hereunder if the Event
          of Default giving rise to such acceleration had not occurred;

               (B)  (all amounts due  to the Swap Counterparty under the Swap
          Agreement); and

               (C)  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 any other Extraordinary Expenses then due and payable; 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 5.11.

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

     (The  entire  unpaid  principal  amount   of  the  Notes  shall   become
immediately due and payable automatically upon  the occurrence of an Event of
Default specified in subsection (vi)  of the definition thereof.  Immediately
after the occurrence of an Event of  Default described in clause (vi) of  the
definition of "Event  of Default", the Indenture Trustee  shall liquidate the
Underlying Securities  and Eligible Investments,  if any, in  accordance with
the Sales Procedures.)

     (d)  The Indenture Trustee  shall apply all monies received  by it under
this  Trust Indenture,  including  proceeds  of  the  Underlying  Securities,
proceeds of Eligible Investments, (payments  made by the Swap Counterparty to
the  Issuer under  the Swap  Agreement,)  amounts realized  by the  Indenture
Trustee  upon the  sale  or  other liquidation  of  Underlying Securities  or
Eligible Investments and proceeds of any other property included in the Trust
Estate  in  accordance  with  the  following  priorities  (the  "Priority  of
Payments"):
                                                         
          FIRST:    in payment or  satisfaction of any Ordinary  Expenses and
          Extraordinary Expenses;

          SECOND:   (to the  Swap Counterparty for amounts due under the Swap
          Agreement);

          /*/THIRD:   to  the Noteholders  for  amounts due  and unpaid  on the
          Notes  for interest, ratably, without preference or priority of any
          kind;

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

          /*/FIFTH: to  the  Administrator   or  the  Owner  Trustee   to  be
          distributed to the Holders of the Certificates as a distribution of
          interest   then  payable  on  the  Certificates,  ratably,  without
          preference or priority of any kind;

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

          /*/SEVENTH:    to  the Administrator  or the  Owner  Trustee to  be
          distributed to the Certificateholders, if there shall be any excess
          remaining.

     (e)  All principal payments on the Notes  of any Class shall be made  to
the  Noteholders  of such  Class  entitled  thereto  in accordance  with  the
Percentage Interests represented by such  Notes.  The Indenture Trustee shall
send a  notice to each Person in whose name a Note is registered at the close
of business  on the  Record Date  preceding the  Class (A-1)  Scheduled Final
Payment Date (in  the case  of the Class  (A-1) Notes) (and  the Class  (A-2)
Scheduled Final Payment Date (in the case of the Class (A-2) Notes)), or(, in
either  case,) any other  earlier final Payment  Date.  Such  notice shall be
mailed no later  than five Business Days  prior to the Class  (A-1) Scheduled
Final Payment Date (in the case of the Class (A-1) Notes) (and the Class (A-2
Scheduled Final Payment Date (in the case of the Class (A-2) Notes)), or(, in

_______________
/F/   (To be Revised in the case of multiple Classes of Notes or Certificates
to provide for pro rata payments, sequential payments or other payment order,
as applicable.)

either case,)  any other earlier  final Payment Date  and shall  specify that
payment of  the principal amount  and any interest  due with respect  to such
Note  at the Class  (A-1) Scheduled Final  Payment Date  (in the case  of the
Class (A-1) Notes) (and  the Class (A-2 Scheduled Final Payment  Date (in the
case  of the  Class (A-2) Notes)),  or(, in  either case), any  other earlier
final Payment Date, will be  payable only upon presentation and surrender  of
such Note to  the Indenture Trustee  and shall specify  the place where  such
Note may be presented and surrendered for such final payment.

     (f)  If the Issuer defaults  in a payment of interest on  the Notes, the
Issuer shall pay defaulted interest (plus interest on such defaulted interest
at the related Note Accrual Rate to the extent lawful)  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 Indenture Trustee shall  fix or
cause to be fixed any such special record date and payment date and, at least
10 days before any such  special record date, the  Issuer shall mail to  each
Noteholder a notice that states the special record date, the payment date and
the amount of  defaulted interest to  be paid.   Such additional interest  on
unpaid  interest will be due at  the time such unpaid  interest is paid.  The
Indenture Trustee  shall mail  to each  Noteholder a  notice that  states the
record date, the  payment date  and the  amount of defaulted  interest to  be
paid.

     (g)  (Reserved)

     (h)  (At such time as the  Issuer has incurred Extraordinary Expenses in
an aggregate  amount at least equal to  $(____________, the Indenture Trustee
will give notice to the Noteholders and the Administrator will give notice to
the Certificateholders that such expenses have been incurred.)

     Section 3.06.  Protection of Trust Estate.
                    --------------------------

     (a)  The  Issuer shall 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  shall take  such  other  action  as  may be  necessary  or
advisable or desirable to secure  the rights and remedies of the  Noteholders
(and the Swap Counterparty) hereunder and to:

          (i)  Grant more effectively all or any portion of the Collateral;

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

        (iii)   perfect, publish  notice of  or protect  the validity of  any
     Grant  made  or  to  be  made  by  this  Indenture  (including,  without
     limitation,  any and all  actions necessary or desirable  as a result of
     changes in law or regulations);

         (iv)    enforce  any  of   the  Underlying  Securities  or  Eligible
     Investments or other instruments or property included in the Collateral;

          (v)   preserve and defend  title to the  Collateral and  the rights
     therein  of  the  Indenture  Trustee,  the  Noteholders  (and  the  Swap
     Counterparty) against the claims of all persons and parties; or

         (vi)  pay or cause to  be paid any and all taxes levied  or assessed
     upon all or any part of the Collateral.

     The  Issuer  hereby designates  the  Indenture  Trustee,  its agent  and
attorney-in-fact to  execute any financing statement,  continuation statement
or other instrument required pursuant to this Section 3.06.

     (b)  The  Indenture Trustee  shall not  (i)  remove any  portion of  the
Collateral  that  consists  of  Cash   or  is  evidenced  by  an  instrument,
certificate or  other writing from the jurisdiction of  the State of New York
or (ii)  cause  or permit  ownership or  the  pledge of  any  portion of  the
Collateral  that  consists of  Government  Securities  to  be recorded  in  a
securities account  on the books of a Person  located in a jurisdiction other
than the State  of New York,  unless the Indenture  Trustee shall have  first
received an  Opinion of  Counsel to  the effect  that the  lien and  security
interest  created  by this  Indenture  with  respect  to such  property  will
continue to be maintained after giving effect to such action or actions.

     Section 3.07.  Opinions as to Trust Estate.  (a)   On the Closing Date,
                    ---------------------------
the  Issuer shall  furnish to  the Indenture  Trustee  an Opinion  of Counsel
either  stating that, in  the opinion of  such counsel, such  action has been
taken  with respect  to  the  recording and  filing  of  this Indenture,  any
indentures supplemental hereto,  and any other requisite  documents, and with
respect  to  the  execution  and  filing  of  any  financing  statements  and
continuation statements, as  are necessary to perfect and  make effective the
lien and security interest of this Indenture and reciting the details of such
action, or stating  that, in the opinion  of such counsel, no such  action is
necessary to make such lien and security interest effective.

     (b)  On or before (__________________ _________), in each calendar year,
beginning in  19(___), the Issuer shall  furnish to the  Indenture Trustee an
Opinion of Counsel  either stating that, in the opinion of such counsel, such
action has been taken with respect to the recording, filing, re-recording and
refiling of this Indenture, any  indentures supplemental hereto and any other
requisite documents  and with  respect  to the  execution and  filing of  any
financing statements and continuation statements  as is necessary to maintain
the lien  and security  interest created by  this Indenture and  reciting the
details of  such action, or  stating that in the  opinion of such  counsel no
such action  is necessary to maintain such lien  and security interest.  Such
Opinion of Counsel  shall also describe  the recording, filing,  re-recording
and refiling  of this Indenture,  any indentures supplemental hereto  and any
other  requisite documents  and the  execution  and filing  of any  financing
statements  and continuation  statements that  will, in  the opinion  of such
counsel,  be required  to maintain  the lien  and security  interest of  this
Indenture until (_________ ___) in the following calendar year.

     Section 3.08.  Performance of Obligations.  (a)  The Issuer and the
                    --------------------------
Indenture Trustee will not take any action and will use their best efforts to
not 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 or such other  instrument or
agreement.

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

     (c)  The   Issuer  will  punctually  perform  and  observe  all  of  its
obligations and agreements  contained in this Indenture, the applicable Basic
Documents and in the instruments and agreements included in the Trust Estate.
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 (and  the  Swap
Counterparty)  and  receiving notification  from  a Rating  Agency  that such
waiver,  amendment, modification, supplement  or termination shall  not cause
the rating  of the  Notes or  the Certificates  to be  reduced, suspended  or
withdrawn.

     Section 3.09.  Annual Statement as to Compliance.   The Issuer will
                    ---------------------------------
deliver to  the Indenture  Trustee, within  120 days  after the  end of  each
fiscal  year  of  the  Issuer  (commencing with  the  fiscal  year  199_), an
Officer's Certificate  stating, as  to  the Authorized  Officer signing  such
Officer's Certificate, that:

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

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

     Section 3.10.  Negative Covenants.  So long as any Notes are Outstanding
                    ------------------
(or any amounts are owed to the Swap Counterparty), the Issuer shall not:

          (i)  except  as  expressly  permitted   by  this  Indenture,  sell,
     transfer,  exchange or  otherwise dispose  of  the Trust  Estate or  any
     interest therein, 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  (or in respect of amounts
     payable under the  Swap Agreement) (other than amounts properly withheld
     from such  payments under  the Code or  under applicable  state law)  or
     assert any claim against any  present or former Noteholder (or  the Swap
     Counterparty)  by reason of the payment of  the taxes levied or assessed
     upon any part of the Issuer or the Trust Estate;

        (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 or  (C) permit the lien  of this  Indenture not to  constitute a
     valid first  priority security  interest in the  Trust Estate  except as
     permitted herein or in the Trust Agreement;

         (iv)  except  as contemplated herein, dissolve or liquidate in whole
     or in part; or

          (v)  incur,  assume  or  guarantee   any  indebtedness  other  than
     indebtedness incurred pursuant hereto or under the Basic Documents.

     Section 3.11.  Transfer of Assets.  The Issuer shall not convey or
                    ------------------
transfer  any of its  properties or assets,  including those  included in the
Trust Estate, to any Person, unless:

          (a)  the  Person  that  acquires  by  conveyance  or  transfer  the
     properties and assets  of the Issuer the conveyance or transfer of which
     is hereby  restricted shall (i) be a  United States citizen or  a Person
     organized and existing under the laws of the United States of America or
     any state, (ii) expressly  assume, by an indenture  supplemental hereto,
     executed  and  delivered  to   the  Indenture  Trustee  (and  the   Swap
     Counterparty), in  form satisfactory to  the Indenture Trustee  (and the
     Swap Counterparty), 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 (and the Swap Agreement) on the
     part of the Issuer to be performed  or observed, all as provided herein,
     (iii) expressly agree 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  and  the
     Certificateholders  (and  the  Swap  Counterparty),  as their  interests
     appear  herein and (iv) unless  otherwise provided in  such supplemental
     indenture, expressly agree  to indemnify, defend  and hold harmless  the
     Issuer (and the Swap Counterparty)  against and from any loss, liability
     or  expense  arising under  or  related  to  this Indenture,  (the  Swap
     Agreement) and the Notes;

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

          (c)  the Rating Agencies  shall have notified the  Issuer that such
     transaction  shall  not cause  the rating  of the  Notes to  be reduced,
     suspended or withdrawn; 

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

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

          (f)  the Issuer shall  have delivered to the Indenture Trustee (and
     the  Swap  Counterparty)  an  Opinion   of  Counsel  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.

     Section 3.12.  Transferee.  Upon a conveyance or transfer of all the
                    ----------
assets  and properties of  the Issuer pursuant  to Section 3.11, (__________)
Trust (________) 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
(________) Trust (________) that it is to be so released.

     Section 3.13.  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 Agencies shall have notified the Issuer that such
     transaction  shall not  cause  the rating  of the  Notes to  be reduced,
     suspended or withdrawn;

          (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).

     Section 3.14.  No Other Business.  The Issuer shall not engage in any
                    -----------------
business other than financing, purchasing,  owning and selling the Underlying
Securities in the manner  contemplated by this Indenture and the  other Basic
Documents; issuing the Notes and Certificates; (entering into  and performing
under the Swap Agreement); and all activities incidental thereto.

     Section 3.15.  No Borrowing.  The Issuer shall not issue, incur, assume,
                    ------------
guarantee  or  otherwise  become  liable,  directly  or  indirectly,  for any
indebtedness except for the Notes or as permitted under the Basic Documents.

     Section 3.16.  Guarantees, Loans, Advances and Other Liabilities. 
                    -------------------------------------------------
Except as contemplated  by this Indenture or  under the Basic Documents,  the
Issuer  shall  not  make any  loan  or  advance or  credit  to,  or guarantee
(directly  or indirectly or  by an instrument  having the effect  of assuring
another's payment  or performance on any obligation or capability of so doing
or otherwise),  endorse or otherwise become contingently  liable, directly or
indirectly, in  connection with the  obligations, stocks or dividends  of, or
own,  purchase, repurchase or  acquire (or agree  contingently to  do so) any
stock, obligations, assets  or securities of,  or any other  interest in,  or
make any capital contribution to, any other Person.

     Section 3.17.  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 3.18.  Removal of Administrator.  So long as any Notes are
                    ------------------------
Outstanding,  the Issuer  shall  not remove  the Administrator  without cause
unless the  Rating Agencies  shall have notified  the Indenture  Trustee that
such removal will not result in the reduction. 

     Section 3.19.  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, (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  to the  Owner  Trustee  and  the  Certificateholders  as
contemplated by,  and to  the extent  funds are  available for,  such purpose
under this Indenture and 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 other Basic Documents.

     Section 3.20.  Notice of Events of Default.  The Indenture Trustee shall
                    ---------------------------
give (the Swap Counterparty and) the Rating Agencies prompt written notice of
each Event of Default hereunder of which it has knowledge.

     Section 3.21.  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.

     Section 3.22.  Statements to Noteholders.  (a)  On each Payment Date,
                    -------------------------
or as soon as practicable thereafter, the Indenture Trustee shall prepare and
forward  by mail a statement  to each Noteholder (with a  copy to each Rating
Agency) stating:

          (i)  the aggregate amount of  any distribution on such Payment Date
     allocable to interest on the Notes;

          (ii)  the aggregate amount of any distribution on such Payment Date
     allocable to principal on the Notes;

          (iii)   the  aggregate   amount  of   compensation   paid  to   the
     Administrator on such Payment Date;

          (iv) the aggregate  principal balance of the  Underlying Securities
     as of such  Payment Date after giving effect  distributions of principal
     pursuant to clause  (ii) above (and after giving effect to any sale, put
     or call of  all or part of  the Underlying Securities on prior  to or on
     such Payment Date);

          (v)  the aggregate outstanding  principal amount of (each Class of)
     Notes  on  such  Payment  Date,  after giving  to  the  distribution  of
     principal referred to in clause (ii) above;

          ((vi) (if a  floating rate) Class  A-1 Note Accrual  Rate (and  the
     Class A-2 Note  Accrual Rate) applicable in respect  of distributions of
     interest made on such Payment Date;)

          ((vii)  as  applicable, information regarding any  of the following
     ((as described  in the base  prospectus)): the amount of  any shortfall;
     the amount of  any withdrawal from any (Reserve  Account); for each date
     during the  (Funding Period), the remaining (Pre-Funded Amount); for the
     first such  date that  is on  or immediately  following the  end of  the
     (Funding  Period)  (if any),  the amount  of any  remaining (Pre-Funding
     Amount) that has not been used  to fund the purchase of the  (Subsequent
     Underlying Securities) and  that is being passed through  as payments on
     the Notes and Certificates); and

          (viii)  the aggregate outstanding principal balance of any Eligible
     Investments purchased with proceeds of the Underlying Securities.)

     ((b)     Within   a  reasonable   period   of  time   ((not  to   exceed
(_______________)))  after  the end  of each  calendar year  (commencing with
(___________________)),  the  Indenture  Trustee shall  (i)  furnish  to each
Holder  of a  Note  during the  preceding calendar  year:  (A) the  aggregate
amounts reported pursuant  to each of clause  (i) and clause (ii)  of Section
3.22(a) for  such preceding calendar year (and  (B) such other information as
the Administrator reasonably  determines necessary to enable  the Noteholders
to prepare  their tax returns) and  (ii) file or  cause to be filed  such tax
returns and reports  with respect to such  statements as are required  by the
Code to be filed by the Trust.)

     (c)  The   Indenture  Trustee   shall  forward   by  mail  to   (i)  the
Administrator and (ii) (the Swap  Counterparty) and each Noteholder with each
statement  described  in this  Section 3.22(a)  a  copy of  the  most current
Underlying  Securities Distribution Date Statement delivered to the Indenture
Trustee.

     Section 3.23.  Notices to Indenture Trustee.  Upon receipt of any notice
                    ----------------------------
with  respect to  the  Underlying  Securities,  the Indenture  Trustee  shall
promptly   transmit  such   notice  to   the  Administrator  (and   the  Swap
Counterparty).   In the event such notice requests  or requires any action by
the Indenture  Trustee or  the Noteholders, the  Indenture Trustee  shall not
take any action except in accordance with written instructions from (the Swap
Counterparty or) the Noteholders pursuant to Section 5.10.

     Section 3.24.  Custodianship, Transfer of Underlying Securities and
                    ----------------------------------------------------
Eligible Investments.
- --------------------

     (a)  The  Indenture Trustee shall  hold all Certificated  Securities and
Instruments in physical form at the office of a custodian appointed by it  in
the Borough of Manhattan, City of New York.  Initially, such  Custodian shall
be  (____________________) with its  address at (____________________).   Any
successor custodian shall  be a State or national bank or trust company which
is  not an  Affiliate of  the  Issuer and  has  capital surplus  of at  least
$10,000,000.

     (b)  On the  Closing Date, the  Issuer shall cause  the transfer of  the
Underlying Securities to  the Custodian to be  held in the  Custodial Account
for the benefit of the Indenture Trustee in accordance with the terms of this
Indenture.    Each  time  that  (the  Swap  Counterparty)  shall  direct  the
acquisition  of any  Eligible Investment,  the Administrator  shall,  if such
Eligible  Investment  has  not  already been  transferred  to  the  Custodial
Account, cause the transfer of  such Eligible Investment to the  Custodian to
be held in the Custodial  Account for the benefit of the Indenture Trustee in
accordance with the  terms of this Indenture.   The security interest  of the
Indenture Trustee in the funds or other property  utilized in connection with
such acquisition shall, immediately and without further action on the part of
the Indenture Trustee, be  released.  The security interest  of the Indenture
Trustee shall nevertheless  come into existence and continue  in the Eligible
Investment so acquired,  including all  rights of  the Issuer in  and to  any
contracts related  to and proceeds  of such Eligible Investment.   Underlying
Securities and  Eligible Investments acquired  by or on behalf  of the Issuer
shall be  transferred  to the  Custodian  for the  benefit  of the  Indenture
Trustee as follows:

          (i)  in the case  of each Certificated  Security or Instrument,  by
     (A) causing the delivery of  such Certificated Security or Instrument to
     the Custodian registered in the name of the Custodian or  its affiliated
     nominee  or endorsed  to  the Custodian  or  in blank,  (B)  causing the
     Custodian to  continuously identify on  its books and records  that such
     Certificated  Security or  Instrument  is  credited  to  the  securities
     account of the  Indenture Trustee, (C) causing  the Custodian to send  a
     confirmation to the Indenture Trustee that such Certificated Security is
     credited to the securities account of the Indenture Trustee and, in  the
     case of an  Instrument, acknowledge that it is  holding such Instrument,
     for the account of the  Indenture Trustee, and (D) causing the Custodian
     to  maintain  continuous  possession of  such  Certificated  Security or
     Instrument in the State of New York;

          (ii)  in the case  of each Uncertificated Security,  by (A) causing
     such Uncertificated Security  to be continuously registered on the books
     of the  issuer thereof to the  Custodian or its affiliated  nominee, (B)
     causing the Custodian to continuously  identify on its books and records
     that such Uncertificated Security is credited to the securities  account
     of the  Indenture  Trustee, and  (C)  causing the  Custodian  to send  a
     confirmation  to the Indenture Trustee that such Uncertificated Security
     is credited to the securities account of the Indenture Trustee;

          (iii)  in  the case  of  each  Clearing  Corporation  Security,  by
     causing  (A) the  relevant  Clearing  Corporation  to  make  appropriate
     entries on its books reducing  the appropriate securities account of the
     transferor and increasing the appropriate securities account of the Bank
     at such Clearing Corporation by  the amount of such Clearing Corporation
     Security, (B) the Bank to continuously identify on its books and records
     that such  Clearing Corporation Security  is credited to  the securities
     account of the  Custodian and send a confirmation  to the Custodian that
     such Clearing Corporation Security is credited to the securities account
     of  the Custodian,  (C) the  Custodian to  continuously identify  on its
     books  and  records that  such  Clearing Corporation  Security  is being
     credited to  the securities  account of the  Indenture Trustee,  (D) the
     Custodian  to send  a confirmation  to the  Indenture Trustee  that such
     Clearing Corporation  Security is credited to the  securities account of
     the Indenture Trustee  and (E) such Clearing Corporation  Security to be
     (1)  for  an  Uncertificated  Security or  a  Certificated  Security  in
     registered  form, continuously registered to the Clearing Corporation or
     its Clearing Corporation  Custodian or the nominee of  either subject to
     the exclusive control of such Clearing Corporation or, in the case of an
     Uncertificated  Security, in  bearer form  or  endorsed in  blank by  an
     appropriate  person  and,  in  the  case  of  a  Certificated  Security,
     continuously maintained  in the State of  New York in the  possession of
     such Clearing  Corporation or its Clearing Corporation  Custodian or the
     nominee  of either  subject to  the exclusive  control of  such Clearing
     Corporation and  (2) in any  case, continuously identified on  the books
     and records of such Clearing Corporation  as being credited to the  sole
     and exclusive securities account of the Bank;

          (iv) in the  case of each  Government Security, by causing  (A) the
     creation of a Security Entitlement to such   Government    Security   in
     favor  of the  Indenture Trustee  when the  Custodian indicates  by book
     entry that such Government Security  has been credited to the Securities
     Account maintained by the  Custodian as Securities Intermediary for  the
     Indenture Trustee and  (B) such Securities Intermediary  to continuously
     identify such Government Security credited to  the securities account of
     the  Indenture Trustee  as  Entitlement Holder  (as  defined in  Revised
     Article 8);

          (v)  in  the case  of  any Custodial  Account  which constitutes  a
     "deposit   account"  under  the   UCC,  by  causing   the  Custodian  to
     continuously  identify in  its books  that in  the Custodian  Account is
     being held in  the name of the Issuer and the Indenture Trustee and that
     the Custodian Account has been pledged to the Indenture Trustee pursuant
     to the granting  clause herein and, except as may  be expressly provided
     herein to  the contrary, relinquishing  dominion and  control over  such
     account to the Indenture Trustee.

     (c)  (The Indenture Trustee  shall hold the Swap Agreement  in the State
of New York.)

     (d)  Without  limiting the  foregoing,  the  Issuer  and  the  Indenture
Trustee  agree, and the  Indenture Trustee will  cause the Custodian  and the
Bank, to  take such different or  additional action as  the Indenture Trustee
may reasonably request in  order to maintain the  perfection and priority  of
the security interest  of the Indenture Trustee in the event of any change in
applicable law or  regulation, including without limitation Articles  8 and 9
of the UCC and the Book-Entry Regulations.


                                  ARTICLE IV

              The Notes; Satisfaction and Discharge of Indenture
              --------------------------------------------------

     Section 4.01.  The Notes.  The aggregate Denominations of all Notes
                    ---------
issued as of the Closing Date  shall be $(________).  Beneficial Owners  will
hold interests in the Global  Notes through the book-entry facilities of  the
Depository  in minimum Denominations of  ($100,000) and integral multiples of
$1,000 in excess thereof.

     The Notes shall be issued initially in the form of one or more permanent
Global Notes  in definitive, fully  registered form without  interest coupons
with the applicable legend set forth in Exhibit A hereto, respectively, added
to the form of such  Notes (each, a "Global Note"), which shall  be deposited
on behalf  of the  subscribers for  such Notes represented  thereby with  the
Indenture Trustee as custodian  for the Depository and registered in the name
of  a  nominee of  the Depository,  duly  executed by  the Owner  Trustee and
authenticated  by  the  Indenture  Trustee  as  hereinafter  provided.    The
aggregate principal  amount of  the Global  Notes may  from time  to time  be
increased  or decreased by adjustments  made on the  records of the Indenture
Trustee or the Depository or its nominee, as the case may  be, as hereinafter
provided.

     The  Indenture Trustee  may for  all purposes  (including the  making of
payments due on the Global Notes) deal with the Depository as  the authorized
representative of  the Beneficial Owners with respect to the Global Notes for
the purposes of exercising  the rights of Noteholders  hereunder.  Except  as
provided in the next succeeding paragraph of this Section 4.01, the rights of
Beneficial Owners with respect to the Global  Notes shall be limited to those
established  by law  and agreements  between such  Beneficial Owners  and the
Depository and Depository Participants.   Except as provided in Section 4.08,
Beneficial Owners shall  not be entitled to  definitive notes for  the Global
Notes as to  which they are the  Beneficial Owners.  Requests  and directions
from,  and  votes  of, the  Depository  as  Noteholder  shall  not be  deemed
inconsistent if  they are made  with respect to different  Beneficial Owners.
Notwithstanding  Section  316(c)  of  the  TIA,  the  Indenture  Trustee  may
establish  a  reasonable  record  date in  connection  with  solicitations of
consents from or voting  by Noteholders and give notice to  the Depository of
such record  date.   Without  the consent  of the  Issuer  and the  Indenture
Trustee, no  Global Note  may be transferred  by the  Depository except  to a
successor Depository that agrees to hold such  Global Note for the account of
the Beneficial Owners.

     In  the event  the Depository  Trust Company  resigns or  is removed  as
Depository,  the Administrator  may appoint  a successor  Depository.   If no
successor Depository has been appointed within 30 days of  the effective date
of the  Depository's resignation or  removal, each Beneficial Owner  shall be
entitled to certificates representing the Global Note it beneficially owns in
the manner prescribed in Section 4.08.

     The Notes shall, on original issue,  be executed on behalf of the  Trust
by the  Owner Trustee,  not in its  individual capacity  but solely  as Owner
Trustee,  authenticated  by  the  Indenture  Trustee  and  delivered  by  the
Indenture Trustee  to or  upon the order  of the Issuer  upon receipt  by the
Indenture Trustee of the Underlying Securities.

     Section 4.02.  Registration of and Limitations on Transfer and Exchange
                    --------------------------------------------------------
of Notes.  The Note Registrar shall cause to be kept at its Corporate Trust
- --------
Office a note register in which, subject to such reasonable regulations as it
may prescribe, the Note Registrar shall provide for the registration of Notes
and of  transfers  and  exchanges of  Notes  as herein  provided  (the  "Note
Register").

     Subject  to  the  restrictions  and limitations  set  forth  below, upon
surrender  for  registration of  transfer of  any  Note of  any Class  at the
Corporate  Trust Office,  the Indenture  Trustee shall  execute and  the Note
Registrar  shall authenticate  and deliver,  in  the name  of the  designated
transferee or transferees, one or more new  Notes of such Class in authorized
Denominations evidencing the same aggregate Percentage Interests.

     At the option  of the Noteholders, Notes  of any Class may  be exchanged
for other Notes of such Class in authorized Denominations evidencing the same
aggregate Percentage Interests upon surrender of  the Notes of such Class  to
be exchanged at the  Corporate Trust Office of the Note  Registrar.  Whenever
any Notes of any Class  are so surrendered for exchange, the Owner Trustee on
behalf  of  the  Issuer  shall   execute  and  the  Indenture  Trustee  shall
authenticate and deliver the Notes of such Class which the Noteholder  making
the exchange is  entitled to receive.  Each Note presented or surrendered for
registration  of  transfer or  exchange shall  (if  so required  by  the Note
Registrar) be duly endorsed by, or be  accompanied by a written instrument of
transfer in form reasonably satisfactory  to the Note Registrar duly executed
by,  the Holder thereof  or his attorney  duly authorized in  writing.  Notes
delivered upon any such transfer or exchange will evidence the same Class and
the same obligations, and will be entitled to the same rights and privileges,
as the Notes surrendered.

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

     All Notes surrendered for registration of transfer and exchange shall be
cancelled by the  Note Registrar and  delivered to the Indenture  Trustee for
subsequent destruction without liability on the part of either.

     Section 4.03.  Mutilated, Destroyed, Lost or Stolen Notes.  If (i) any
                    ------------------------------------------
mutilated Note  is surrendered to  the Note Registrar, or  the Note Registrar
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, the Note Registrar
and the  Indenture Trustee harmless,  then, in the  absence of notice  to the
Issuer, the  Note Registrar or the Indenture Trustee  that such Note has been
acquired  by a  bona fide purchaser,  and provided  that the  requirements of
Section 8-405 of the UCC are met, the Owner Trustee, on behalf of the Issuer,
shall execute, and  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 and like tenor (including the same
date of issuance) and equal principal amount, 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, the  Note Registrar 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, the Note Registrar or
the Indenture Trustee in connection therewith.

     Upon the issuance  of any replacement Note under  this Section 4.03, the
Indenture Trustee 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 or the Note Registrar) connected therewith.

     Every  replacement  Note  issued  pursuant   to  this  Section  4.03  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 4.03 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 4.04.  Persons Deemed Owners.  Prior to due presentment for
                    ---------------------
registration of transfer of any Note, the Issuer,  the Indenture Trustee, the
Note  Registrar and any agent of the Issuer, the Note Registrar or the Inden-
ture Trustee shall treat the Person in  whose name any Note is registered (as
of the  day of determination)  as the owner of  such Note for  the purpose of
receiving payments of principal of and interest, if any, on such Note and for
all  other  purposes whatsoever,  whether or  not such  Note be  overdue, and
neither  the Issuer, the Indenture Trustee,  the Note Registrar nor any agent
of the Issuer, the Note Registrar or the Indenture Trustee shall  be affected
by notice to the contrary.

     Section 4.05.  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
4.05,  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.

     Section 4.06.  Book-Entry Notes.  This section shall apply only to
                    ----------------
Global Notes deposited with or on behalf of the Depository.

     The  Owner Trustee  shall  execute, on  behalf  of the  Issuer, and  the
Indenture Trustee shall authenticate and deliver initially one or more Global
Notes that  (i)  shall  be registered  in  the name  of  the nominee  of  the
Depository for such Global Notes and (ii) shall be delivered by the Indenture
Trustee to such  Depository or pursuant to such  Depository's instructions or
held by the  Indenture Trustee's agent as custodian for the Depository.  Such
Global Notes  shall initially be registered on the  Note Register in the name
of Cede & Co., the nominee of the initial Depository, and no Beneficial Owner
will receive a Definitive Note  representing such Beneficial Owner's interest
in  such  Note,  except  as  provided in  Section 4.08.    Unless  and  until
definitive, fully registered Notes (the "Definitive Notes") have been  issued
to Beneficial Owners pursuant to Section 4.08:

          (i)  the provisions of this Section 4.06 shall be in full force and
     effect;

         (ii)  the Note Registrar and the Indenture Trustee shall be entitled
     to  deal  with  the  Depository  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 Global  Notes, and shall have  no obligation to the  applicable Note
     Owners;

        (iii)  to  the extent  that  the  provisions  of  this  Section  4.06
     conflict with any other provisions  of this Indenture, the provisions of
     this Section 4.06 shall control;

         (iv)  the  rights of  Beneficial  Owners  shall  be  exercised  only
     through the Depository and shall be limited to those established  by law
     and agreements  between such Note  Owners and the Depository  and/or the
     Depository  Participants pursuant to  the Depository Agreement.   Unless
     and until  Definitive Notes  are  issued pursuant  to Section 4.08,  the
     initial Depository will  make book-entry transfers among  the Depository
     Participants  and receive  and  transmit payments  of  principal of  and
     interest on the Global Notes to such Depository Participants; and

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

     Section 4.07.  Notices to Depository.  Whenever a notice or other
                    ---------------------
communication to the Noteholders is required under this Indenture, unless and
until Definitive Notes  shall have been issued to  Beneficial Owners pursuant
to  Section 4.08, the  Indenture  Trustee  shall give  all  such notices  and
communications specified herein to be given to Holders of the Global Notes to
the Depository, and shall have no obligation to the Beneficial Owners.

     Section 4.08.  Definitive Notes.  If (i) the Administrator advises the
                    ----------------
Indenture Trustee in writing that the Depository is no longer willing or able
to properly discharge  its responsibilities with respect to  the Global Notes
and  the Administrator is unable to locate  a qualified successor or (ii) the
Administrator at its option advises the  Indenture Trustee in writing that it
elects  to  terminate  the  book-entry system  of  registration  through  the
Depository, then  the Depository  will be expected  to notify  all Beneficial
Owners  of  the  availability  of  Definitive  Notes  to   Beneficial  Owners
requesting  the  same.    Upon  surrender to  the  Indenture  Trustee  of the
typewritten  Notes representing  the  Book-Entry  Notes  by  the  Depository,
accompanied by re-registration instructions, the  Owner Trustee, on behalf of
the Issuer,  shall execute and  the Indenture Trustee shall  authenticate the
Definitive Notes in accordance with the instructions of the Depository.  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 4.09.  Tax Treatment.  The Issuer has entered into this
                    -------------
Indenture,  and  the Notes  will  be  issued, with  the  intention  that, for
federal, state and local income,  single business and franchise tax purposes,
the Notes will  qualify as indebtedness.   The Issuer, by entering  into this
Indenture,  and each  Noteholder, by  its acceptance  of  its Note  (and each
Beneficial Owner by  its acceptance  of an interest  in the applicable  Book-
Entry Note), agree  to treat the Notes  for federal, state and  local income,
single business and franchise tax purposes as indebtedness.

     Section 4.10.  Satisfaction and Discharge of Indenture.   This Indenture
                    ---------------------------------------
shall cease  to be of  further effect,  as set  forth in  Section 8.04,  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, 3.06,  3.10, 3.11, 3.12, 3.13 and
3.15, (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 4.11) and (vi) the
rights of  Noteholders (and  the Swap  Counterparty) 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,  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
     Notes  that have  been  destroyed, lost  or stolen  and  that have  been
     replaced or paid as provided in Section 4.03) have been delivered to the
     Indenture Trustee for cancellation; or 

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

               (a)  have become due and payable, or

               (b)  will become due  and payable at the Class (A-1) Scheduled
          Final Payment Date (in the case  of the Class (A-1) Notes) (or  the
          Class (A-2) Scheduled Final Payment Date  (in the case of the Class
          (A-2) Notes), in either case within one year,

     and the  Issuer,  in the  case  of (a)  or  (b) 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
     on the Class  (A-1) Scheduled  Final Payment  Date (in the  case of  the
     Class (A-1) Notes) (or the Class  (A-2) Scheduled Final Payment Date (in
     the case of the Class (A-2) Notes));

          (B)  (the Issuer has paid or caused  to be paid all amounts due  or
     which may become  due by the Issuer  to the Swap Counterparty  under the
     Swap Agreement);

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

          (D)  in  the case  of a  deposit  made in  connection with  Section
     4.10(A)(2)(b)  above, the  Indenture  Trustee  shall  have  received  an
     Opinion  of Counsel and  (if required by the  TIA, the Indenture Trustee
     (or the  Swap Counterparty))  a certificate from  a firm  of Independent
     certified public accountants, each stating that all conditions precedent
     herein provided for  relating to the satisfaction and  discharge of this
     Indenture  have been  complied with  and such  Opinion of  Counsel shall
     further be to  the effect that such  deposit will not have  any material
     adverse  tax   consequences  to   the  Issuer,   any  Noteholders,   any
     Certificateholders (or the Swap Counterparty).

     Section 4.11.  Application of Trust Money.  All moneys deposited with
                    --------------------------
the Indenture Trustee pursuant to Section 4.10 hereof shall  be held in trust
and applied by it, in accordance with the provisions of the Notes(, the  Swap
Agreement) and this Indenture, to the payment, either directly or through any
Administrator,  as  the   Indenture  Trustee  may  determine,  to  (the  Swap
Counterparty and)  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.

     Section 4.12.  Repayment of Moneys Held by Administrator.   In
                    -----------------------------------------
connection with the satisfaction and discharge of this Indenture with respect
to  the  Notes  (and  the  Swap  Agreement),  all moneys  then  held  by  any
Administrator other than  the Indenture Trustee under the  provisions of this
Indenture with  respect to such Notes (and the  Swap Agreement) shall be paid
to the Indenture Trustee to be held and applied according to Section 3.05 and
thereupon  such Administrator  shall be  released from all  further liability
with respect to such moneys.


                                  ARTICLE V

                                   Remedies
                                   --------

     Section 5.01.  Events of Default.  "Event of Default" shall have the
                    -----------------
meaning given to such term in Article I.

     Section 5.02.  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, (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 or (iii) (default
is  made  in  the payment  of  amounts  due  by  the Issuer  under  the  Swap
Agreement), the Issuer will, upon demand of the Indenture Trustee, pay to it,
for the benefit  of the Holders of the Notes (and the Swap Counterparty), the
whole amount then due and payable  on such Notes for principal and  interest,
with interest upon the overdue principal, and, to the extent payment  at such
rate of interest  shall be legally enforceable, upon  overdue installments of
interest, at the rate borne by such Notes (and the whole amount  then due and
payable under the Swap Agreement).

     (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 upon such  Notes (or in
respect of the Swap Agreement) and collect in the manner provided  by law out
of the  property of the  Issuer upon  such Notes (or  in respect of  the Swap
Agreement), wherever situated, the moneys  adjudged or decreed to be payable;
(provided, however, that, notwithstanding Section 316(a)(1) of the TIA (which
provisions  of  the   TIA  are  hereby  expressly  excluded),   if  the  Swap
Counterparty has given instructions to  the Indenture Trustee with respect to
such proceedings, remedies  or actions and  no Swap Default  as to which  the
Swap Counterparty  is the  defaulting party or  Swap Termination Event  as to
which the Swap  Counterparty is the sole Affected Party  shall have occurred,
the Indenture Trustee shall follow such instructions).

     (c)  If the Notes are due and payable following an Event of Default with
respect  thereto,  the Indenture  Trustee, as  more particularly  provided in
Section  5.03, in  its discretion,  may proceed  to protect  and  enforce its
rights and the rights of the Noteholders (and the Swap Counterparty), 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,
including any remedy provided in any Underlying Agreement to a holder  of the
Underlying  Securities;  (provided,  however,  that, notwithstanding  Section
316(a)(1) of  the  TIA (which  provisions  of the  TIA  are hereby  expressly
excluded), if the  Swap Counterparty has given instructions  to the Indenture
Trustee with respect  to such  proceedings, remedies or  actions and no  Swap
Default as  to which the  Swap Counterparty is  the defaulting party  or Swap
Termination  Event as to  which the  Swap Counterparty  is the  sole Affected
Party   shall  have  occurred,  the   Indenture  Trustee  shall  follow  such
instructions).

     (d)  In case there shall be pending, relative to the Issuer or any other
obligor  upon the Notes (or  in respect of the  Swap Agreement) 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, 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 in respect of  the Swap Agreement), or to the creditors or
property of  the Issuer, 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 (or in
     respect  of  the  Swap  Agreement) 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)  (of  the  Swap
     Counterparty) 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  (and the Swap  Counterparty) 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   the  Swap
     Counterparty) 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, (the  Swap  Counterparty) or  the  Holders of  Notes
     allowed  in  any  judicial  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 (and by
the Swap Counterparty) 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 (or  the Swap Counterparty), as  applicable, 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  (or  on behalf  of  the Swap  Counterparty)  any plan  of
reorganization, arrangement, adjustment or  composition affecting the  Notes,
the rights of any  Holder thereof (or the Swap Counterparty)  or to authorize
the Indenture Trustee to  vote in respect of the claim of  any Noteholder (or
the Swap Counterparty) 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,
under any of the Notes (or under the Swap Agreement), may be  enforced by the
Indenture  Trustee  without  the  possession  of  any of  the  Notes  or  the
production thereof  in any trial  or other Proceedings relative  thereto, and
any such action  or proceedings instituted by the  Indenture Trustee shall be
brought in its own  name as trustee of an express trust,  and any recovery of
judgment,   subject  to  the  payment  of  the  expenses,  disbursements  and
compensation of the Indenture Trustee, each predecessor Indenture Trustee and
their  respective agents and  attorneys, shall be for  the ratable benefit of
the Holders of the Notes (and the Swap Counterparty).

     (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  the   Swap
Counterparty), and  it shall not be necessary to  make any Noteholder (or the
Swap Counterparty) a party to any such Proceedings.

     Section 5.03.  Remedies.  If an Event of Default shall have occurred and
                    --------
be continuing, the Indenture Trustee may do one or more of the following:

          (i)  liquidate the Underlying Securities  and Eligible Investments,
     if any, as provided in Section 5.16 hereof;

         (ii)  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  upon such Notes (or  in respect of the  Swap Agreement)
     moneys adjudged due;

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

         (iv)  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,  (the Swap  Counterparty  and) the
     Holders of the Notes;

          (v)  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;

         (vi)  institute Proceedings  in its  own name and  as trustee  of an
     express  trust and  take any  other  appropriate action  to protect  and
     enforce  the  rights  and  remedies   of  the  Issuer  (under  the  Swap
     Agreement); and

        (vii)  maintain possession of the Underlying  Securities and continue
     to apply collections on the Underlying Securities in accordance with the
     provisions of this Indenture;

provided,  however that  the Indenture  Trustee  shall not  take the  actions
described in Subsections (i)  or (v) above unless the principal  of all Notes
then Outstanding has become due and payable immediately under Section 3.05(c)
of this Indenture.  (Immediately after the occurrence of an Event  of Default
described  in clause  (vi)  of the  definition  of  "Event of  Default",  the
Indenture  Trustee shall  liquidate the  Underlying  Securities and  Eligible
Investments, if any.)

     (Section 5.04. Enforcement of Swap Agreement.  Notwithstanding any other
                    -----------------------------
provision of this Indenture requiring the consent of the Swap Counterparty or
directing the Trustee to follow the instructions of the Swap Counterparty, if
a Swap Default or a Swap Termination Event shall occur, the Indenture Trustee
may, in  its discretion, and shall, if directed by  the Holders of at least a
majority  of  the Outstanding  Amount of  the Notes,  proceed to  protect and
enforce the rights of the Issuer under the Swap Agreement by such appropriate
Proceedings as  the Indenture  Trustee shall deem  most effective  or as  the
Holders of at least  a majority of the Outstanding Amount  of the Notes shall
direct, without regard to any instructions of the Swap Counterparty.)

     (Section 5.05. Modification and Amendment of Swap Agreement.  (a) The
                    --------------------------------------------
Swap Agreement may be amended by the  Owner Trustee and the Swap Counterparty
without notice to or consent of the Noteholders (i) to cure  any ambiguity or
mistake, (ii) to correct any defective provisions or to correct or supplement
any provisions  therein which may  be inconsistent with any  other provisions
therein or  (iii) to  add any  other provisions  with respect  to matters  or
questions arising under such Swap Agreement, provided that any such amendment
pursuant  to clause  (iii) above shall  not adversely affect  in any material
respect  the interests  of any  Noteholders, as  evidenced by  an  Opinion of
Counsel.   Any  such  amendment pursuant  to clause  (iii)  of the  preceding
sentence shall be deemed not to adversely  affect in any material respect the
interests  of   any  Noteholder  if   the  Owner  Trustee   receives  written
confirmation from  each Rating  Agency rating the  Notes that  such amendment
will not cause such Rating Agency to reduce the then current rating thereof. 

     (b)  The Swap Agreement may also be amended by the Owner Trustee and the
Swap Counterparty  with the consent  of (i) the  holders possessing  not less
than a majority of  the aggregate outstanding  principal amount of the  Notes
and  (ii) the holders  possessing not less  than a majority  of the aggregate
outstanding  principal amount  of the  Notes for  the purpose  of  adding any
provisions to or  changing in any manner or eliminating any of the provisions
of such Swap Agreement.)

     Section 5.06.  Limitation of Suits and Liability.  (a) 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 satisfactory to  the Indenture
     Trustee;

         (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 the Swap Counterparty) or to obtain or to seek to
obtain  priority  or   preference  over  any  other  Holders   (or  the  Swap
Counterparty)  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; (provided, however, that, notwithstanding Section 316(a)(1) of the
TIA (which provisions of the TIA are hereby expressly excluded), if  the Swap
Counterparty has given instructions to  the Indenture Trustee with respect to
any such determination  and no Swap Default as to which the Swap Counterparty
is  the defaulting  party or  Swap  Termination Event  as to  which  the Swap
Counterparty is  the sole Affected  Party shall have occurred,  the Indenture
Trustee shall follow such instructions).

     (b)  With respect to  the Issuer, neither the Indenture  Trustee nor the
Owner  Trustee  in  their  capacities  as  trustees,  nor  any  holder  of  a
Certificate representing  an  ownership  interest  in  the  Issuer,  nor  the
Administrator  nor any  of their  respective  owners, beneficiaries,  agents,
officers,  directors, employees, affiliates,  successors or assigns  will, in
the absence of an express agreement to the contrary, be personally liable for
the  payment  of the  principal  of  or  interest on  the  Notes  or for  the
agreements of the Issuer contained in 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 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,  (the  Swap Counterparty)  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, (to the Swap Counterparty), or
to such  Noteholder, then and  in every such  case the Issuer,  the Indenture
Trustee, (the  Swap Counterparty) 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,  (the Swap  Counterparty)  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(,  the  Swap
Counterparty) 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(, the Swap Counterparty)  or any Holder of any Note  to
exercise any right or remedy accruing upon any Event of Default  shall impair
any such  right or remedy or constitute a waiver of any such Event of Default
or an acquiescence therein.  Every  right and remedy given by this  Article V
or by  law  to the  Indenture  Trustee(, the  Swap  Counterparty) or  to  the
Noteholders may be exercised from time to time, and as often as may be deemed
expedient,  by the  Indenture  Trustee(,  the Swap  Counterparty)  or by  the
Noteholders, as the case may be.

     Section 5.11.  Control by Noteholders.  (Notwithstanding Section 316(a)
                    ----------------------
of the  TIA (which provisions of the TIA are hereby expressly excluded), if a
Swap Default as to  which the Swap Counterparty is the  defaulting party or a
Swap Termination Event as to which the Swap Counterparty is the sole Affected
Party shall  have occurred,)  the Holders  of a  majority of  the Outstanding
Amount of each  Class 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 such 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 (or the Swap Agreement); and

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

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

     Section 5.12.  Waiver of Past Defaults.   Prior to the declaration of
                    -----------------------
the acceleration of the  maturity of the Notes,  the Holders of Notes  of not
less than a majority  of the Outstanding Amount of  the Notes may, (with  the
prior  written  consent  of the  Swap  Counterparty  (notwithstanding Section
316(a)(1)  of the  TIA  (which provisions  of the  TIA  are hereby  expressly
excluded))), waive any past Event  of Default and its consequences except  an
Event of Default (a) with  respect to payment of principal of  or interest on
any  of the  Notes, (b) in respect  of a  covenant or provision  hereof which
cannot be modified or  amended without the consent of the Holder of each Note
or (c) specified in paragraph (vi) of the definition thereof.  In the case of
any such waiver,  the Issuer, the Indenture Trustee,  (the Swap Counterparty)
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 Event of Default or impair any right consequent thereto.

     Upon any  such waiver, 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 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 any 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 5.13  shall not  apply to  (a) any  suit
instituted by the  Indenture Trustee, (b)  (any suit  instituted by the  Swap
Counterparty),  (c) 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 (d) 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.

     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, (in  respect of the  Swap Agreement)  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,  (the Swap  Counterparty)  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 3.05(d).

     Section 5.16.  Sale of Underlying Securities.  Any liquidation of the
                    -----------------------------
Underlying  Securities and  Eligible Investments,  if any,  by the  Indenture
Trustee shall  be conducted by the  Indenture Trustee in  accordance with the
Sale Procedures and  shall occur as soon  as practicable in  the case of  any
acceleration of  the principal of  the Notes.   (Specify any  restrictions on
sales) The  settlement  of the  liquidation will  occur no  earlier than  the
second and  no later than the  first Business Day  prior to the date  set for
prepayment  (or  the  Early  Termination  Date  of  the  Swap  Agreement,  as
applicable).  "Sale Procedures" means that the Indenture Trustee on behalf of
the Issuer will  (i) sell the Underlying Securities  and Eligible Investments
(other  than Eligible  Investments described  in  clause (ii)  below) to  the
highest  bidder of not less than  three solicited bidders for such Underlying
Securities or  Eligible Investments and (ii) redeem  all Eligible Investments
that are  redeemable at  the holder's  option by exercising  such option  for
settlement no earlier  than the second and  no later than the  first Business
Day prior to the  date set for prepayment (or  the Early Termination Date  of
the  Swap Agreement, as  applicable).  The bidders  may include the Depositor
(or the  Swap Counterparty)  or affiliates thereof;  provided, however,  that
neither  the  Depositor (nor  the  Swap  Counterparty),  nor any  of  (their)
affiliates,  is  obligated to  bid,  and  bidders  need  not  be  limited  to
recognized broker dealers.


                                  ARTICLE VI

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

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

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

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

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

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

          (i)  this paragraph does not  limit the effect of  paragraph (b) of
     this Section 6.01;

         (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 5.10.

     (d)  Every provision  of this Indenture  that in any way  relates to the
Indenture Trustee is  subject to paragraphs (a), (b) and  (c) of this Section
6.01.

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

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

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

     (b)  Before the Indenture  Trustee acts or refrains from  acting, it may
require an 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 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, however, that the Indenture Trustee's conduct
does not constitute willful misconduct, negligence or bad faith.

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

     Section 6.03.  Individual Rights of Indenture Trustee.  The Indenture
                    --------------------------------------
Trustee in  its individual  or any  other capacity  may become  the owner  or
pledgee of Notes  and, subject to  Sections 310(b)  and 311 of  the TIA,  may
otherwise deal with  the Issuer  or its  Affiliates with the  same rights  it
would  have if  it  were not  Indenture  Trustee.   Any  Administrator,  Note
Registrar, co-registrar or co-paying agent may do the same with like  rights.
However, the Indenture Trustee must comply with Section 6.11.

     Section 6.04.  Indenture Trustee's Disclaimer.  The Indenture Trustee
                    ------------------------------
shall not be responsible for and  makes no representation as to the  validity
or adequacy of this Indenture or  the Notes, it shall not be  accountable for
the  Issuer's  use of  the  proceeds from  the  Notes, and  it  shall not  be
responsible for  any  statement of  the Issuer  in the  Indenture  or in  any
document  issued in  connection with the  sale of  the Notes or  in the Notes
other than the Indenture Trustee's certificate of authentication.

     Unless the Bank is the Administrator, the Indenture Trustee shall not be
deemed to have  notice or knowledge of  any Event of  Default (other than  as
described  in clauses  (i)  and  (ii) of  the  definition  thereof) unless  a
Responsible Officer assigned to and working in the Corporate Trust Department
has actual knowledge or has received written notice thereof.

     The  Indenture  Trustee shall  not  be  responsible  for any  errors  or
omissions contained in the Underlying Securities Distribution Date Statements
or for any  errors or omissions in the statements furnished to any Noteholder
pursuant to Section  3.22 to the extent  such error or omission  results from
information   contained  in  or   omitted  from  the   Underlying  Securities
Distribution Date Statement.

     Section 6.05.  Notice of Event of Default.  If an Event of 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 (and
the Swap Counterparty)  notice of the Event of Default within five days after
it obtains written notice thereof.  Except in the case of an Event of 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 from  the Noteholders 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
consistent with the tax characterization set forth in Section 4.09 hereof.

     Section 6.07.  Compensation and Indemnity.  (a) The Indenture Trustee
                    --------------------------
shall receive  from the  Depositor  or the  Issuer  as compensation  for  its
services  hereunder such fees as have been  separately agreed upon before the
date hereof  between the  Depositor and the  Indenture Trustee  (the "Initial
Indenture Trustee Fee").   The Indenture Trustee's compensation  shall not be
limited by  any law on compensation  of a trustee  of an express trust.   The
Indenture  Trustee hereby  acknowledges  receipt  of  its  Initial  Indenture
Trustee Fee as its entire remuneration for its services as trustee under this
Trust Indenture and receipt of all of its ordinary expenses to be incurred in
acting as trustee under this Trust  Indenture.  (After the execution of  this
Trust  Indenture,  the  Issuer  shall  only be  obligated  to  indemnify  the
Indenture Trustee for those expenses of the Indenture Trustee that constitute
Extraordinary Expenses  and only in accordance with the  Priority of Payments
in Section 3.05(d)).

     (b)  If the  Indenture Trustee shall  serve, by reason of  its resigning
its appointment  under this  Trust  Indenture, for  less than  the period  in
respect of which its Initial Indenture Trustee Fee has been paid, its Initial
Indenture Trustee Fee shall be pro-rated as agreed in a letter of even date.

     (c)  Nothing contained  in this  Indenture shall  require the  Indenture
Trustee  to expend  or risk its  own funds  or otherwise incur  any financial
liability in  the performance  of its duties  or the  exercise of  any right,
power, authority  or discretion  hereunder if it  has reasonable  grounds for
believing  the repayment  of such  funds  or adequate  indemnity against,  or
security for, such risk or liability is not reasonably assured to it.

     (d)  Neither the Issuer nor the Administrator need reimburse any expense
or indemnify against any loss, liability or expense incurred by the Indenture
Trustee through the Indenture Trustee's own willful misconduct, negligence or
bad faith.

     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 (or the Swap  Counterparty) may
remove the Indenture Trustee  by so notifying the Indenture  Trustee (and, in
the case  of such a removal  by the Holders,  the Swap Counterparty,  and the
Swap Counterparty or the  Holders of a majority in Outstanding  Amount of the
Notes  with  the  prior consent  of  the  Swap  Counterparty)  may appoint  a
successor  Indenture Trustee.   The Administrator shall  remove the Indenture
Trustee if:

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

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

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

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

     If the Indenture Trustee resigns or is removed or if a vacancy exists in
the office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to  herein as the retiring Indenture Trustee), (the Swap
Counterparty  or) the  Administrator ((with  the  prior consent  of the  Swap
Counterparty),) may appoint a successor Indenture Trustee.

     A successor Indenture Trustee shall  deliver a written acceptance of its
appointment to the  retiring Indenture Trustee  (and the Swap  Counterparty).
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 and  the Rating Agencies.   The retiring Indenture  Trustee shall
promptly  transfer  all  property held  by  it  as Indenture  Trustee  to the
successor Indenture Trustee.

     If a successor  Indenture Trustee does  not take office  within 60  days
after  the retiring  Indenture Trustee  resigns or  is removed,  the retiring
Indenture Trustee, the  Issuer, (the Swap Counterparty)  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 (or  the Swap  Counterparty) 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 (and  the Swap Counterparty) prior written notice
of any such transaction.

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

     Section 6.10.  Appointment of Co-Indenture Trustee or Separate Indenture
                    ---------------------------------------------------------
Trustee.  (a)  Notwithstanding any other provisions of this Indenture, at any
- -------
time, for the purpose of meeting any legal requirement of any jurisdiction in
which any part of the Trust Estate may  at the time be located, the Indenture
Trustee shall have the  power and may,  (with the prior  consent of the  Swap
Counterparty)  execute and  deliver all  instruments to  appoint one  or more
Persons  to act  as  a  co-trustee or  co-trustees,  or  separate trustee  or
separate trustees,  of all or  any part  of the  Trust, and to  vest in  such
Person or Persons,  in such capacity and  for the benefit of  the Noteholders
(and the  Swap Counterparty),  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 it or its parent shall  have a long-term debt rating of  (____)
or better by (_____) and  (___) or better by (_____).  The  Indenture Trustee
shall  comply with  TIA  Section 310(b),  including  the  optional  provision
permitted  by  the  second  sentence  of  TIA Section 310(b)(9);    provided,
however,  that   there  shall   be  excluded  from   the  operation   of  TIA
Section 310(b)(1) any indenture or indentures under which other securities of
the Issuer are  outstanding if the requirements for  such exclusion set forth
in TIA Section 310(b)(1) are met.

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

     Section 6.13.  Representation and Warranty.  The Indenture Trustee
                    ---------------------------
represents and warrants to  the Issuer (and the  Swap Counterparty), for  the
benefit  of  the Noteholders,  that  this  Indenture  has been  executed  and
delivered by  one  of its  Responsible  Officers who  is duly  authorized  to
execute and deliver such document in such capacity on its behalf.

     Section 6.14.  Directions to Indenture Trustee.  The Issuer hereby
                    -------------------------------
directs the Indenture Trustee:

     (a)  to  accept  assignment of  the Underlying  Securities and  hold the
assets of  the Issuer  in trust for  the Noteholders,  the Certificateholders
(and the Swap Counterparty), as their interests appear herein;

     (b)  to issue, authenticate  and deliver the Notes  substantially in the
form prescribed by Exhibit A in accordance with the terms of  this Indenture;
and

     (c)  to take all other actions as  shall be required to be taken by  the
terms of this Indenture.


                                 ARTICLE VII

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

     Section 7.01.  Issuer To Furnish Indenture Trustee Names and Addresses
                    -------------------------------------------------------
of Noteholders.  The Note Registrar will furnish or cause to be furnished
- --------------
to the Indenture  Trustee (a) not more  than five days  after the earlier  of
(i) each Record  Date and  (ii) three months after  the last  Record Date,  a
list, in such  form as the Indenture  Trustee may reasonably require,  of the
names  and addresses of the  Holders of Notes as  of such Record Date, (b) at
such other  times as  the Indenture  Trustee may  request in  writing, within
30 days after  receipt by the Note  Registrar 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
to the Indenture Trustee.

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

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

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

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

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

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

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

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

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

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


                                 ARTICLE VIII

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

     Section 8.01.  Collection of Money.  Except as otherwise expressly
                    -------------------
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or assistance of
any fiscal agent or  other intermediary, all money and other property payable
to or receivable  by the Indenture Trustee  pursuant to this Indenture.   The
Indenture Trustee shall  apply all such money  received by it as  provided in
this Indenture.  Except as otherwise expressly provided in this Indenture, if
any default occurs  in the  making of  any payment or  performance under  any
agreement or  instrument that  is part  of the  Trust  Estate, the  Indenture
Trustee may take such action as may be appropriate to enforce such payment or
performance,  including  the  institution  and  prosecution  of   appropriate
Proceedings.   Any  such action shall  be without  prejudice to any  right to
claim a Default  or Event of  Default under this  Indenture and any  right to
proceed thereafter as provided in Article V.

     Section 8.02.  Trust Accounts.  (a)  On or prior to the Closing Date,
                    --------------
the  Indenture Trustee  shall  establish and  maintain,  in the  name  of the
Issuer, for the  benefit of the Noteholders, the  Certificateholders (and the
Swap Counterparty), as their interests  appear herein, the Collection Account
as provided in Section 3.01 of this Indenture.

     (b)  The Indenture Trustee  shall deposit all distributions  of interest
and principal that it receives on the Underlying Securities, (and any amounts
received under the  Swap Agreement),  into the Collection  Account.  On  each
Payment Date prior to the Scheduled Final Payment Date, the Indenture Trustee
shall  distribute  all  amounts  received  in  respect  of  interest  on  the
Underlying Securities and on the Reinvested Collateral (but excluding accrued
interest  received on  any Eligible  Investment  to the  extent such  accrued
interest represents interest paid by the Issuer as a portion of  the purchase
price of  such Eligible Investment)  (to the Swap Counterparty  in accordance
with the Swap Agreement).

     Section 8.03.  Opinion of Counsel.  The Indenture Trustee shall receive
                    ------------------
at least  seven days written notice when requested by  the Issuer to take any
action  pursuant to  Section 8.05(a) and  (b), 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  and substance
satisfactory to the Indenture  Trustee, stating the legal effect  of any such
action, outlining  the steps  required to complete  the same,  and concluding
that all conditions precedent to the taking of such action have been complied
with and such  action will not materially  and adversely impair the  security
for  the Notes  (or Swap Counterparty)  or the  rights of the  Noteholders or
Certificateholders  (or Swap Counterparty) 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.

     Section 8.04.  Termination Upon Distribution to Noteholders(, Swap
                    ---------------------------------------------------
Counterparty) and Indenture Trustee.  This Indenture and the respective
- -----------------------------------
obligations and  responsibilities  of the  Issuer and  the Indenture  Trustee
created   hereby  shall  terminate  upon  the  distribution  to  Noteholders,
Certificateholders,  (Swap Counterparty)  and the  Indenture  Trustee of  all
amounts required to be distributed pursuant to Article III.

     Section 8.05.  Release of Trust Estate.  (a)  Subject to the payment of
                    -----------------------
its fees and  expenses, the Indenture Trustee  may, and when required  by the
provisions of this  Indenture shall, execute instruments  to release property
from  the lien of this Indenture,  or convey the Indenture Trustee's interest
in the same,  in a manner and  under circumstances that are  not inconsistent
with the provisions of this Indenture.   No party relying upon an  instrument
executed  by the Indenture Trustee as provided  in Article IV hereunder 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 or
Certificates Outstanding, all sums due the Indenture Trustee pursuant to this
Indenture have been paid,  (and all sums due the Swap  Counterparty have been
paid), release  any remaining portion  of the Trust  Estate that  secured the
Notes from  the lien of this Indenture.   The Indenture Trustee shall release
property from the lien  of this Indenture pursuant to this  Section 8.05 only
upon  receipt  of  a request  from  the  Issuer accompanied  by  an Officers'
Certificate, an Opinion  of Counsel and (if required by  the TIA) Independent
Certificates in  accordance with TIA  Sections 314(c) and 314(d)  meeting the
applicable requirements of Section 10.01 (and a letter from the  President or
any Vice President or any Secretary of the Swap Counterparty, if any, stating
that the Swap Counterparty has no objection to such request from the Issuer).

     Section 8.06.  Surrender of Notes Upon Final Payment.  By acceptance of
                    -------------------------------------
any Note, the Holder thereof agrees  to surrender such Note to the  Indenture
Trustee promptly,  prior to  such Noteholder's receipt  of the  final payment
thereon.


                                 ARTICLE IX 

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

     Section 9.01.  Supplemental Indentures Without Consent of Noteholders. 
                    ------------------------------------------------------
Without the consent of the Holders of any Notes but with prior notice to  the
Rating  Agencies,  the Issuer(,  the  Swap  Counterparty)  and the  Indenture
Trustee, 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  as
provided in Section 9.05), in form satisfactory to the Indenture Trustee, for
any of the following purposes:

          (i)  to cure any ambiguity or mistake;

          (ii) to  correct  any   defective  provisions  or  to   correct  or
     supplement any provision  herein or in  any supplemental indenture  that
     may  be defective or inconsistent with any  other provision herein or in
     any supplemental indenture;

          (iii)     to add to the covenants or duties of the Depositor and/or
     the Administrator herein;

          (iv) to  add  any  other  provisions  with  respect  to matters  or
     questions  arising under this  Indenture, any supplemental  indenture or
     any Enhancement; provided, however, that any such supplemental indenture
     pursuant to this clause (iv) shall not adversely affect in any  material
     respect  the  interests  of any  Noteholders  or  Certificateholders, as
     evidenced by an Opinion of Counsel;

          (v)  to comply with any provisions of the Code;

          (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 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 or such other
     similar federal statute.

     Any supplemental indenture pursuant to clause (iv) above of this Section
9.01, shall be  deemed not to  adversely affect in  any material respect  the
interests  of any  Noteholder or  Certificateholder if the  Indenture Trustee
receives an Opinion of Counsel to that effect or a written  confirmation from
each  Rating Agency  that such  supplemental  indenture shall  not cause  the
reduction  or  withdrawal  of the  ratings  assigned  to  the  Notes  or  the
Certificates, as applicable.

     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.

     SECTION 9.02.  Supplemental Indentures with Consent of Noteholders.  The
                    ---------------------------------------------------
Issuer(, the  Swap Counterparty)  and the Indenture  Trustee, 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, 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 (or the Swap Counterparty) 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;

          (ii) 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;

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

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

          (v)  reduce the  percentage of the Outstanding Amount  of the Notes
     required to direct the Indenture Trustee  to sell or liquidate the Trust
     Estate pursuant to Section 5.03;

          (vi) modify  any provision of this Section  9.02 except to increase
     any  percentage specified herein  or to provide  that certain additional
     provisions of this  Indenture or the Basic Documents  cannot be modified
     or waived without  the consent of  the Holder  of each Outstanding  Note
     affected thereby; 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.

     It shall  not be necessary  for Noteholders  under this Section  9.02 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(, the Swap Counterparty) and
the Indenture Trustee of any  supplemental indenture pursuant to this Section
9.02, 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(, the
Swap  Counterparty)  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

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

     Section 10.01.  Compliance Certificates, 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 10.01, 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 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  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 10.01(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 provision of  this Indenture, the  Issuer
may, without compliance with the requirements of the other provisions of this
Section 10.01, (A) collect, sell or otherwise dispose of the Trust  Estate as
and  to the extent permitted  or required by the  Basic Documents or (B) make
cash payments out of the Collection Account as and to the extent permitted or
required by the Basic Documents.

     Section 10.02.  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 his  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 Issuer or the Administrator, stating that the information
with respect to  such factual matters is  in the possession of the  Issuer or
the  Administrator,  unless  such  counsel  knows,  or  in  the  exercise  of
reasonable   care  should   know,   that  the   certificate  or   opinion  or
representations with respect to such matters are erroneous.

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

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

     Section 10.03.  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.    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 10.03.

     (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 10.04.  Notices, etc., to Indenture Trustee, Issuer, (Swap
                     --------------------------------------------------
Counterparty) and Rating Agencies.  Any request, demand, authorization,
- ---------------------------------
direction,  notice,  consent or  waiver  of  Noteholders or  other  documents
provided or  permitted by  this Indenture  shall be  in writing  and if  such
request, demand, authorization, direction, notice, consent, waiver or act  of
Noteholders is to be made upon, given or furnished to or filed with:

          (i)  the   Indenture  Trustee  by  any  Noteholder,  (by  the  Swap
     Counterparty), by a Rating Agency  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  (____________________),
     Attention: (____________________), or

         (ii)  the  Issuer   by  the  Indenture  Trustee  (or   by  the  Swap
     Counterparty),  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:     (____________________),  Attention:
     Corporate Trust Department, or at any other address previously furnished
     in writing to  the Indenture Trustee (and the  Swap Counterparty) by the
     Issuer or  the Administrator.   The Issuer  shall promptly  transmit any
     notice received by it from the Noteholders to the Indenture Trustee, or 

          ((iii)    the  Swap  Counterparty  by the  Indenture  Trustee,  the
     Issuer or any Noteholder shall be sufficient for every purpose hereunder
     if  made, given,  furnished or  filed  in writing  to or  with  the Swap
     Counterparty at (____________________)).

     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 (____________) at the following  address:  (____________________)
and (ii) in the case of (________), at the following address:  (_____________
_________); or as to each of the foregoing, at such other address as shall be
designated by written notice to the other parties.

     Section 10.05. 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  his 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  an Event  of
Default.

     Section 10.06.  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
Administrator to such Holder, that is different from the methods provided for
in this  Indenture for such payments or notices.   The Issuer will furnish to
the Indenture Trustee a copy of each such agreement and the Indenture Trustee
will  cause payments to  be made and  notices to be given  in accordance with
such agreements.

     Section 10.07.  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  Sections  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 10.08.  Effect of Headings.  The Article and Section headings
                     ------------------
herein are for convenience only and shall not affect the construction hereof.

     Section 10.09.  Successors and Assigns.  All agreements of the Indenture
                     ----------------------
Trustee in this Indenture shall  bind its successors, co-trustees and agents.
(The parties hereby expressly agree that the Swap Counterparty may assign its
rights  hereunder (exclusive of  any such rights in  Section 3.24 hereof) but
not any of  its obligations and the  assignee of such rights  may take action
hereunder consistently  with the  assignment of such  rights and  the parties
agree to be bound by such assignment.)

     Section 10.10.  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 10.11.  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 10.12.  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 10.13.  GOVERNING LAW.  THIS INDENTURE SHALL BE CONSTRUED IN
                     -------------
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS
AND REMEDIES  OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH
SUCH LAWS.

     Section 10.14.  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 10.15.  Recording of Indenture.  If this Indenture is subject
                     ----------------------
to recording in  any appropriate public recording offices,  such recording is
to be effected by  the Issuer and at its expense accompanied by an Opinion of
Counsel  (which  may  be  counsel  to the  Indenture  Trustee  (or  the  Swap
Counterparty) or  any other  counsel reasonably  acceptable to  the Indenture
Trustee)  to  the effect  that  such recording  is  necessary either  for the
protection of  the Noteholders(, the  Swap Counterparty) or any  other Person
secured hereunder or  for the enforcement of  any right or remedy  granted to
the Indenture Trustee under this Indenture.

     Section 10.16.  Trust Obligation.  No recourse may be taken, directly
                     ----------------
or  indirectly, with  respect to  the obligations  of  the Issuer,  the Owner
Trustee, the Indenture  Trustee (or  the Swap Counterparty)  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,  the Owner
Trustee in its individual capacity (or  the Swap Counterparty), any holder of
a beneficial interest in the Issuer, the Owner Trustee, the Indenture Trustee
(or the Swap  Counterparty) or of  any successor or  assign of the  Indenture
Trustee,  the  Owner  Trustee  in   its  individual  capacity  (or  the  Swap
Counterparty), 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 10.17.  Section 316(a)(1) of the TIA.  The provisions of
                      ----------------------------
Section 316(a)(1) of the TIA are expressly excluded.)
 
     Section 10.18.  No Petition.  The Indenture Trustee (and the Swap
                     -----------
Counterparty),  by entering  into  this Indenture,  and  each Noteholder,  by
accepting a Note,  hereby covenant and agree that  they will not at  any time
institute against the  Depositor or the  Issuer, or  join in any  institution
against  the Depositor  or  the Issuer  of,  any bankruptcy,  reorganization,
arrangement,  insolvency  or liquidation  proceedings,  or other  proceedings
under  any United  States  federal  or state  bankruptcy  or similar  law  in
connection with any obligations  relating to the Notes, this Indenture or any
of the other Basic Documents.


                                  ARTICLE XI

                                  Redemption
                                  ----------

     SECTION 11.01. Redemption.  The outstanding Class A-2 Notes are subject
                    ----------
to redemption by the Indenture Trustee [in whole, but not in part] if (specify
events which  permit a  redemption); provided that  the Issuer  has available
funds sufficient to pay  the Redemption Price.  The Issuer  shall furnish the
Rating  Agencies notice  of such  redemption.  If  the outstanding  Class A-2
Notes are  to be redeemed pursuant to this  Section, the Issuer shall furnish
notice of such election to the Indenture Trustee not later than 20 days prior
to  the Redemption Date and  the Issuer shall deposit  by 10:00 A.M. New York
City time on the Redemption Date with the Indenture Trustee in the Collection
Account the Redemption Price of the Class A-2 Notes to be redeemed, whereupon
all such Class A-2 Notes shall be due and payable on the Redemption Date upon
the furnishing of a notice complying with Section 11.02 to each holder of the
Notes.

     SECTION 11.02. Form of Redemption Notice.   Notice of redemption under
                    -------------------------
Section 11.01 shall  be given by  the Indenture Trustee by  first-class mail,
postage prepaid, or by facsimile mailed or transmitted not later than 10 days
prior  to the applicable Redemption Date to each  holder of a Note, 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.

     SECTION 11.03. Notes Payable on Redemption Date.   The Notes or portions
                    --------------------------------
thereof to be redeemed  shall, following notice of redemption as  required by
Section 11.02,  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.)

     IN  WITNESS WHEREOF,  the Issuer,  the Indenture  Trustee (and  the Swap
Counterparty) have caused their names to be signed hereto by their respective
officers thereunto duly  authorized, all as of  the day and year  first above
written.

                         (__________) TRUST (__________),
                         as Issuer

                         By:  (____________________________),   not  in   its
                              individual  capacity,   but  solely   as  Owner
                              Trustee



                         By:___________________________________
                            Name:
                            Title:


                         (______________________________________),
                         as Indenture Trustee 


                         By:____________________________________
                            Name:
                            Title:


                          (______________________________,

                          as Swap Counterparty


                         By:____________________________________
                            Name:
                            Title:)


                          Exhibit A to the Indenture
                          --------------------------

                                (Form of Note)

                            CLASS (A-1)(A-2) NOTE

     Unless  this  Class (A-1)  (A-2)  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 Class (A-1) (A-2)  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 CLASS (A-1)  (A-2) NOTE IS SUBJECT  TO PREPAYMENT
FROM TIME  TO TIME WITHOUT SURRENDER OF OR NOTATION ON THIS CLASS (A-1) (A-2)
NOTE.  ACCORDINGLY,  THE UNPAID PRINCIPAL  AMOUNT OF THIS  CLASS (A-1)  (A-2)
NOTE MAY BE LESS THAN THAT SET FORTH BELOW.   ANYONE ACQUIRING THIS CLASS (A-
1) (A-2)  NOTE MAY ASCERTAIN ITS CURRENT PRINCIPAL  BALANCE BY INQUIRY OF THE
INDENTURE TRUSTEE.  

     (INTEREST ON AND PRINCIPAL OF THE CLASS (A-1) NOTES AND THE  CLASS (A-2)
NOTES ARE PAYABLE ON A PRO RATA BASIS.)  (THIS CLASS A-2 NOTE IS SUBORDINATED
IN RIGHT OF PAYMENT TO THE CLASS A-1 NOTES AS PROVIDED IN THE INDENTURE)

     THE RIGHTS OF A HOLDER OF THIS CLASS (A-1) (A-2) NOTE ARE SUBJECT TO THE
PROVISIONS OF THE WITHIN REFERENCED INDENTURE.


                         (________) TRUST (________)

                     Asset Backed Note, Class (A-1) (A-2)

Registered                                     Principal Amount:  $__________

Class (A-1) (A-2) Note No. __

CUSIP No. 



     (____________) Trust (____________), a business trust duly 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, in accordance with the terms of an Indenture, dated as of
(____________)  as  supplemented   or  amended,  among the Issuer,  (the Swap
Counterparty)   and   (____________________),   as   indenture  trustee  (the
"Indenture   Trustee," which term  includes any  successor  Indenture Trustee
under   the   Indenture),   the  principal  sum  of  _______________  Dollars
($__________)  as  herein described, and interest on the unpaid amount hereof
in  the  manner  hereinafter  described until this Class (A-1) (A-2) Note has
been paid in full.

     The Issuer will pay interest on this Class (A-1) (A-2) Note as described
in the Indenture on each Payment Date until the principal of this Class (A-1)
(A-2) Note is paid or made available for payment, on  the principal amount of
this Class (A-1) (A-2) Note outstanding on the preceding Payment Date  (after
giving effect  to all  payments of  principal made on  the preceding  Payment
Date),  subject to  certain limitations  contained  in the  Indenture.   Such
principal of and interest on this Class (A-1) (A-2) Note shall be paid in the
manner specified on the reverse hereof.   Interest on this Class (A-1)  (A-2)
Note will  accrue  from the  Closing Date  at  a rate  (per annum)  equal  to
(________)%,  calculated on the basis of a (360-day year consisting of twelve
30 days months) (the "Note Accrual Rate").  Interest will accrue with respect
to  each  Payment   Date  during  the  (____________)   period  beginning  on
(____________) (or on the Closing Date in the case of the first Payment Date)
and ending on (____________) (each a "Note Interest Accrual Period") and will
be payable  to (Class (A-1)  (A-2)) Noteholders (____________) in  arrears on
each Payment Date.  "Payment Date" means (____________________).

     Under certain circumstances described in the Indenture,  interest on the
Notes (as defined below)  may be deferred.  A failure to  pay interest due on
the  Notes on  any Payment Date,  which failure  continues for  five Business
Days, constitutes an Event of Default (as defined herein) under the Indenture
provided that if  interest on the Notes  is deferred, such  deferred interest
will not be considered to be "due" for such purposes.

     The principal of and interest on this Class (A-1) (A-2) 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 Class (A-1) (A-2) Note shall
be applied first to interest due and  payable on this Class (A-1) (A-2)  Note
as provided  above and then to the unpaid principal of this Class (A-1) (A-2)
Note.

     (Interest on and principal of the Class (A-1) Notes and the  Class (A-2)
Notes are payable on a pro rata basis.)  (This Class A-2 Note is subordinated
in right  of payment  of interest  and principal to  the Class  A-1 Notes  as
provided in the Indenture.)

     Reference is  made to the further  provisions of this  Class (A-1) (A-2)
Note set forth  on the reverse  hereof, which shall have  the same effect  as
though fully set forth on the face of this Class (A-1) (A-2) Note.

     Unless the certificate of authentication hereon has been executed by the
Indenture Trustee  whose name appears  below by manual signature,  this Class
(A-1)(A-2)  Note shall  not be  entitled to  any benefit under  the Indenture
referred to on the reverse hereof, or be valid or obligatory for any purpose.

     IN WITNESS  WHEREOF, the Issuer  has caused this  instrument to  be duly
executed, as of the date set forth below.

Date:  _____________     (____________________) TRUST (________),


                         by (______________________________),


                         not in its  individual capacity but solely  as Owner
                         Trustee  under the Trust Agreement,


                         by ____________________________________
                                   Authorized Signatory



              INDENTURE TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Class (A-1) (A-2) Notes designated above and referred
to in the within-mentioned Indenture.

Date:  _____________          (______________________________),  not  in  its
                              individual  capacity  but solely  as  Indenture
                              Trustee,


                              by ________________________________
                                       Authorized Signatory

                              (Reverse of Note)


     This Class (A-1) (A-2) Note is one  of a duly authorized issue of  Notes
of  the Issuer,  designated  as  its (______________________________)  Notes,
(issued in  two Classes (as defined in the  Indenture)) Class (A-1) and Class
(A-2) (herein called the "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(, the Swap Counterparty) and the Holders of the
Notes.  The Notes are subject to all terms of the Indenture.

     The Notes are and will be equally  and ratably secured by the collateral
pledged as  security therefor  as provided in  the Indenture.  The Notes  are
payable solely  from proceeds  of the  Assets (as defined  in the  Indenture)
owned by the Issuer  in accordance with the Priority of  Payments (as defined
in the Indenture).

     (The Notes are subject to prepayment as described in the Indenture).

     The entire unpaid  principal amount of this Class (A-1) (A-2) Note shall
be due and  payable on  the Class  (A-1) (A-2) Scheduled  Final Payment  Date
pursuant to 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 shall have  declared the Notes to  be immediately due and  payable in
the  manner provided in the Indenture(, subject  to the prior written consent
of the  Swap Counterparty  under certain  circumstances).   (If a  Swap Early
Termination occurs,  the entire  unpaid principal amount  of the  Notes shall
become immediately due and payable automatically.)  All principal payments on
the  (Notes)  Class  (A-1)  (A-2) Notes  shall  be  made  (pro  rata) to  the
Noteholders entitled thereto.

     Payments of interest on  this Class (A-1) (A-2) Note due  and payable on
each Payment Date, together with the installment of principal, if any, to the
extent  not in full payment of this Class  (A-1) (A-2) Note, shall be made by
wire transfer to an account specified in writing by the Holder and reasonably
satisfactory to the  Indenture Trustee or by check mailed to the Person whose
name appears as  the Registered Holder of this Class (A-1) (A-2) Note (or one
or more Predecessor Class (A-1)  (A-2) Notes) on the Note Register  as of the
close  of business  on each Record  Date, except  that with respect  to Notes
registered on the Record  Date in the name of  the nominee of the  Depository
(initially, such nominee  to be Cede &  Co.), payments will  be made by  wire
transfer in  immediately available  funds to the  account designated  by such
nominee.  Such checks shall  be mailed to the Person entitled thereto  at the
address  of  such Person  as  it  appears on  the  Note  Register as  of  the
applicable Record Date without requiring that this Class (A-1) (A-2) Note  be
submitted for notation of payment.  Any reduction in the principal  amount of
this Class (A-1) (A-2) Note (or any one or more Predecessor Class (A-1) (A-2)
Notes) effected  by any payments  made on any  Payment Date shall  be binding
upon all future Holders of this Class (A-1) (A-2) Note and of any Class (A-1)
(A-2) Note issued  upon the registration  of transfer hereof  or in  exchange
hereof  or in  lieu  hereof, whether  or  not noted  hereon.   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  the
Final Payment Date by notice mailed or transmitted by facsimile prior to such
Payment Date, and the amount then due and payable shall  be payable only upon
presentation and surrender of  this Class (A-1)  (A-2) 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
Note Accrual Rate to the extent lawful.

     As  provided in  the Indenture  and subject  to certain  limitations set
forth therein, the transfer of this Class (A-1) (A-2) Note may  be registered
on  the  Note Register  upon surrender  of  this Class  (A-1) (A-2)  Note for
registration of  transfer at the  office or agency  designated by  the Issuer
pursuant to  the Indenture,  duly endorsed by,  or accompanied  by a  written
instrument of  transfer in  form satisfactory to  the Indenture  Trustee duly
executed  by, the Holder hereof or such  Holder's attorney duly authorized in
writing,  with   such  signature   guaranteed  by   an  "eligible   guarantor
institution"   meeting  the  requirements   of  the  Note   Registrar,  which
requirements include membership  or participation in the  Securities Transfer
Agent's  Medallion Program  ("STAMP")  or  such  other  "signature  guarantee
program" as may  be determined by  the Note Registrar  in addition to,  or in
substitution for, STAMP,  all in accordance with the  Securities Exchange Act
of 1934, as amended, and thereupon one or more new Class (A-1) (A-2) 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 Class (A-1)
(A-2) 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.

     (As provided in  the Indenture, the Class  A-2 Notes may be  redeemed by
the  Issuer in  (specify events  permitting redemption)  upon payment  of the
Redemption Price on the Redemption Date.)

     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,  the  Administrator 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,  the Owner  Trustee (or  the  Swap Counterparty)  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, the  Owner  Trustee  (or the  Swap  Counterparty) in  its
individual capacity, any holder  of a beneficial interest in the  Issuer, the
Owner Trustee,  the Indenture Trustee  (or the Swap  Counterparty) or  of any
successor or assign of the Indenture Trustee, the Owner Trustee (or  the Swap
Counterparty) 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  other Basic
Documents.

     The Issuer has  entered into the  Indenture and this  Class (A-1)  (A-2)
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 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.

     Prior to the due  presentment for registration of transfer of this Class
(A-1) (A-2) Note,  the Issuer,  the Indenture  Trustee and any  agent of  the
Issuer or the Indenture Trustee may treat the Person in whose name this Class
(A-1) (A-2) 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 Class (A-1) (A-2) 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, (with  the prior consent of the Swap
Counterparty), to waive  compliance by the Issuer with  certain provisions of
the  Indenture  and certain  past  defaults  under  the Indenture  and  their
consequences.  Any such consent or  waiver by the Holder of this Class  (A-1)
(A-2) Note (or any one of more Predecessor  Class (A-1) (A-2) Notes) shall be
conclusive and  binding upon such Holder and upon  all future Holders of this
Class (A-1)  (A-2) Note and  of any Class  (A-1) (A-2)  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 Class (A-
1) (A-2) 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  Class (A-1) (A-2) Note  includes any
successor to the Issuer 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.

     The  Notes and the  Indenture shall be construed  in accordance with the
laws of the State of New York 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 Class (A-
1) (A-2) 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 Class  (A-1)(A-2) Note at the times, place  and rate, and in
the coin or currency herein prescribed.

     Anything herein  to the  contrary notwithstanding,  except as  expressly
provided  in  the Basic  Documents,  none  of  (________) in  its  individual
capacity,  (____________),  in  its  individual  capacity,  any  owner  of  a
beneficial  interest in  the Issuer,  or  any of  their respective  partners,
beneficiaries,  agents,  officers,  directors,  employees  or  successors  or
assigns shall be personally liable  for, nor shall recourse be had to  any of
them for, the payment of principal of or interest on the Notes or performance
of,  or   omission  to  perform,   any  of  the  covenants,   obligations  or
indemnifications contained  in the Indenture.  The Holder of this Class (A-1)
(A-2) 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 Class  (A-1) (A-2)
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 Class  (A-1) (A-2)  Note and  all rights  thereunder, and  hereby
irrevocably constitutes and appoints ________________________________________
____________________________________, attorney, to transfer said Class  (A-1)
(A-2)  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   Class  (A-1)  (A-2)  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 5.1






                              March 2, 1998


ML Asset Backed Corporation
250 Vesey Street
World Financial Center
North Tower - 10th Floor
New York, New York  10281


     Re:  ML Asset Backed Corporation
          Registration Statement on Form S-3 (File No. 333-39977)
          -------------------------------------------------------

Ladies and Gentlemen:

     We have  acted as  counsel for you  in connection with  the Registration
Statement on  Form S-3 (File  No. 333-39977) (the  "Registration Statement"),
filed with the Securities and Exchange Commission under the Securities Act of
1933,  as  amended  (the  "Act"),  for  the  registration  under the  Act  of
$1,000,000,000 aggregate  principal amount  of Asset  Backed Securities  (the
"Securities").   Each  series of such  Securities will be  issued pursuant to
(i) a trust agreement (the  "Trust Agreement") among a  trustee named in  the
related prospectus supplement, ML Asset Backed Corporation (the "Registrant")
and  another  entity  named  in  such  prospectus  supplement  and/or (ii) an
indenture (the  "Indenture") between the  trust formed pursuant to  the Trust
Agreement  and  the  indenture  trustee   named  in  the  related  prospectus
supplement.

     We have made such investigation of law as we deemed appropriate and have
examined  the  proceedings   heretofore  taken  and  are  familiar  with  the
procedures proposed  to be  taken by the  Registrant in  connection with  the
authorization, issuance and sale of the Securities. 

     Based on the foregoing, we are of the opinion that:

       (i)  When each Indenture in respect of which notes are issued (the 
"Notes") and we have participated as your  counsel has been duly authorized
by all necessary corporate action and has been duly executed and delivered,
it will constitute a valid  and binding obligation  of the Registrant 
enforceable  in accordance with  its terms, subject to applicable bankruptcy,
reorganization, insolvency and similar  laws affecting  creditors' rights 
generally  and subject,  as to enforceability,  to general  principles  of
equity  (regardless  of  whether enforcement is sought in a proceeding in 
equity or at law); and

      (ii)  When  the  issuance,  execution and  delivery  of  the Notes 
issued pursuant  to an  Indenture in respect of which we have participated
as your counsel have been duly authorized by  all necessary corporate  
action, and  when  such  Notes have  been  duly executed  and delivered 
and sold and paid for as described in the Registration Statement, such Notes
will  be legally and validly  issued and the holders  of such Notes will be 
entitled  to the benefits provided by the Indenture pursuant  to which  such
Notes were issued.

     In rendering  the foregoing opinions,  we have assumed the  accuracy and
truthfulness  of all  public  records  regarding the  Registrant  and of  all
certifications, documents and other proceedings examined by us that have been
executed or certified by officials of the Registrant acting within  the scope
of  their  official  capacities  and   have  not  verified  the  accuracy  or
truthfulness thereof.  We have also assumed the genuineness of the signatures
appearing   upon  such   public   records,  certifications,   documents   and
proceedings.  In addition, we have  assumed that each such Indenture and  the 
related  Notes  will be  executed and  delivered in  substantially  the  form
filed as  exhibits to the Registration Statement with such changes acceptable
to  us, and  that such  Notes  will  be sold as described in the Registration 
Statement.  We express no opinion as  to  the  laws of any jurisdiction other
than the laws of the State of New York and the  federal laws  of  the  United
States of America.

     We  hereby consent to the  filing of this  opinion as an  exhibit to the
Registration Statement and  to the reference to  this firm under  the heading
"Legal  Matters"  in  the  Prospectus  forming a  part  of  the  Registration
Statement, without  implying or  admitting that we  are "experts"  within the
meaning of  the  Act or  the  rules and  regulations  of the  Securities  and
Exchange  Commission issued  thereunder,  with  respect to  any  part of  the
Registration Statement, including this exhibit.

                              Very truly yours,


                              /s/ Brown & Wood LLP



                                                                  Exhibit 5.2


                    (Richards, Layton & Finger letterhead)


                         March 2, 1998


ML Asset Backed Corporation
250 Vesey Street
World Financial Center
North Tower - 10th Floor
New York, New York  10281

     Re:  ML Asset Backed Corporation
          Registration Statement on Form S-3 (File No. 333-39977)
          -------------------------------------------------------

Ladies and Gentlemen:

     We  have  acted  as  special   Delaware  counsel  for  ML  Asset  Backed
Corporation  (the "Registrant") in connection with the Registration Statement
on Form S-3  (File No. 333-39977) (the "Registration  Statement"), filed with
the Securities and  Exchange Commission under the Securities Act  of 1933, as
amended  (the  "Act"),  for   the  registration  under  the  Act  of   up  to
$1,000,000,000 aggregate principal  amount of Asset Backed  Certificates (the
"Securities").  Each  series of such Securities  may be issued pursuant  to a
trust agreement  (the "Trust Agreement") among a trustee named in the related
prospectus supplement and the Registrant.  This opinion is being delivered to
you at your request.

     For  purposes   of  giving  the  opinions  hereinafter  set  forth,  our
examination  of documents has been limited to the examination of originals or
copies of the following:

     (a)  The form of  Trust Agreement (including the form  of Certificate of
          Trust (the "Certificate") attached as Exhibit 4.1 thereto); and

     (b)  The Registration Statement.

     Initially capitalized  terms used herein  and not otherwise  defined are
used as defined in the Trust Agreement.

     For purposes of this  opinion, we have not reviewed  any documents other
than  the documents listed  above, and we  have assumed that  there exists no
provision  in any document  that we have  not reviewed that bears  upon or is
inconsistent  with  the  opinions  stated  herein.    We  have  conducted  no
independent factual  investigation of our  own but rather have  relied solely
upon  the foregoing  documents,  the  statements  and information  set  forth
therein and the additional matters recited or assumed herein, all of which we
have assumed to be true, complete and accurate in all material respects.

     With respect to  all documents examined by  us, we have assumed  (i) the
authenticity of  all documents submitted  to us as authentic  originals, (ii)
the conformity with the originals of all  documents submitted to us as copies
or forms, and (iii) the genuineness of all signatures.

     For  purposes  of this  opinion,  we  have assumed  (i)  that  the Trust
Agreement will constitute the entire agreement among the parties thereto with
respect  to  the  subject  matter  thereof, including  with  respect  to  the
creation, operation  and termination of the  Trust, (ii) the  due creation or
due organization or due formation, as the case may be, and valid existence in
good standing of each party to the documents examined by us under the laws of
the jurisdiction governing its creation, organization or formation, (iii) the
legal capacity  of natural persons who are  parties to the documents examined
by us, and (iv) that each of the  parties to the documents examined by us has
the  power  and  authority  to  execute  and  deliver,  and  to  perform  its
obligations  under,  such  documents.    We  have  not  participated  in  the
preparation  of the Registration  Statement and assume  no responsibility for
its contents.

     This opinion is limited to the laws of the State of  Delaware (excluding
the securities laws of the State of Delaware), and we have not considered and
express no opinion  on the laws of any other  jurisdiction, including federal
laws and rules and regulations  relating thereto.  Our opinions are  rendered
only  with  respect  to  Delaware  laws and  rules,  regulations  and  orders
thereunder which are currently in effect.

     Based upon the foregoing, and upon  our examination of such questions of
law and statutes of the  State of Delaware as we have considered necessary or
appropriate,  and subject to the assumptions, qualifications, limitations and
exceptions set forth herein, we are of the opinion that:

     1.   When each Trust Agreement in  respect of which we have participated
as your  counsel has been duly  authorized by all necessary  corporate action
and  has been  duly executed and  delivered, it  will constitute a  valid and
binding obligation  of  the Registrant  enforceable  in accordance  with  its
terms; and

     2.   When  the issuance,  execution and  delivery of  the Securities  in
respect  of  which  we have  participated  as  your  counsel  have been  duly
authorized by all  necessary corporate action, and when  such Securities have
been duly executed and  delivered and sold  as described in the  Registration
Statement, such Securities will be legally and validly issued and the holders
of such  Securities will be  entitled to the  benefits provided by  the Trust
Agreement pursuant to which such Securities were issued.

     The  foregoing  opinions  regarding enforceability  are  subject  to (i)
applicable bankruptcy, insolvency,  moratorium, reorganization, receivership,
fraudulent conveyance  and similar laws  relating to or affecting  the rights
and remedies of creditors generally, (ii) principles of equity (regardless of
whether considered and applied in a proceeding in equity or at law) and (iii)
the effect  of applicable public  policy on the enforceability  of provisions
relating to indemnification or contribution.

     We hereby consent  to the filing of  this opinion as  an exhibit to  the
Registration Statement  and to the reference  to this firm under  the heading
"Legal  Matters"  in  the  Prospectus  forming a  part  of  the  Registration
Statement.  In giving the foregoing consents, we do not thereby admit that we
come within the category of Persons whose consent is required under Section 7
of the  Act, or  the rules  and regulations  of the  Securities and  Exchange
Commission thereunder with respect to any part of the Registration Statement,
including  this exhibit.   Except as  stated above,  this opinion may  not be
furnished or quoted to, or relied upon by, any other Person for any purpose.


                                        Very truly yours,

                                        /s/ Richards, Layton & Finger




                                                  Exhibit 8.1


                                        March 2, 1998



ML Asset Backed Corporation
250 Vesey Street
World Financial Center
North Tower - 10th Floor
New York, New York  10281

          Re:  ML Asset Backed Corporation
               Registration Statement on Form S-3
               (File No. 333-39977)              
               ----------------------------------

Ladies and Gentlemen:

     We  have acted as  counsel to  ML Asset  Backed Corporation,  a Delaware
corporation (the "Registrant"),  in connection with the issuance  and sale of
its Asset Backed Securities (the "Securities") that evidence interests in, or
securities  backed  by,  certain  pools  of  receivables.    Each  series  of
Securities  will be  issued pursuant  to  (i) a trust  agreement (the  "Trust
Agreement") among a  trustee named in the related  prospectus supplement, the
Registrant  and another  entity  named in  such prospectus  supplement and/or
(ii) an indenture (the "Indenture") between  the trust formed pursuant to the
Trust Agreement  and the  indenture trustee named  in the  related prospectus
supplement.   We have advised the Registrant  with respect to certain federal
income tax  consequences of the  proposed issuance  of the Securities.   This
advice   is   summarized   under   the   heading  "Certain Federal Income Tax 
Considerations"  in   the   Prospectus,  all  as  part  of the   Registration  
Statement   on  Form   S-3   (File   No.  333-39977)   (the   "Registration  
Statement"), filed with the Securities  and  Exchange  Commission  under  the 
Securities Act  of  1933,  as  amended  (the  "Act"),  as amended on the date 
hereof  for  the  registration  of  such  Securities  under  the  Act.   Such 
description  does  not  purport  to  discuss  all possible federal income tax
ramifications of the  proposed  issuance,  but  with  respect  to  those  tax
consequences which are discussed, in our opinion, the description is accurate
in all material respects.

     We hereby  consent to the  filing of this  letter as  an exhibit to  the
Registration Statement  and to a  reference to this  firm (as counsel  to the
Registrant) under the heading "Certain  Federal Income Tax Considerations" in
the Prospectus forming a part of the Registration Statement, without implying
or admitting that we are "experts" within the meaning of the Act or the rules
and regulations of the Commission issued thereunder, with respect to any part
of the Registration Statement, including this exhibit.

                                        Very truly yours,



                                        /s/ Brown & Wood LLP



                                                                 Exhibit 10.1


          This ADMINISTRATION AGREEMENT dated as of [___________] (as amended
from  time to  time,  this  "Agreement"), among  [_______]  TRUST [_____],  a
Delaware business trust  (the "Issuer"), [_________________________________],
a Delaware  banking corporation, not in its individual capacity but solely as
Owner Trustee  (the  "Owner Trustee")  and [____________________________],  a
[____________________________], as Administrator (the "Administrator"),

                            W I T N E S S E T H :

          WHEREAS,  the  Issuer  is  issuing  the  Fixed  Rate  Asset  Backed
Amortizing Notes, Class  (A-1) (the "Notes") pursuant to  the Indenture dated
as of [_______________] (as  amended and supplemented from time to  time, the
"Indenture"),    among    the    Issuer,   the    Indenture    Trustee    and
[__________________________] and  the Floating Rate  Asset Backed  Amortizing
Certificates, Class  (B-1) (the "Certificates"  and together with  the Notes,
the "Securities") pursuant to  the Trust Agreement dated as of [_________] (,
as amended  and  restated  as of  [_____________])  (the  "Trust  Agreement")
between ML Asset  Backed Corporation (the "Depositor") and  the Owner Trustee
(capitalized  terms used  and not  otherwise  defined herein  shall have  the
meanings  assigned such  terms  in  the  Related Agreements  (as  hereinafter
defined));

          WHEREAS,   the  Issuer  has  entered  into  certain  agreements  in
connection with the issuance of the Securities, including  (i) the Indenture,
(ii) the Swap Agreement  dated as of  [_______] (as amended and  supplemented
from  time   to  time,   the  "Swap  Agreement")   between  the   Issuer  and
[___________________________],  (iii)   the  Underwriting   Agreement,  dated
[__________]  between the  Issuer and  Merrill Lynch,  Pierce Fenner  & Smith
Incorporated  (the "Underwriter")  and (iv)  two  Letters of  Representations
dated  [__________] (as  amended  and  supplemented from  time  to time,  the
"Depository Agreement"), one among the  Issuer, the Indenture Trustee and The
Depository Trust Company ("DTC") relating to the Notes, and another among the
Issuer, the  Administrator, and DTC  relating to the Certificates  (the Trust
Agreement,  the Indenture, the Swap Agreement, the Underwriting Agreement and
the Depository Agreement  being referred to  hereinafter collectively as  the
"Related Agreements");

          WHEREAS, pursuant to the Related Agreements, the Issuer, the  Owner
Trustee  and the  Administrator are  required  to perform  certain duties  in
connection  with the  Notes,  the Certificates  and  the collateral  therefor
pledged pursuant to the Indenture (the "Collateral");

          WHEREAS,  the Issuer  and the  Owner Trustee  desire to  appoint an
Administrator  (i) to  perform  the  duties  of  the  Administrator  in  this
Agreement and in  the Related Documents  and (ii) to  perform certain of  the
duties of  the Issuer  and the  Owner Trustee  referred to  in the  preceding
clause and to  provide such additional services consistent  with the terms of
this Agreement and the Related Agreements as the Issuer and the Owner Trustee
may from time to time request; and

          WHEREAS, the Administrator has the capacity to provide the services
required hereby and  is willing to perform  such services for the  Issuer and
the Owner Trustee on the terms set forth herein; 

          NOW,  THEREFORE, in consideration of the mutual covenants contained
herein, and other  good and valuable consideration, the  receipt and adequacy
of which are hereby acknowledged, the parties agree as follows:

     1.   Duties of the Administrator.
          ---------------------------

     (a)  Duties with Respect to the Indenture
          ------------------------------------

          (i)   The Administrator agrees to perform all  of the duties of the
Administrator in this  Agreement and in the Related Agreements and to perform
the duties of  the Issuer and the Owner Trustee under the Related Agreements.
In addition, the Administrator shall consult with the Owner Trustee regarding
the duties  of the Issuer  or the Owner Trustee  under the Indenture  and the
other Related Agreements.  The Administrator shall monitor the performance of
the Issuer and the  Owner Trustee and shall advise the Owner Trustee when the
Administrator believes action is necessary to comply with the Issuer's or the
Owner Trustee's duties under the  Indenture and the other Related Agreements.
The Administrator shall prepare for  execution by the Issuer, or shall  cause
the  preparation  by other  appropriate  persons  or  entities of,  all  such
documents, reports, filings,  instruments, certificates and opinions  that it
shall be the  duty of the  Issuer or  the Owner Trustee  to prepare, file  or
deliver pursuant to the Indenture and the Related Agreements.  In furtherance
of the foregoing, the Administrator shall take all appropriate action that is
the duty of the Issuer or the Owner Trustee to take pursuant to the Indenture
including, without  limitation, such  of the foregoing  as are  required with
respect to  the following matters under the Indenture (references are to sec-
tions of the Indenture):

          (A)  the  preparation, obtaining  or  filing  of  the  instruments,
     opinions and certificates and other  documents required for the  release
     of collateral (Section 8.05);

          (B)  the maintenance of an office in the Borough of Manhattan, City
     of  New  York,  for  registration  of  transfer  or  exchange  of  Notes
     (Section 3.02);

          (C)  the  duty to cause newly  appointed Administrators, if any, to
     deliver to the  Indenture Trustee and the Swap  Counterparty the instru-
     ment  specified  in  the  Indenture   regarding  funds  held  in   trust
     (Section 3.03);

          (D)  the  identification  to  the Indenture  Trustee  and  the Swap
     Counterparty in an Officer's Certificate of a person or entity with whom
     the Administrator, on behalf of the  Issuer, has contracted to assist it
     or   the  Issuer   in  performing   its   duties  under   the  Indenture
     (Section 3.07(b));

          (E)  the taking of any action  as the Indenture Trustee may request
     in  order  to maintain  the  perfection  and  priority of  the  security
     interest of the Indenture Trustee  in accordance with Section 3.21(c) of
     the Indenture (Section 3.21); 

          (F)  the execution  of Notes and  delivery of  Definitive Notes  in
     accordance with Section 4.08 of the Indenture (Section 4.08);

          (G)  the  monitoring  of   the  Issuer's  obligations  as   to  the
     satisfaction and  discharge of the  Indenture and the preparation  of an
     Officer's Certificate  and the obtaining  of the Opinion of  Counsel and
     the certificate, if necessary, relating thereto (Section 4.10);

          (H)  the compliance  with any  written directive  of the  Indenture
     Trustee with respect to the sale  of the Trust Estate in a  commercially
     reasonable  manner if  an Event of  Default shall  have occurred  and be
     continuing (Section 5.03);

          (I)  the preparation and delivery of notice to  Noteholders and the
     Swap  Counterparty of  the  removal  of the  Indenture  Trustee and  the
     appointment of a successor Indenture Trustee (Section 6.08);

          (J)  the preparation of any written instruments required to confirm
     more  fully the authority of any co-trustee  or separate trustee and any
     written  instruments necessary  in connection  with  the resignation  or
     removal of any co-trustee or separate trustee (Section 6.10);

          (K)  the  preparation of an Officer's Certificate and the obtaining
     of an Opinion of Counsel and certificates, if necessary, for the release
     of the Trust Estate (Sections 8.05 and 8.03);

          (L)  the  obtaining  of Opinions  of  Counsel with  respect  to the
     execution of  supplemental indentures and the mailing to the Noteholders
     of  notices with respect to such supplemental indentures (Sections 9.01,
     9.02 and 9.03);

          (M)  the  execution and  delivery of  new  Notes conforming  to any
     supplemental indenture (Section 9.05);

          (N)  the notification of the Rating  Agencies, upon the failure  of
     the Indenture  Trustee to  give  such notification,  of the  information
     required pursuant to Section 10.03 of the Indenture (Section 10.03); and

     (b)  Additional Duties.  (i)  In addition to the duties of the
          -----------------
Administrator set forth  above, the Administrator shall perform,  or cause to
be performed, all duties and obligations of the Owner Trustee or Issuer under
the  Trust Agreement  or Swap  Agreement, as  applicable, shall  perform such
calculations  and shall  prepare  or  shall cause  the  preparation by  other
appropriate persons or entities of, and shall execute on behalf of the Issuer
or the  Owner Trustee,  all such  documents,  reports, filings,  instruments,
certificates and opinions  that it shall  be the  duty of the  Issuer or  the
Owner Trustee to prepare, file or deliver pursuant to the Related Agreements,
and at  the request of  the Owner Trustee  shall take all  appropriate action
that it is  the duty of the Issuer  or the Owner Trustee to  take pursuant to
the Related Agreements.  In furtherance thereof, the Issuer shall execute and
deliver to  the Administrator and  to each successor  Administrator appointed
pursuant to the terms hereof, one or more powers of attorney substantially in
the   form   of  Exhibit   A   hereto,  appointing   the   Administrator  the
attorney-in-fact of the  Issuer for the purpose of executing on behalf of the
Issuer  all such documents,  reports, filings, instruments,  certificates and
opinions.  Subject to Section 5 of this Agreement, and in accordance with the
directions  of the  Issuer,  the Administrator  shall administer,  perform or
supervise the  performance of  such other activities  in connection  with the
Collateral (including  the Related Agreements)  as are not covered  by any of
the foregoing provisions and as are expressly requested by the Owner  Trustee
and   are  reasonably   within   the   capability   of   the   Administrator.
Notwithstanding any  provision in this agreement or  other Related Agreements
to the contrary,  the Administrator shall not be responsible  for any filings
required  under  the Securities  Act  of  1933,  as amended,  the  Securities
Exchange Act of 1934, as amended, the Investment Company of 1940, as amended,
or under any state securities or "Blue Sky" statute.

           (ii)  Notwithstanding  anything in  this Agreement or  the Related
Agreements  to  the contrary,  the  Administrator  shall be  responsible  for
promptly  notifying the  Owner Trustee  in the  event that  the Administrator
becomes aware  of any  withholding tax imposed  on the  Trust's payments  (or
allocations of  income) to  a Certificateholder  as  contemplated in  Section
5.02(e) of the Trust Agreement.  Any such  notice shall specify the amount of
any withholding tax required to be withheld  by the Owner Trustee pursuant to
such  provision.    Furthermore,  the  Administrator  shall  comply with  all
requirements of the  Code with respect  to the withholding from  any payments
made by it on  any Notes or Certificates of any  applicable withholding taxes
(including  backup  withholding) imposed  thereon  and  with respect  to  any
applicable reporting requirements in connection  therewith and, in the  event
the Administrator does  not receive a  copy of a  properly completed (i)  IRS
Form W-8,  (ii) IRS Form 1001, (iii) IRS Form 4224, or (iv) IRS Form W-9 with
respect to any Securityholder, shall treat payments to such Securityholder as
being   subject  to  withholding  taxes  (including  backup  withholding,  as
applicable) and  shall retain from  amounts otherwise  distributable to  such
Securityholder an amount sufficient for the payment of such withholding taxes
(including backup withholding, as applicable).

          (iii)  Notwithstanding  anything in this  Agreement or  the Related
Agreements to  the  contrary,  the Administrator  shall  be  responsible  for
performance of the duties of the Trust set forth in Section 5.04 of the Trust
Agreement  with respect  to, among  other things,  accounting and  reports to
Certificateholders;  provided, however, that  the Owner Trustee  shall retain
responsibility  for the  distribution of  the information returns  or reports
required by the Code.

           (iv)  The   Administrator  shall   perform  the   duties  of   the
Administrator specified  in the Trust  Agreement required to be  performed in
connection  with the  resignation or removal  of the  Owner Trustee,  and any
other duties  expressly required to  be performed by the  Administrator under
the Trust Agreement.

            (v)  In carrying  out the  foregoing duties or  any of  its other
obligations   under  this  Agreement,   the  Administrator  may   enter  into
transactions or otherwise deal with any of its affiliates; provided, however,
that the terms  of any such transactions  or dealings shall be  in accordance
with  any  directions  received   from  the  Issuer  and  shall  be,  in  the
Administrator's  opinion, no  less  favorable  to the  Issuer  than would  be
available from  unaffiliated parties.   If reasonably necessary to  carry out
duties or other obligations contemplated hereby, the  Administrator is hereby
authorized to  select and hire  agents or attorneys-in-fact,  and so long  as
such selection was  done with reasonable care, the Administrator shall be not
responsible for the act or omissions of such agents or attorneys-in-fact.

           (vi)  In carrying out any of its obligations under this Agreement,
the Administrator  may  act either  directly  or through  agents,  attorneys,
accountants, independent contractors  and auditors and enter  into agreements
with any of them and shall not be liable for the default or misconduct of any
such agents, attorneys,  accountants, independent contractors or  auditors if
such  agents, attorneys,  accountants,  independent  contractors or  auditors
shall have been selected with reasonable care.

     (c)  Non-Ministerial Matters.
          -----------------------

            (i)  With  respect to matters that  in the reasonable judgment of
the Administrator are  non-ministerial, the Administrator shall  not take any
action unless within a reasonable time before the taking of such  action, the
Administrator shall  have notified the  Owner Trustee of the  proposed action
and  the  Owner Trustee  shall  not  have  withheld  consent or  provided  an
alternative  direction.     For  the  purpose  of   the  preceding  sentence,
"non-ministerial matters" shall include, without limitation:

          (A)  the amendment of or any supplement to the Indenture;

          (B)  the initiation of any  claim or lawsuit by the Issuer  and the
     compromise of  any action, claim  or lawsuit brought  by or  against the
     Issuer (other than in connection with the collection of distributions on
     the Underlying Securities):

          (C)  the  amendment,   change  or   modification  of   the  Related
     Agreements;

          (D)  the  appointment  of  successor   Note  Registrars,  successor
     Administrators   and  successor  Indenture   Trustees  pursuant  to  the
     Indenture,  or the  consent to  the  assignment by  the Note  Registrar,
     Administrator   or  Indenture  Trustee  of  its  obligations  under  the
     Indenture; and

          (E)  the removal of the Indenture Trustee.

           (ii)  Notwithstanding anything to the contrary in  this Agreement,
the Administrator  shall not  be obligated  to, and  shall not  (x) make  any
payments to the Noteholders under the Related Agreements, (y) sell  the Trust
Estate pursuant to Section 5.03 of the Indenture or (z) take any action  that
the Issuer directs the Administrator not to take on its behalf.

     (d)  Tax Matters.  The Administrator will be required to prepare and
          -----------
file  a partnership  information return  (IRS  Form 1065)  signed by  the Tax
Matters Partner  with the IRS for  each taxable year  of the Issuer  and will
report each Certificateholder's allocable share of items of Issuer income and
expense  to holders and  the IRS  on Schedule K-1.   The  Tax Matters partner
shall be  as  designated in  the  Trust Agreement.   The  Administrator  will
provide the Schedule  K-1 information to  nominees that fail  to provide  the
Administrator with the information statement described in Section 6031 of the
Internal Revenue Code of 1986, as amended, and such nominees will be required
to forward such information to the beneficial owners of the Certificates.

          2.   Records.  The Administrator shall maintain appropriate books
               -------
of account and records relating  to services performed hereunder, which books
of account  and records shall be accessible for  inspection by the Issuer and
the Depositor at any time during normal business hours.

          3.   Additional Information To Be Furnished to the Issuer.  The
               ----------------------------------------------------
Administrator shall furnish to the Issuer  from time to time such  additional
information regarding the Collateral as the Issuer shall reasonably request.

          4.   Independence of the Administrator.  For all purposes of this
               ---------------------------------
Agreement, the Administrator shall be an independent contractor and shall not
be subject to the supervision of the Issuer or the Owner Trustee with respect
to the  manner in which  it accomplishes  the performance of  its obligations
hereunder.   Unless expressly  authorized  by the  Issuer, the  Administrator
shall  have no  authority to  act for  or represent  the Issuer or  the Owner
Trustee in any way and  shall not otherwise be deemed an agent  of the Issuer
or the Owner Trustee.

          5.   No Joint Venture.  Nothing contained in this Agreement (i)
               ----------------
shall constitute  the Administrator  and either of  the Issuer  or the  Owner
Trustee  or the  Depositor  as  members of  any  partnership, joint  venture,
association,  syndicate,  unincorporated business  or other  separate entity,
(ii) shall be construed  to impose any  liability as such on  any of them  or
(iii) shall  be deemed  to confer  on any  of  them any  express, implied  or
apparent  authority to  incur any obligation  or liability  on behalf  of the
others.

          6.   Other Activities of Administrator.  Nothing herein shall
               ---------------------------------
prevent the Administrator or its Affiliates from engaging in other businesses
or,  in  its  sole  discretion, from  acting  in  a  similar  capacity as  an
administrator  for any  other person  or entity  even  though such  person or
entity may engage in business activities similar to those of the  Issuer, the
Owner Trustee or the Indenture Trustee.

          7.   Term of Agreement; Resignation and Removal of Administrator. 
               -----------------------------------------------------------
(a)   This  Agreement shall continue  in force  until the dissolution  of the
Issuer, upon which event this Agreement shall automatically terminate.

          (b)  Subject  to Section  7(e), the  Administrator  may resign  its
duties hereunder by providing  the Issuer and  the Swap Counterparty with  at
least 60 days' prior written notice.

          (c)  Subject  to   Section  7(e),   the  Issuer   may  remove   the
Administrator without cause  by providing the Administrator with  at least 60
days' prior  written notice.  The Issuer shall  provide written notice of any
such removal of the Administrator to the Swap Counterparty.

          (d)  Subject to Section 7(e), at the sole option of the Issuer, the
Administrator may  be removed immediately upon written  notice of termination
from the  Issuer to the  Administrator if any  of the following  events shall
occur:

            (i)  the Administrator shall default in the performance of any of
     its duties under this Agreement and, after notice of such default, shall
     not cure such  default within ten  days (or, if  such default cannot  be
     cured in  such time, shall  not give within  ten days such  assurance of
     cure as shall be reasonably satisfactory to the Issuer);

           (ii)  a court  having jurisdiction in  the premises shall  enter a
     decree or order for relief, and such decree or order shall not have been
     vacated  within  60  days,  in  respect  of  the  Administrator  in  any
     involuntary  case under any  applicable bankruptcy, insolvency  or other
     similar  law  now  or  hereafter   in  effect  or  appoint  a  receiver,
     liquidator,  assignee,  custodian,  trustee,   sequestrator  or  similar
     official for the  Administrator or any substantial part  of its property
     or order the winding-up or liquidation of its affairs; or

          (iii)  the  Administrator shall commence a voluntary case under any
     applicable bankruptcy, insolvency or other  similar law now or hereafter
     in effect, shall  consent to  the entry  of an  order for  relief in  an
     involuntary case under any such law, or shall consent to the appointment
     of a receiver, liquidator, assignee, trustee, custodian, sequestrator or
     similar official  for the Administrator  or any substantial part  of its
     property, shall consent to the taking of possession by any such official
     of  any  substantial  part  of  its property,  shall  make  any  general
     assignment for the benefit of  creditors or shall fail generally to  pay
     its debts as they become due.

          The Administrator  agrees that  if any of  the events  specified in
clauses  (ii) or  (iii) of this  Section shall  occur, it shall  give written
notice thereof to  the Issuer  and the  Indenture Trustee  within seven  days
after the happening of  such event.  The Issuer shall  provide prompt written
notice of any such removal of the Administrator to the Swap Counterparty.

          (e)  No resignation  or removal  of the  Administrator pursuant  to
this Section  shall be  effective until (i)  a successor  Administrator shall
have been appointed by the Issuer and (ii) such successor Administrator shall
have agreed in writing to be bound by the terms of this Agreement in the same
manner as the Administrator is bound hereunder.

          (f)  The  appointment  of  any  successor  Administrator  shall  be
effective only  after a Rating Agency, after having  been given 10 days prior
notice of such proposed appointment, shall have declared in writing that such
appointment will not  result in a reduction or withdrawal of the then current
rating of the  Notes or Certificates.   The Issuer shall give  prompt written
notice  to  the   Swap  Counterparty  of  the  appointment   of  a  successor
administrator.

          8.   Action upon Termination, Resignation or Removal.  Upon the
               -----------------------------------------------
Payment  Date  next following  the  effective  date  of termination  of  this
Agreement  pursuant  to Section  7(a) or  the resignation  or removal  of the
Administrator   pursuant  to   Section  7(b)   or   (c),  respectively,   the
Administrator shall be entitled to be paid all fees and reimbursable expenses
constituting  Extraordinary Expenses  accruing  to  it to  the  date of  such
termination, resignation  or removal  to the extent  funds are  available for
such payment in accordance with the  Priority of Payments.  The Administrator
shall forthwith upon such termination pursuant to Section 7(a) deliver to the
Issuer all property  and documents of or  relating to the Collateral  then in
the custody of the Administrator.  In the event of the resignation or removal
of  the Administrator  pursuant to  Section  7(b) or  (c), respectively,  the
Administrator shall cooperate  with the Issuer and take  all reasonable steps
requested to assist the Issuer in making an orderly transfer of the duties of
the Administrator.

          9.   Notices.  Any notice, report or other communication given
               -------
hereunder shall be in writing and addressed as follows:

          (a)  if to the Issuer, to:

               [___________________________] Trust 1997-1
               c/o _______________________
               ___________________________
               ___________________________
               Attention:  _______________

          (b)  If to the Administrator, to:

               ___________________________
               ___________________________
               ___________________________
               Attention:  _______________

          (c)  If to the Indenture Trustee, to:

               ___________________________
               ___________________________
               ___________________________
               Attention:  _______________

          (d)  If to the Owner Trustee, to:

               ___________________________
               ___________________________
               ___________________________
               Attention:  _______________

          (e)  If to the Swap Counterparty, to:

               ___________________________
               ___________________________
               ___________________________
               Attention:  _______________

or  to such  other address  as any  party  shall have  provided to  the other
parties in writing.  Any notice required  to be in writing hereunder shall be
deemed given if such notice is mailed  by certified mail, postage prepaid, or
hand-delivered to the address of such party as provided above.

          10.  Amendments.  This Agreement may be amended from time to time
               ----------
by a  written amendment  duly executed and  delivered by  the Issuer  and the
Administrator  and with  the written  consent of  the Indenture  Trustee, the
Owner  Trustee  and  the  Swap  Counterparty,  without  the  consent  of  the
Noteholders and the Certificateholders, and after receiving notification from
a  Rating Agency that such amendment shall  not cause the rating of the Notes
or the Certificates to be reduced, suspended or withdrawn, for the purpose of
adding  any provisions to or changing in any manner or eliminating any of the
provisions of this Agreement or of modifying  in any manner the rights of the
Noteholders or Certificateholders; provided that such amendment will  not, in
the Opinion of Counsel satisfactory  to the Indenture Trustee, materially and
adversely affect the  interest of any Noteholder or  Certificateholder.  This
Agreement may also be amended by  the Issuer, the Administrator and with  the
written  consent of  the Indenture  Trustee, the Owner  Trustee and  the Swap
Counterparty and the holders  of Notes evidencing at least a  majority in the
Outstanding Amount of the Notes and the holders of Certificates evidencing at
least  a majority of  the Certificate Balance  for the purpose  of adding any
provisions to or changing in any manner  or eliminating any of the provisions
of this Agreement or of modifying in any manner the rights of the Noteholders
or the Certificateholders; provided, however,  that no such amendment may (i)
increase or reduce in any  manner the amount of,  or accelerate or delay  the
timing of,  collections of distributions  on the  Underlying Certificates  or
distributions that are required to be made for the benefit of the Noteholders
or Certificateholders or (ii) reduce  the aforesaid percentage of the holders
of Notes  and  Certificates  which  are  required  to  consent  to  any  such
amendment, without the  consent of the holders  of all the  outstanding Notes
and Certificates.   Notwithstanding the foregoing, the  Administrator may not
amend  this   Agreement  without  the  permission  of  the  Depositor,  which
permission shall not be unreasonably withheld.

          11.  Successors and Assigns.  This Agreement may not be assigned
               ----------------------
by the  Administrator unless  such assignment is  previously consented  to in
writing by the Issuer, the Swap Counterparty and the Owner Trustee and unless
a Rating  Agency,  after having  been  given 10  days  prior notice  of  such
assignment,  shall have  declared in  writing that  such assignment  will not
result  in a reduction or withdrawal of the  then current rating of the Notes
or  Certificates.   An  assignment  with such  consent  and satisfaction,  if
accepted  by  the assignee,  shall bind  the assignee  hereunder in  the same
manner as  the Administrator is  bound hereunder.  Notwithstanding  the fore-
going,  this Agreement  may  be  assigned by  the  Administrator without  the
consent  of  the  Issuer or  the  Owner  Trustee to  a  corporation  or other
organization that  is a  successor (by merger,  consolidation or  purchase of
assets)  to  the  Administrator; provided  that  such  successor organization
executes  and delivers to  the Issuer,  the Owner  Trustee and  the Indenture
Trustee an agreement  in which such corporation or  other organization agrees
to be bound hereunder by  the terms of said assignment in the  same manner as
the  Administrator  is bound  hereunder.    Subject  to the  foregoing,  this
Agreement shall bind any successors or assigns of the parties hereto.

          12.  Compensation and Indemnity.  The Administrator shall receive
               --------------------------
from the Depositor or the  Issuer as compensation for its  services hereunder
such fees as have been separately agreed  upon before the date hereof between
the Depositor and  the Administrator (the "Initial Administrator  Fee").  The
Administrator hereby acknowledges receipt of its Initial Administrator Fee as
its  entire  remuneration  for  its  services  as  Administrator  under  this
Administration Agreement and  under the Related Documents and  receipt of all
of its ordinary expenses to be incurred in acting as Administrator under this
Administration    Agreement and  under  the  Related  Documents.   After  the
execution of this Administration Agreement the Issuer shall only be obligated
to indemnify the  Administrator for those expenses of  the Administrator that
constitute  Extraordinary Expenses  and only in  accordance with  Priority of
Payments in Clause 3.05(d) of the Indenture.

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

          14.  Headings.  The section headings hereof have been inserted for
               --------
convenience of  reference  only and  shall  not be  construed  to affect  the
meaning, construction or effect of this Agreement.

          15.  Counterparts.  This Agreement may be executed in counterparts,
               ------------
each of which when so executed shall together constitute but one and the same
agreement.

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

          17.  Not Applicable to the Administrator in Other Capacities. 
               -------------------------------------------------------
Nothing in this Agreement shall  affect any obligation that the Administrator
may have in any other capacity.

          18.  Limitation of Liability of Owner Trustee, Indenture Trustee
               -----------------------------------------------------------
and Administrator and Standard of Care.  (a)  Notwithstanding anything
- --------------------------------------
contained herein to the contrary, this instrument has been countersigned by [
         ] not in its individual capacity but solely in its capacity as Owner
Trustee  of the Issuer and in no event shall [            ] in its individual
capacity or  any beneficial owner  of the Issuer  have any liability  for the
representations, warranties,  covenants, agreements  or other  obligations of
the Issuer hereunder.  For all purposes of this Agreement, in the performance
of any duties or obligations of the Issuer hereunder, the Owner Trustee shall
be subject  to, and entitled to the benefits  of, the terms and provisions of
Articles VI, VII and VIII of the  Trust Agreement.  The Owner Trustee  hereby
acknowledges that the  Owner Trustee shall have no recourse to the Issuer for
amounts hereunder.

          (b)  Notwithstanding  anything contained  herein  to the  contrary,
this Agreement  has been countersigned  by the Indenture  Trustee not in  its
individual capacity  but solely as  Indenture Trustee, not in  its individual
capacity but  solely as  Administrator and  in no  event shall  the Indenture
Trustee  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; nor shall the
Indenture   Trustee  be   liable  for   any  action   or  omission   to  act;
notwithstanding  negligence, nor for  any indirect, special  or consequential
damages.   The  Administrator  hereby  acknowledges receipt  of  its fees  as
compensation  for services  performed hereunder  and  that the  Administrator
shall have no recourse to the Issuer for amounts hereunder.

          19.  Third-Party Beneficiary.  The Owner Trustee and the Swap
               -----------------------
Counterparty are  each a  third-party beneficiary to  this Agreement  and are
each  entitled to  the  rights and  benefits  hereunder and  may enforce  the
provisions hereof as if they were a party hereto.

          20.  No Petition.  The Administrator, by entering into this
               -----------
Agreement, hereby  covenants  and agrees  that  they  will not  at  any  time
institute against the  Depositor or the  Issuer, or join  in any  institution
against  the  Depositor or  the  Issuer of,  any  bankruptcy, reorganization,
arrangement, insolvency  or  liquidation proceedings,  or  other  proceedings
under  any United  States  federal  or state  bankruptcy  or  similar law  in
connection with any obligations  relating to the Notes, the Indenture  or any
of the Related Agreements.


                        *   *   *   *   *   *   *   *



          IN WITNESS  WHEREOF, the parties  have caused this Agreement  to be
duly executed and delivered as of the day and year first above written.

                         [______] TRUST 199_-_

                         By:  _________________________________,  not in  its
                              individual   capacity  but   solely  as   Owner
                              Trustee,


                              By:  _________________________
                                   Name:
                                   Title:


                         [_____________________________________],
                         not in its individual capacity but solely as Owner
                         Trustee


                         By:  _________________________
                              Name:
                              Title:


                         [____________________________________],  not  in its
                         individual capacity, but solely as Administrator


                         By:  _________________________
                              Name:
                              Title:



                                                                    Exhibit A

                              POWER OF ATTORNEY


STATE OF NEW YORK   )
                    )
COUNTY OF NEW YORK  )

     KNOW  ALL  MEN BY  THESE  PRESENTS,  that  [_______] Trust  199_-_  (the
"Trust"),     does      hereby     make,      constitute     and      appoint
[_____________________________________________], as  administrator under  the
Administration  Agreement dated  [_____________],  1997 (the  "Administration
Agreement"),  among  the Trust,  [_____________________________________],  as
Owner Trustee and  [_____________________________________], as Administrator,
as the same may  be amended from time to time, and  its agents and attorneys,
as Attorneys-in-Fact to execute  on behalf of  the Trust 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  Related
Agreements, including, without  limitation, to appear  for and represent  the
Trust in connection with the preparation, filing and  audit of federal, state
and local tax returns pertaining to the Trust, and with full power to perform
any and all acts associated with such returns and audits that the Trust could
perform, including  without limitation, the  right to distribute  and receive
confidential information, defend and assert  positions in response to audits,
initiate and  defend litigation,  and to execute  waivers of  restrictions on
assessments of  deficiencies, consents to  the extension of any  statutory or
regulatory time limit, and settlements.

     All powers of attorney  for this purpose heretofore filed or executed by
the Trust are hereby revoked.

     Capitalized terms that  are used and not otherwise  defined herein shall
have the meanings ascribed thereto in the Administration Agreement.

     EXECUTED this ____ day of ____________, 1997.


                    [______] TRUST 199_-_

                    By:  [____________________________________],
                         not in its  individual capacity but solely  as Owner
                         Trustee


                         By:  ________________________________
                              Name:
                              Title:




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