MONACO FINANCE INC
10QSB, 1997-08-13
AUTO DEALERS & GASOLINE STATIONS
Previous: NATIONWIDE VL SEPARATE ACCOUNT A, S-6EL24/A, 1997-08-13
Next: CASCADE BANCORP, 10-Q, 1997-08-13





                                 FORM 10-QSB


                   U.S. SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended: JUNE 30, 1997

                       Commission File Number: 0-18819
                                      
                           MONACO FINANCE, INC.
           (Exact Name of Registrant as Specified in its Charter)
                                      
                                 Colorado
        (State or Other Jurisdiction of Incorporation or Organization)

                                 84-1088131
                     (I.R.S. Employer Identification No.)
         370 Seventeenth Street, Suite 5060 Denver, Colorado 80202
                   (Address of Principal Executive Offices)

                               (303) 592-9411
             (Registrant's Telephone Number, Including Area Code)

                                    N/A
  (Former Name, Former Address and Former Fiscal Year, if Changed Since Last
                                   Report)

     Check  whether  the  issuer (1) filed all reports required to be filed by
Section  13 or 15(d) of the Securities Exchange Act of 1934 during the past 12
months  (or  for such shorter period that the issuer was required to file such
reports),
Yes  X          No


and  (2)  has  been  subject to such filing requirements for the past 90 days.
Yes  X          No


Number  of  shares  outstanding  of  the Issuer's Common Stock, as of June 30,
1997:

     Class  A  Common  Stock,  $.01  par  value:  7,153,379  shares
Class  B  Common  Stock,  $.01  par  value:  1,323,715  shares

Exhibit  index  is  located  on  page  27.
Total  number  of  pages  is  118.


                                      1
                                    <PAGE>


                    MONACO FINANCE, INC. AND SUBSIDIARIES

                                 FORM 10-QSB

                         QUARTER ENDED JUNE 30, 1997

                                    INDEX

                                                                    PAGE NO.
PART  I  -  FINANCIAL  INFORMATION
Consolidated  Statements  of  Operations  for  the  three
                         months ended June 30, 1997 and 1996 (unaudited)     3
Consolidated  Statements  of  Operations  for  the  six
                         months ended June 30, 1997 and 1996 (unaudited)     4
Consolidated  Balance  Sheets  at  June  30,  1997
                                       (unaudited) and December 31, 1996     5
Consolidated  Statement  of  Shareholders'  Equity  for  the
                               six months ended June 30, 1997(unaudited)     6
Consolidated  Statements  of  Cash  Flows  for  the  six
                         months ended June 30, 1997 and 1996 (unaudited)     7
               Notes to Consolidated Financial Statements (unaudited)     8-16
Management's  Discussion  and  Analysis  of  Financial
                                 Condition and Results of Operations     17-26
                                            PART II - OTHER INFORMATION     27
EXHIBIT  11  -  Computation  of  Net  Earnings  (Loss)  per
                                     Common and Common Equivalent Share     29
                                   EXHIBIT 27 - Financial Data Schedule     30
EXHIBIT  10.53  -  Trust  and  Security  Agreement related to the placement of
$42,646,534  and  $2,569,068  aggregate  principal  amount  of  automobile
receivables-backed  Class  A  Certificates  and  Class  B  Certificates,
                                                          respectively.     31
EXHIBIT  10.54 - Form of Class A Certificate issued by MF Receivables Corp. II
related  to  the  private  placement  of  $42,646,534  of  6.71%  automobile
                                              receivables-backed notes.     85
EXHIBIT  10.55 - Form of Class B Certificate issued by MF Receivables Corp. II
related  to  the  placement  of  $2,569,068  of  automobile receivables-backed
                                                                 notes.     91
EXHIBIT  10.56  -  Loan  Agreement dated June 26, 1997, between Monaco Funding
   Corp. and Heartland Bank relating to the $2,525,000 Promissory Note.     96

                                                            SIGNATURES     118

                                      2
                                    <PAGE>

                        PART I - FINANCIAL INFORMATION
<TABLE>

<CAPTION>


                          ITEM 1.  FINANCIAL STATEMENTS
                      MONACO FINANCE, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR THE THREE MONTHS ENDED JUNE 30, 1997 AND 1996
                                   (UNAUDITED)

          THREE  MONTHS  ENDED  JUNE  30,



<S>                                                     <C>            <C>

                                                                1997         1996 
                                                        -------------  -----------

REVENUES:
Interest                                                $  3,091,430   $3,232,771 
Other income                                                       6        4,120 
                                                        -------------  -----------
     Total revenues                                        3,091,436    3,236,891 

COSTS AND EXPENSES:
Provision for credit losses (Note 2)                          77,270      247,261 
Operating expenses                                         2,708,709    2,750,589 
Interest expense (Note 4)                                  1,353,350    1,071,279 
                                                        -------------  -----------
     Total costs and expenses                              4,139,329    4,069,129 
                                                        -------------  -----------

(Loss) from continuing operations before income taxes     (1,047,893)    (832,238)
Income tax (benefit) (Note 6)                                      -     (311,257)
                                                        -------------  -----------

(Loss) from continuing operations                         (1,047,893)    (520,981)

(Loss) on disposal of discontinued business, net of
   applicable income taxes (Note 7)                                -     (207,551)
                                                        -------------  -----------

Net (loss)                                               ($1,047,893)   ($728,532)
                                                        =============  ===========


EARNINGS (LOSS) PER SHARE (NOTES 1 AND 5):

(Loss) from continuing operations                             ($0.14)      ($0.07)

(Loss) on disposal of discontinued business                        -        (0.03)
                                                        -------------  -----------

Net (loss) per common and common equivalent share             ($0.14)      ($0.10)
                                                        =============  ===========

Weighted average number of shares outstanding              7,724,594    6,957,329 


<FN>

</TABLE>



     See  notes  to  consolidated  financial  statements.


                                      3
                                    <PAGE>


<TABLE>

<CAPTION>


                       MONACO FINANCE, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF OPERATIONS
                  FOR THE SIX MONTHS ENDED JUNE 30, 1997 AND 1996
                                    (UNAUDITED)

          SIX  MONTHS  ENDED  JUNE  30,



<S>                                                     <C>            <C>

                                                                1997           1996 
                                                        -------------  -------------

REVENUES:
Interest                                                $  6,356,556   $  6,425,603 
Other income                                                 122,000         33,423 
                                                        -------------  -------------
     Total revenues                                        6,478,556      6,459,026 

COSTS AND EXPENSES:
Provision for credit losses (Note 2)                         194,249        548,524 
Operating expenses                                         5,887,984      5,249,376 
Interest expense (Note 4)                                  2,754,510      2,122,429 
                                                        -------------  -------------
     Total costs and expenses                              8,836,743      7,920,329 
                                                        -------------  -------------

(Loss) from continuing operations before income taxes     (2,358,187)    (1,461,303)
Income tax (benefit) (Note 6)                                      -       (546,527)
                                                        -------------  -------------

(Loss) from continuing operations                         (2,358,187)      (914,776)

(Loss) on disposal of discontinued business, net of
   applicable income taxes (Note 7)                                -       (301,451)
                                                        -------------  -------------

Net (loss)                                               ($2,358,187)   ($1,216,227)
                                                        =============  =============


EARNINGS (LOSS) PER SHARE (NOTES 1 AND 5):

(Loss) from continuing operations                             ($0.32)        ($0.13)

(Loss) on disposal of discontinued business                        -          (0.04)
                                                        -------------  -------------

Net (loss) per common and common equivalent share             ($0.32)        ($0.17)
                                                        =============  =============

Weighted average number of shares outstanding              7,348,344      6,964,054 


<FN>

     See  notes  to  consolidated  financial  statements.

                                      4
                                    <PAGE>


</TABLE>



                    MONACO FINANCE, INC. AND SUBSIDIARIES
<TABLE>

<CAPTION>

                                  CONSOLIDATED BALANCE SHEETS
                              JUNE 30, 1997 AND DECEMBER 31, 1996

                                                                 JUNE 30, 1997    DECEMBER 31,
                                                                  (UNAUDITED)         1996
                                                                ---------------  --------------
<S>                                                             <C>              <C>
ASSETS
     Cash and cash equivalents                                  $      288,375   $   1,227,441 
     Restricted cash                                                 5,636,503       4,463,744 
     Automobile receivables - net (Notes 2 and 4)                   76,298,286      81,890,935 
     Repossessed vehicles held for sale                              2,565,787       2,314,869 
     Income tax receivable (Note 6)                                    350,000         350,000 
     Deferred income taxes (Note 6)                                  1,581,651       1,581,651 
     Furniture and equipment, net of accumulated
       depreciation of $1,758,355 (1997) and $1,326,215 (1996)       2,237,526       2,055,902 
     Other assets                                                    1,945,562       1,379,526 
                                                                ---------------  --------------
          Total assets                                          $   90,903,690   $  95,264,068 
                                                                ===============  ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
     Accounts payable                                           $      875,304   $     851,838 
     Accrued expenses and other liabilities                            710,077         619,125 
     Notes payable (Note 4)                                          5,200,000       5,250,000 
     Promissory note payable (Note 4)                                2,525,000               - 
     Installment note payable (Note 4)                                       -       3,000,000 
     Convertible subordinated debt (Note 4)                          1,385,000       1,385,000 
     Senior subordinated debt (Note 4)                               4,166,666       5,000,000 
     Convertible senior subordinated debt (Note 4)                   5,000,000       5,000,000 
     Automobile receivables-backed notes (Note 4)                   55,523,451      59,156,101 
                                                                ---------------  --------------
          Total liabilities                                         75,385,498      80,262,064 
Commitments and contingencies (Note 3)
Stockholders' equity (Note 5)
       Preferred stock; no par value, 5,000,000 shares
         authorized, none issued or outstanding                              -               - 
       Class A common stock, $.01 par value; 17,750,000
         shares authorized, 7,153,379 shares (1997) and
         5,648,379 shares (1996) issued                                 71,534          56,484 
       Class B common stock, $.01 par value; 2,250,000
         shares authorized, 1,323,715 shares (1997) and
         1,323,715 shares (1996) issued                                 13,237          13,237 
       Additional paid-in capital                                   24,925,414      22,066,089 
       Retained earnings (deficit)                                  (9,491,993)     (7,133,806)
                                                                ---------------  --------------
Total stockholders' equity                                          15,518,192      15,002,004 
                                                                ---------------  --------------
Total liabilities and stockholders' equity                      $   90,903,690   $  95,264,068 
                                                                ===============  ==============

<FN>

     See  notes  to  consolidated  financial  statements.
</TABLE>




                                      5
                                    <PAGE>



                    MONACO FINANCE, INC. AND SUBSIDIARIES
<TABLE>

<CAPTION>

                                    CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                        FOR THE SIX MONTHS ENDED JUNE 30, 1997
                                                      (UNAUDITED)


                                              Class  A             Class  B     Additional
                                           Common  Stock        Common  Stock     Paid-in-     Retained
                                         Shares    Amount    Shares    Amount     Capital      Earnings       Total
                                        ---------  -------  ---------  -------  -----------  ------------  ------------
<S>                                     <C>        <C>      <C>        <C>      <C>          <C>           <C>

Balance - December 31, 1996             5,648,379  $56,484  1,323,715  $13,237  $22,066,089  ($7,133,806)  $15,002,004 
Exercise of stock options                   5,000       50          -        -        9,325            -         9,375 
Conversion of installment note payable  1,500,000   15,000          -        -    2,850,000            -     2,865,000 
Net (loss) for the six months                   -        -          -        -            -   (2,358,187)   (2,358,187)
                                        ---------  -------  ---------  -------  -----------  ------------  ------------
Balance - June 30, 1997                 7,153,379  $71,534  1,323,715  $13,237  $24,925,414  ($9,491,993)  $15,518,192 
                                        =========  =======  =========  =======  ===========  ============  ============

<FN>


     See  notes  to  consolidated  financial  statements.
</TABLE>


                                      6
                                    <PAGE>


                    MONACO FINANCE, INC. AND SUBSIDIARIES
<TABLE>

<CAPTION>

                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                          FOR THE SIX MONTHS ENDED JUNE 30, 1997 AND 1996
                                            (unaudited)
                                                                      Six  Months  ended  June  30,
                                                                           1997           1996
                                                                       -------------  -------------
<S>                                                                    <C>            <C>
Cash flows from operating activities:
- ---------------------------------------------------------------------                              
     (Loss) from continuing operations                                  ($2,358,187)     ($914,776)
     Adjustments to reconcile (loss) from continuing operations to
       net cash provided by operating activities:
          Depreciation                                                      441,448        271,660 
          Provision for credit losses                                       194,249        548,524 
          Amortization of excess interest                                 2,384,155      1,322,506 
          Amortization of other assets                                      364,360        377,363 
          Deferred tax asset                                                      -       (542,989)
          Other                                                               3,027         23,294 
                                                                       -------------  -------------
                                                                          1,029,052      1,085,582 
     Change in assets and liabilities:
          Receivables                                                      (426,025)      (339,115)
          Prepaid expenses                                                 (179,301)      (158,678)
          Accounts payable                                                   23,466        127,365 
          Accrued liabilities and other                                     (61,259)       329,273 
                                                                       -------------  -------------
     Net cash flows from continuing operations                              385,933      1,044,427 
     Net cash flows from discontinued operations                                  -        102,115 
Net cash provided by operating activities                                   385,933      1,146,542 
                                                                       -------------  -------------
Cash flows from investing activities:
- ---------------------------------------------------------------------                              
     Retail installment sales contracts - purchased                     (16,529,660)   (26,251,091)
     Retail installment sales contracts - originated                              -     (1,519,376)
     Proceeds from payments on contracts - purchased                     18,814,031     15,644,544 
     Proceeds from payments on contracts - originated                       880,709      3,123,058 
     Purchase of furniture and equipment                                   (616,268)      (474,098)
     Equipment deposits and other                                               726              - 
                                                                       -------------  -------------
Net cash provided by (used in) investing activities                       2,549,538     (9,476,963)
                                                                       -------------  -------------
Cash flows from financing activities:
- ---------------------------------------------------------------------                              
     Net borrowings (repayments) under line of credit                       (50,000)             - 
     Net (increase) in restricted cash                                   (1,172,759)      (337,660)
     Borrowings on asset-backed notes                                    49,917,896     18,998,420 
     Repayments on asset-backed notes                                   (53,550,546)   (16,754,800)
     Repayments on senior subordinated debentures                          (833,334)             - 
     Proceeds from  issuance of convertible senior subordinated notes             -      5,000,000 
     Purchases of treasury stock                                                  -        (85,114)
     Proceeds from  exercise of stock options                                 9,375              - 
     Proceeds from  issuance of promissory note                           2,525,000              - 
     Increase in debt issue and conversion costs                           (720,169)      (259,389)
                                                                       -------------  -------------
Net cash provided by (used in) financing activities                      (3,874,537)     6,561,457 
                                                                       -------------  -------------
Net (decrease) in cash and cash equivalents                                (939,066)    (1,768,964)
Cash and cash equivalents, January 1                                      1,227,441      7,247,670 
                                                                       -------------  -------------
Cash and cash equivalents, June 30                                     $    288,375   $  5,478,706 
                                                                       =============  =============

<FN>

     See  notes  to  consolidated  financial  statements.
</TABLE>


                                      7
                                    <PAGE>


NOTE  1  -  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

Monaco  Finance,  Inc.  (the  "Company"),  is  engaged  in  the  business of
providing  alternative  financing  programs  primarily  to  purchasers of used
vehicles.  The Company commenced operations in June 1988. The Company provides
such  automobile  financing  programs  by  acquiring  retail  installment sale
contracts  (the  "Contracts")  from  certain  selected  automobile  dealers in
approximately 21 states ("Dealer Network") . The contracts are acquired by the
     Company  through  automobile  financing programs it sponsors. In February
1996, the Company announced that it intended to discontinue its CarMart retail
used  car  sales  and  associated  financing  operations. The CarMart business
ceased  operations  on  May  31,  1996.

     The  consolidated  financial  statements included herein are presented in
accordance  with  the  requirements  of  Form  10-QSB  and consequently do not
include  all  of the disclosures normally made in the registrant's annual Form
10-KSB  filing.  These financial statements should be read in conjunction with
the  financial statements and notes thereto included in Monaco Finance, Inc.'s
latest  annual  report  on  Form  10-KSB.

PRINCIPLES  OF  CONSOLIDATION

The  Company's  consolidated  financial  statements  include the accounts of
Monaco  Finance,  Inc.  and  its  wholly-owned  subsidiaries,  CarMart  Auto
Receivables  Company,  MF  Receivables  Corp.  I,  MF Receivables Corp. II and
Monaco  Funding  Corp.  (the  "Subsidiaries").  All  intercompany accounts and
transactions  have  been  eliminated  in  consolidation.

INTERIM  UNAUDITED  FINANCIAL  STATEMENTS

Information  with  respect  to  June 30, 1997 and 1996, and the periods then
ended, have not been audited by the Company's independent auditors, but in the
     opinion of management, reflect all adjustments (which include only normal
recurring  adjustments)  necessary for the fair presentation of the operations
of  the Company. The results of operations for the three and six months ended 
June  30,  1997  and 1996 are not necessarily indicative of the results of the
entire  year.

REPOSSESSED  VEHICLES  HELD  FOR  RESALE

At    June 30, 1997 and December 31, 1996, 708 and 651 repossessed vehicles,
respectively,  were  held for resale. Included in vehicles held for resale are
vehicles  which  have  been  sold  for which payment has not been received and
unlocated  vehicles  (skips),  the  value  for  which  may  be reimbursed from
insurance.

RECLASSIFICATIONS

Certain reclassifications have been made to the 1996 financial statements to
     conform  to  the  classifications  used  in  the  current  year.

EARNINGS  PER  SHARE

Earnings per share is computed by dividing net income (loss) by the weighted
     average  number of common and common equivalent shares outstanding during
the  period.  Common stock equivalents are determined using the treasury stock
method.  The  computation  of  weighted  average  common and common equivalent
shares  outstanding  excludes  anti-dilutive  common  equivalent  shares.

USE  OF  ESTIMATES

The  preparation of financial statements in conformity with general accepted
accounting  principles  requires  management  to  make  certain  estimates and
assumptions  that affect the reported amounts of assets and liabilities at the
date of financial statements and the reported amounts of revenues and expenses
     during the reporting period. Management believes that such estimates have
been  based  on  reasonable  assumptions and that such estimates are adequate,
however,  actual  results  could  differ  from  those  estimates.

TREASURY  STOCK
In  accordance  with  Section 7-106-302 of the Colorado Business Corporation
Act,  shares  of  its own capital stock acquired by a Colorado corporation are
deemed  to  be authorized but unissued shares.  APB Opinion No. 6 requires the
accounting treatment for acquired stock to conform to applicable state law. As

                                      8
                                    <PAGE>

     such, 26,900 shares  of Class A Common Stock purchased in 1996 have  been
reported  as  a  reduction  to  Class  A  Common  Stock  and  Additional
Paid-in-Capital.

IMPAIRMENT  OF  LONG-LIVED  ASSETS  TO  BE  DISPOSED  OF
The  Company  adopted  the  provisions  of  SFAS No. 121, Accounting for the
Impairment  of  Long-Lived  Assets and Long-Lived Assets to be Disposed Of, on
January  1,  1996.  The  Statement requires that long-lived assets and certain
identifiable intangibles be reviewed for impairment whenever events or changes
     in  circumstances  indicate  the  carrying  amount of an asset may not be
recoverable.  Recoverability  of assets to be held and used is measured by the
amount by which the carrying amount of the assets exceed the fair value of the
assets.  Assets  to  be  disposed of are reported at the lower of the carrying
amount  or  fair  value less costs to sell. Adoption of this Statement did not
have  a  material  impact  on  the  Company's  financial  position, results of
operations,  or  liquidity.

TRANSFERS  AND  SERVICING  OF  FINANCIAL  ASSETS  AND  EXTINGUISHMENTS  OF
LIABILITIES
In  June 1996, the Financial Accounting Standards Board issued SFAS No. 125,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments
     of  Liabilities  (subsequently  amended by SFAS No. 127). SFAS No. 125 is
effective  for transfers and servicing of financial assets and extinguishments
of  liabilities  occurring  after  December  31,  1996  and  is  to be applied
prospectively.  This Statement provides accounting and reporting standards for
transfers and servicing of financial assets and extinguishments of liabilities
based  on  consistent  application  of  a  financial-components  approach that
focuses  on  control.  It distinguishes transfers of financial assets that are
sales  from  transfers  that are secured borrowings. Management of the Company
does  not expect that adoption of SFAS No. 125 will have  a material impact on
the  Company's  financial  position,  results  of  operations,  or  liquidity.

SUPPLEMENTAL  DISCLOSURES  OF  CASH  FLOW  INFORMATION

<TABLE>

<CAPTION>



<S>                <C>         <C>
                         1997        1996
                   ----------  ----------
Cash Payments for
Interest           $2,813,246  $1,991,788
Income Taxes       $    2,704  $      655

<FN>

</TABLE>


     Non-cash  investing  and financing activities: In April 1997, Pacific USA
Holdings  Corp.  ("Pacific")  converted  the  entire  $3,000,000  outstanding
principal amount of an installment note payable made by Pacific to the Company
into  1.5  million  shares  of the Company's Class A Common Stock. See Note 4.

<TABLE>

<CAPTION>

NOTE  2  -  AUTOMOBILE  RECEIVABLES

     Automobile  Receivables  consist  of  the  following:
                                                    June  30,   December  31,
<S>                                                <C>           <C>

                                                          1997          1996 
                                                   ------------  ------------
Automobile Receivables
Retail installment sales contracts                 $10,275,490   $11,777,343 
Retail installment sales contracts-Trust (Note 4)   64,493,068    71,129,192 
Excess interest receivable                           5,805,957     6,555,682 
Other                                                  856,522       616,230 
Accrued interest                                     1,097,727     1,331,450 
                                                   ------------  ------------
Total finance receivables                           82,528,764    91,409,897 
Allowance for credit losses                         (6,230,478)   (9,518,962)
                                                   ------------  ------------
Automobile receivables - net                       $76,298,286   $81,890,935 
                                                   ============  ============
<FN>

</TABLE>



     At   June 30, 1997, the accrual of interest income was suspended on $0 of
principal  amount  of  retail  installment  sales  contracts.

     At  the  time installment sales contracts ("Contracts") are originated or
purchased,  the Company estimates future losses of principal based on the type
and  terms  of  the  contract,  the  credit  quality  of  the borrower and the
underlying  value  of  the vehicle financed. This estimate of loss is based on


                                      9
                                    <PAGE>


the  Company's  risk  model,  which  takes  into  account historical data from
similar  contracts  originated or purchased by the Company since its inception
in  1988.  However,  since  the  risk  model  uses past history to predict the
future, changes in national and regional economic conditions, borrower mix and
other factors could result in actual losses differing from initially predicted
losses.

     The allowance for credit losses, as presented below, has been established
utilizing  data  obtained  from  the  Company's risk models and is continually
reviewed  and adjusted in order to maintain the allowance at a level which, in
the  opinion  of management, provides adequately for current and future losses
that  may  develop  in the present portfolio. A provision for credit losses is
charged  to  earnings  in an amount sufficient to maintain the allowance. This
allowance  is  reported  as  a  reduction  to  Automobile  Receivables.
<TABLE>

<CAPTION>



                                                Allowance for
                                                Credit Losses
                                               ---------------
<S>                                            <C>
Balance as of December 31, 1996                $    9,518,962 
Provision for credit losses                           194,249 
Unearned interest income                            1,634,430 
Unearned discounts                                    645,665 
Retail installment sale contracts charged off     (11,588,258)
Recoveries                                          5,825,430 
                                               ---------------
Balance as of  June 30, 1997                   $    6,230,478 
                                               ===============
<FN>

</TABLE>



The  provision for credit losses is based on estimated losses on all Contracts
purchased  prior to January 1, 1995 with zero discounts ("100% Contracts") and
for  all  Contracts originated by CarMart which have been and will continue to
be  provided  for by additions to the Company's allowance for credit losses as
determined  by  the  Company's  risk  analysis.

Effective  January 1, 1995, upon the acquisition of certain Contracts from its
Dealer  Network,  a  portion  of  future interest income, as determined by the
Company's  risk  analysis, was capitalized into Automobile Receivables (excess
interest  receivable)  and  correspondingly used to increase the allowance for
credit  losses  (unearned  interest  income).  Subsequent  receipts  of excess
interest  are  applied to reduce excess interest receivable. For the three and
six  months  ended  June 30, 1997, $1,170,550 and $2,384,155, respectively, of
excess  interest  income  was  amortized  against  excess interest receivable.

     Unearned  discounts result from the purchase of Contracts from the Dealer
Network  at  less than 100% of the face amount of the note. All such discounts
are  used  to  increase  the  allowance  for  credit  losses.

Effective October 1, 1996, the Company adopted a new methodology for reserving
for and analyzing its loan losses. This accounting method is commonly referred
to  as  static  pooling.  The  static  pooling  reserve methodology allows the
Company  to  stratify  its  Automobile  Receivables portfolio, and the related
components  of  its  Allowance  for  Credit  Losses  (i.e.  discounts,  excess
interest, charge offs and recoveries) into separate and identifiable quarterly
pools.  These  quarterly  pools,  along  with the Company's estimate of future
principal  losses  and  recoveries,  are  analyzed  quarterly to determine the
adequacy of the Allowance for Credit Losses. The method previously used by the
Company  to  analyze  the  Allowance  for Credit Losses was based on the total
Automobile  Receivables  portfolio.  In  management's opinion, the static pool
reserve method provides a more sophisticated and comprehensive analysis of the
adequacy  of  the  Allowance for Credit Losses and is preferable to the method
previously  used.  With the adoption of the static pooling reserve method, the
Company  increased its Allowance for Credit Losses by $4,912,790 in the fourth
quarter  of  1996.  This amount was included in the Consolidated Statements of
Operations  under  the  caption  "Cumulative  effect of a change in accounting
principle".

As part of its adoption of the static pooling reserve method, where necessary,
the  Company  adjusted  its  quarterly pool allowances to a level necessary to
cover  all  anticipated  future  losses  (i.e.  life of loan) for each related
quarterly  pool  of  loans.

     Under  static pooling, excess interest and discounts are used to increase
the  Allowance  for  Credit Losses and represent the Company's primary reserve
for  future  losses  on its portfolio. To the extent that any quarterly pool's
excess  interest  and  discount  reserves  are  insufficient  to absorb future
estimated  losses,  net  of  recoveries,  adjusted  for  the impact of current
delinquencies,  collection  efforts,  and  other economic indicators including
analysis  of  the Company's historical data, the Company will provide for such
deficiency  through  a  charge  to  the  Provision  for  Credit Losses and the
establishment of an additional Allowance for Credit Losses. To the extent that
any  excess  interest and discount reserves are determined to be sufficient to
absorb  future  estimated  losses,  net  of recoveries, the difference will be
accreted  into interest income on an effective yield method over the estimated
remaining  life  of  the  related  quarterly  static  pool.


                                     10
                                    <PAGE>


NOTE  3  -  COMMITMENTS  &  CONTINGENCIES


CONTINGENCIES
In  August  1996,  the  Company  settled  a lawsuit filed by Milton Karsh, a
former  officer and Director of the Company. Under the settlement, the Company
agreed  to retain the plaintiff as a consultant for the period of three years,
to  reimburse  the  plaintiff's  attorney  fees and to release and abandon any
claim  to ownership or option to acquire 20,715 shares of Class B Common Stock
owned  by  the  plaintiff.

The  Company  has  agreed  to pay all litigation costs, including fees, and to
indemnify  the  Directors  to  the maximum extent provided by Colorado law, as
stated  in  the  Company's  By-Laws.


NOTE  4  -  DEBT

CONVERTIBLE  SUBORDINATED  DEBENTURES

On  March 15, 1993, the Company completed a private placement of $2,000,000,
7%  Convertible  Subordinated  Notes  (the  "Notes")  with  interest  payable
semiannually  commencing September 1, 1993. The principal amount of the Notes,
plus  accrued  and unpaid interest, is due on March 1, 1998. Additionally, the
purchasers  of  the  Notes  exercised  an  option  to  purchase  an additional
$1,000,000  aggregate principal amount of the Notes on September 15, 1993. The
Notes are convertible into the Class A Common Stock of the Company at any time
     prior  to  maturity  at a conversion price of $3.42 per share, subject to
adjustment  for dilution. As detailed below, Notes with an aggregate principal
amount  of $1,615,000 have been converted resulting in the issuance of 472,219
shares of Class A Common Stock. Commencing March 15, 1996, the Company has the
option  to  pre-pay  up  to  one-third  of  the  outstanding  Notes  at  par.

<TABLE>

<CAPTION>



                                     Class A
                                   Common Stock
Conversion Date  Notes Converted      Issued
- ---------------  ----------------  ------------
<S>              <C>               <C>

September 1994   $        385,000       112,572
March 1995                770,000       225,147
August 1995                85,000        24,853
September 1995            375,000       109,647
                 ----------------              
                 $      1,615,000       472,219
                 ================  ============
<FN>

</TABLE>



SENIOR  SUBORDINATED  DEBENTURES

On  November  1,  1994  the  Company sold, in a private placement, unsecured
Senior  Subordinated  Notes  ("Senior  Notes")  in  the  principal  amount  of
$5,000,000  to Rothschild North America, Inc. The Senior Notes accrue interest
at  a fixed rate per annum of 9.5% through October 1, 1997, and for each month
thereafter,  a  fluctuating rate per annum equal to the lesser of (a) 11.5% or
(b)  3.5%  above  the  London  Interbank  Offered  Rate  ("LIBOR").

Interest  is  due  and  payable  the  first  day of each quarter commencing on
January  1,  1995.  Principal  payments  in the amount of $416,667 are due and
payable  the  first  day  of  January,  April,  July  and October of each year
commencing  January  1, 1997. The unpaid principal amount of the Senior Notes,
plus  accrued  and  unpaid  interest,  are  due  October  1,  1999.

AUTOMOBILE  RECEIVABLES  -  BACKED  NOTES

In  November  1994  MF  Receivables Corp I. ("MF I"), a wholly owned special
purpose  subsidiary  of the Company, sold, in a private placement, $23,861,823
of  7.6%  automobile  receivables-backed  notes  ("Series  1994-A Notes"). The
Series  1994-A  Notes  accrue  interest at a fixed rate of 7.6% per annum. The
Series 1994-A Notes are expected to be fully amortized by March 1998; however,
     the  debt  maturities  are  based  on  principal payments received on the
underlying  receivables,  which  may  result  in  a  different final maturity.


                                     11
                                    <PAGE>


In  May  of  1995,  MF  I issued its Floating Rate Auto Receivable-Backed Note
("Revolving  Note"  or  "Series 1995-A Note"). The Revolving Note has a stated
maturity  of  October 16, 2002. MF I acquires Contracts from the Company which
are  pledged under the terms of the Revolving Note and Indenture for up to $40
million  in  borrowing.  Subsequently,  the  Revolving  Note  is repaid by the
proceeds  from the issuance of secured Term Notes or repaid from collection of
principal  payments  and  interest  on the underlying Contracts. The Revolving
Note  can be used to borrow up to an aggregate of $150 million through May 16,
1998.  The  Term  Notes  have a fixed rate of interest and likewise are repaid
from  collections  on  the  underlying  Contracts.  An Indenture and Servicing
Agreement require that the Company and MF I maintain certain financial ratios,
as  well  as  other  representations,  warranties and covenants. The Indenture
requires  MF  I  to  pledge  all  Contracts  owned  by it for repayment of the
Revolving  Note  or  Term Notes, including Contracts pledged as collateral for
Series  1994-A Term Notes, the Series 1995-B Term Notes, as well as all future
Contracts  acquired  by  MF  I.

The  Series  1995-A  Note  bears  interest  at LIBOR plus 75 basis points. The
initial  funding of this Note was $26,966,489 on May 16, 1995. The Company, as
servicer,  provides  customary  collection  and  servicing  activities for the
Contracts. The Revolving Note has a stated maturity of October 16, 2002 and an
expected  termination  date  of May 16, 1998. The maximum limit for the Series
1995-A  Note  is $40 million. On September 15, 1995, MF Receivables issued its
Series 1995-B Term Notes ("Series 1995-B Notes") in the amount of $35,552,602.
The  Series  1995-B  Notes  accrue  interest at a fixed note rate of 6.45% per
annum.  The  Series  1995-B  Notes  are expected to be fully amortized by June
1999; however, the debt maturities are based on principal payments received on
the underlying receivables which may result in a different final maturity. The
proceeds  from the issuance of the Series 1995-B Notes were used to retire, in
full,  the  1995-A  Note.

     In  June  1997, MF Receivables Corp. II ("MF II"), a wholly owned special
purpose  subsidiary  of the Company, sold, in a private placement, $42,646,534
of  Class  A  automobile  receivables-backed  notes ("Series 1997-1A Notes" or
"Term  Note")  to  an  outside  investor  and $2,569,068 of Class B automobile
receivables-backed  notes  ("Class  B  Notes")  to  Monaco  Funding  Corp.,  a
wholly-owned  special  purpose  subsidiary of the Company.  The Series 1997-1A
Notes  accrue  interest at a fixed rate of 6.71% per annum and are expected to
be fully amortized by December 2002; however, the debt maturities are based on
principal payments received on the underlying receivables, which may result in
a different final maturity.  An Indenture and Servicing Agreement require that
the  Company  and  MF  II  maintain certain financial ratios, as well as other
representations,  warranties  and  covenants.

In  connection  with  the  purchase of the Class B Notes, Monaco Funding Corp.
borrowed  $2,525,000  from  a  financial institution ("Promissory Note").  The
Promissory  Note  accrues  interest  at  a  fixed rate of 16% per annum and is
collateralized by the proceeds from the Class B Notes.   The Class B Notes are
expected  to be fully amortized by December 2002; however, the debt maturities
are  based on principal payments received on the underlying receivables, which
may result in a different final maturity.  Monaco Funding Corp. is required to
maintain  certain  covenants  and  warranties  under  the  Pledge  Agreement.

Under  the Trust and Security Agreement, MF II shall have the option to redeem
all  of  the  Series 1997-1A Notes at any time after the balance of the Series
1997-1A  Notes  is  less  than  or  equal to 20% of the initial balance of the
Series  1997-1A  Notes.  MF II also has the option to redeem the Class B Notes
at  any time after the balance of the Series 1997-1A Notes has been reduced to
zero  or  has  been  redeemed.    The proceeds from the issuance of the Series
1997-1A Notes and the Promissory Note were used to retire, in full, the 1995-A
Note,  which  can  be  used  to accumulate an additional $114.4 million in $40
million  increments.

The  assets  of  MF I, MF II and Monaco Funding Corp. are not available to pay
general creditors of the Company. In the event there is insufficient cash flow
from  the Contracts (principal and interest) to service the Revolving Note and
Term  Notes  a  nationally  recognized insurance company (MBIA) has guaranteed
repayment.  The  MBIA  insured Series 1994-A Notes, Series 1995-A Note, Series
1995-B  Notes, and Series 1997-1A Notes received a corresponding AAA rating by
Standard  and  Poor's  and  an  Aaa  rating  by  Moody's and were purchased by
institutional  investors. The underlying Contracts accrue interest at rates of
approximately  21%  to 29%. All cash collections in excess of disbursements to
the Series 1994-A, Series 1995-A, Series 1995-B, Series 1997-1A and Promissory
Note    noteholders and other general disbursements are paid to MF I and MF II
on  a  monthly  basis.

As  of      June 30, 1997, the Series 1994-A Notes, Series 1995-A Note, Series
1995-B  Notes  and the Series 1997-1A Notes and underlying receivables backing
those  notes  were  as  follows:


                                     12
                                    <PAGE>


<TABLE>

<CAPTION>



                                    Underlying
                                    Receivable
                     Note Balance     Balance
                     -------------  -----------                     
<S>                  <C>            <C>          <C>

Series 1994-A Notes  $   2,814,025  $ 2,754,640
Series 1995-A Note               -       75,865
Series 1995-B Notes     10,062,892   10,470,865
Series 1997-1 Notes     42,646,534   49,499,775  (also collateralizes the Promissory Note)
                     -------------  ------------                                          
TOTAL                $  55,523,451  $62,801,145
                     =============  ===========                                          
<FN>

</TABLE>



CONVERTIBLE  SENIOR  SUBORDINATED  NOTE  OFFERING

On  January  9,  1996, the Company entered into a Purchase Agreement for the
sale  of  an  aggregate  of  $5 million in principal amount of 12% Convertible
Senior  Subordinated  Notes  due  2001  (the  "12% Notes"). This agreement was
subsequently  amended  and  passed  by  the  Company's  Booard of Directors on
September,  10, 1996. Interest on the 12% Notes is payable monthly at the rate
of  12%  per annum and the 12% Notes are convertible, subject to certain terms
contained in the Indenture, into shares of the Company's Class A Common Stock,
     par  value  $.01  per  share,  at  a conversion price of $4.00 per share,
subject  to adjustment under certain circumstances.  The 12% Notes were issued
pursuant  to  an  Indenture  dated  January  9,  1996, between the Company and
Norwest Bank Minnesota, N.A., as trustee.  The Company agreed to register, for
public sale, the shares of restricted Common Stock issuable upon conversion of
the  12%  Notes.    The  12% Notes were sold pursuant to an exemption from the
registration  requirements  under  the  Securities  Act  of  1933, as amended.

Provisions  have  been made for the issuance of up to an additional $5 million
in  principal amount of the 12% Notes on or before September 10, 1998, with an
initial  conversion  price  of  $3.00  per  share.

REVOLVING  LINE  OF  CREDIT  -  LASALLE  NATIONAL  BANK

In  January  1996,  the  Company  entered  into  a  revolving line of credit
agreement with LaSalle National Bank  ("LaSalle")providing a line of credit of
     up  to $15 million, not to exceed a borrowing base consisting of eligible
accounts receivable to be acquired. The scheduled maturity date of the line of
credit  is  January  1,  1998. At the option of the Company, the interest rate
charged  on  the loans shall be either .5% in excess of the prime rate charged
by lender or 2.75% over the applicable LIBOR rate. The Company is obligated to
pay  the  lender  a  fee  equal  to .25% per annum of the average daily unused
portion  of  the  credit  commitment.  The  obligation  of  the lender to make
advances  is  subject  to standard conditions. The collateral securing payment
consists  of  all  Contracts  pledged and all other assets of the Company. The
Company has agreed to maintain certain restrictive financial covenants.  As of
 June  30,  1997,  the  Company  had  borrowed $5,200,000 against this line of
credit.

INSTALLMENT  NOTE  PAYABLE  -  PACIFIC  USA  HOLDINGS  CORP.

On  October  9, 1996, the Company entered into a Securities Purchase Agreement
with  Pacific  USA  Holdings  Corp.  ("Pacific")  whereby, among other things,
Pacific  agreed  to  acquire  certain  shares  of the Company's Class A Common
Stock.    On  November 1, 1996, the Company entered into a Loan Agreement with
Pacific  whereby  Pacific  loaned the Company $3 million ("Pacific Loan").  On
February  7,  1997,  the  Securities  Purchase Agreement was terminated by the
parties;  however,  the  Pacific  Loan  and its corresponding Installment Note
remained  in  effect.

On April 25, 1997, the Company executed a Conversion and Rights Agreement (the
"Conversion Agreement") with Pacific.   The Conversion Agreement converted the
entire $3,000,000 outstanding principal amount of the installment note made by
Pacific  to  the  Company  into 1.5 million restricted shares of the Company's
Class A Common Stock.  The Conversion Agreement also released the Company from
all  liability  under  the Loan Agreement executed on October 29, 1996 between
the  Company  and  Pacific  pursuant  to  which  the $3 million loan was made.

The  Installment Note accrued interest at a fixed rate per annum of 9% and was
payable  interest  only  from  November,  1996 through November, 1997; monthly
principal  payments  of  $100,000  were  due  beginning  December,  1997,  and
continuing  each  month  thereafter through and including November, 1998.  The
unpaid  principal  amount  of  the  Installment  Note, plus accrued and unpaid
interest,  was  due  and  payable  November  16,  1998.


                                     13
                                    <PAGE>


The  collateral  securing payment of the Installment Note consisted of 100% of
the authorized, issued and outstanding shares of stock of MF Receivables Corp.
I, consisting of 1,000 shares of common stock $0.01 par value per share. Among
other  covenants,  the  Company had agreed to maintain the monthly outstanding
balance  of  all retail installment contracts owned by MF Receivables Corp. I,
less  the  then  outstanding  principal  balance  of  all  debt  issued  by MF
Receivables  Corp.  I,  at a level in excess of 3.5 times the then outstanding
principal  balance  of  the  Installment  Note.


NOTE  5  -  STOCKHOLDERS'  EQUITY

COMMON  STOCK

The  Company  has  two classes of common stock. The two classes are the same
except  for  the  voting rights of each. Each share of Class B common stock is
entitled  to  three votes while each share of Class A common stock is entitled
to  one  vote.

STOCK  OPTION  PLANS

During the six months ended  June 30, 1997, stock options to acquire 125,000
     shares  were  granted  to  certain  officers  of  the  Company  under the
Company's  stock  option  plan.  During  this  same period, 5,000 options were
exercised  and    options  to  acquire  89,400  shares  were  canceled.

ADOPTION  OF  NEW  ACCOUNTING  RULES

Prior  to  January 1, 1996, the Company accounted for its stock option plan in
accordance with the provisions of Accounting Principles Board ("APB")  Opinion
No. 25, Accounting for Stock Issued to Employees, and related interpretations.
As  such,  compensation expense would be recorded on the date of grant only if
the  current market price of the underlying stock exceeded the exercise price.
On  January  1,  1996,  the  Company  adopted  SFAS  No.  123,  Accounting for
Stock-Based  Compensation, which permits entities to recognize as expense over
the  vesting  period  the  fair value of all stock-based awards on the date of
grant.

Alternatively,  SFAS  No.  123  also  allows entities to continue to apply the
provisions  of  APB  Opinion No. 25 and provide pro forma net earnings and pro
forma  earnings per share disclosures for employee stock option grants made in
1995  and  future  years as if the fair-value-based method defined in SFAS No.
123  had  been  applied.  The  Company  has  elected  to continue to apply the
provisions  of  APB  Opinion  No.  25  and  provide  the  pro forma disclosure
provisions  of  SFAS  No.  123.

     The  Company  uses one of the most widely used option pricing models, the
Black-Scholes  model  (the  Model),  for purposes of valuing its stock options
grants. The Model was developed for use in estimating the fair value of traded
options  which  have  no  vesting  restrictions and are fully transferable. In
addition,  it  requires  the  input of highly subjective assumptions including
the  expected  stock price volatility, expected dividend yields, the risk free
interest rate, and the expected life. Because the Company's stock options have
characteristics  significantly  different  from  those  of traded options, and
because changes in subjective input assumptions can materially affect the fair
value  estimate, in management's opinion, the value determined by the Model is
not  necessarily  indicative  of  the  ultimate  value of the granted options.

OTHER

On  April  25,  1997,  Morris  Ginsburg, the Company's President, and Irwin L.
Sandler,  the  Company's  Executive  Vice  President  and Secretary/Treasurer,
agreed  to  grant  an  option  (the  "Option")  to  purchase all shares of the
Company's common stock owned by them to SPGC, LLC ("SPGC") at $4.00 per share.
 The  Option  is  subject  to  execution  of  a  definitive  option  agreement
acceptable  to  the  parties.    The  option  agreement will also provide that
Messrs.  Ginsburg  and Sandler may "put" 50% of the shares owned or controlled
by  them  to SPGC on the second anniversary of the effectiveness of the Option
and  the other 50% on the third anniversary of the Option at $4.00 per share. 
Messrs.  Ginsburg  and  Sandler  have  agreed  to  deliver to SPGC irrevocable
proxies  for  all  shares  owned  or  controlled by them upon effective of the
Option.   The Option will become effective when SPGC provides security for the
prompt  payment  of  the  "put" price in the form of cash, letter of credit or
other  collateral  satisfactory  to  Messrs.  Ginsburg and Sandler.  SPGC is a
limited  liability  corporation  controlled  by  The  Stone  Pine Companies, a
privately  held group of financial services companies.  In connection with the
Option,  the  Company  has  engaged  SPGC  to  provide  strategic advisory and
investment  banking services.  Subject to certain termination provisions, Pac-



                                     14
                                    <PAGE>


ific USA Holdings Corp. has delivered irrevocable proxies to Messrs. Ginsburg 
and  Sandler  for  the  1.5 million  shares of  Class A Common Stock acquired 
through the  Conversion  Agreement  (See  Note  4).

NOTE  6  -  INCOME  TAXES

The  Company is required to measure current and deferred tax consequences of
all  events  recognized in the financial statements by applying the provisions
of  enacted  tax  laws  to determine the amount of taxes payable or refundable
currently  or  in  future  years.  The  measurement  of deferred tax assets is
reduced,  if  necessary,  by  the  amount  of  any tax benefits that, based on
available  evidence,  are  not  expected to be realized. The major and primary
source  of  any  differences  is  due to the Company accounting for income and
expense  items  differently  for  financial reporting and income tax purposes.

     A  reconciliation  of  the  statutory federal income tax to the effective
anticipated  tax  is  as  follows:
<TABLE>

<CAPTION>


                                       Three Months Ended June 30,  Six Months Ended June 30,
                                            1997          1996          1997          1996
                                        ------------  ------------  ------------  ------------
<S>                                     <C>           <C>           <C>           <C>
Pretax income (loss) - continuing and
    discontinued operations             $(1,047,893)  $(1,187,238)  $(2,358,187)  $(1,966,303)
                                        ============  ===========   ============  ============
Federal tax expense (benefit)
      at statutory rate - 34%           $  (356,284)  $  (403,661)  $  (801,784)  $  (668,543)
State income tax expense (benefit)          (35,628)      (55,045)      (80,178)      (81,533)
                                        ------------  ------------  ------------  ------------
                                           (391,912)     (458,706)     (881,962)     (750,076)
Less valuation allowance                   (391,912)            -      (881,962)            - 
                                        ------------  ------------  ------------  ------------
Income tax expense (benefit)            $         0   $  (458,706)  $         0   $  (750,076)
                                        ============  ============  ============  ============
<FN>

</TABLE>



Deferred  taxes  are  recorded  based  upon  differences between the financial
statements  and  tax  basis of assets and liabilities and available tax credit
carryforwards.  Temporary  differences  and carryforwards which give rise to a
significant  portion  of  deferred  tax  assets and liabilities as of June 30,
1997,  were  as  follows:

<TABLE>

<CAPTION>
<S>                                      <C>
Deferred tax assets:
Federal and State NOL tax carry-forward  $ 6,725,069 
Other                                         50,551 
                                         ------------
                                           6,775,620 
Less: Valuation Allowance                  2,719,345 
                                         ------------
Total deferred tax assets                  4,056,275 
Deferred tax liabilities:
Depreciation                                 (68,057)
Allowances                                (2,406,567)
                                         ------------
Total deferred tax liability              (2,474,624)
                                         ------------
Net deferred tax asset                   $ 1,581,651 
                                         ============
<FN>

</TABLE>



The net deferred asset disclosed above equals the deferred income taxes on the
balance  sheet.   The valuation allowance relates to those deferred tax assets
that  may  not  be  fully  utilized.

As  of  June  30,  1997,  the Company had a net operating loss carryforward of
approximately  $18.0  million  for  income  tax  reporting  purposes which, if
unused,  will  expire  in  2011  and  2012.


                                     15
                                    <PAGE>


The  Company's  ability to generate future taxable income will depend upon its
ability  to  implement  its growth strategy.  At June 30, 1997, management has
estimated  that  it  is  more  likely than not that the Company will have some
future  net taxable income within the net operating loss carryforward period. 
Accordingly,  a  valuation  allowance  against the deferred tax asset has been
established  such that operating loss carryforwards will be utilized primarily
to the extent of estimated future taxable income.  The need for this allowance
is  subject to periodic review.  Should the allowance be increased in a future
period,  the tax benefits of the carryforwards will be recorded at the time as
an  increase  to  the  Company's  income tax expense.  Should the allowance be
reduced  in  a  future  period,  the tax benefits of the carryforwards will be
recorded  at  the  time  as  an reduction to the Company's income tax expense.

The  increase  of approximately $0.9 million in the valuation allowance during
the  first  six months of 1997 was primarily due to a $1.6 million increase in
net  operating  loss carryforward partially offset by a $0.7 million  increase
in  deferred  tax liabilities related to Allowances and Loan Origination Fees.

NOTE  7  -  DISCONTINUED  OPERATIONS

In  February  1996, the Company announced that it intends to discontinue its
CarMart  retail  used  car sales and associated financing operations. In April
1996,  the Company extended the expected disposal date of the CarMart business
from  April  30,  1996  to  May  31,  1996.

Effective  May  31, 1996, the Company entered into a sublease agreement on all
of  its  former  CarMart  properties  for  the entire lease terms at an amount
approximately  equal  to  the  Company's  obligation.

NOTE  8  -  SUBSEQUENT  EVENTS

On  July  24,  1997, the Company redeemed the outstanding principal balance of
its  7.6%  automobile  receivables-backed  notes ("Series 1994-A Notes").  The
bonds  were  redeemed  at their principal amount of $1,220,665.33 plus accrued
interest  to  July  24, 1997.  Upon redemption of the Series 1994-A Notes, the
underlying  automobile  receivables of approximately $2.5 million were pledged
under  the  terms  of  the  Revolving  Note  (see  Note  4).


                                     16
                                    <PAGE>


ITEM 2. MANAGMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD  LOOKING  STATEMENTS
This  quarterly  report  on  form 10-QSB for the period ended  June 30, 1997
contains  forward  looking  statements.    Additional written or oral foreward
looking  statements  may  be  made by the company from time to time in filings
with  the  Securities  and  Exchange  Commission  or  otherwise.  Such forward
looking  statements are within the meaning of that term in section 27 A of the
Securities  Act  of  1933,  as  amended,  and  section  21 E of the Securities
Exchange  Act  of  1934, as amended.  Such statements may include, but are not
limited  to,  projections  of revenues, income, or loss, capital expenditures,
plans  for  future operations, financing needs or plans, objectives related to
the  Automobile  Receivables  and  the related allowance, and plans related to
products  or  services  of  the Company, as well as assumptions related to the
foregoing.

Foreward  looking statements are inherently subject to risks and uncertainties
some  of  which  cannot  be predicted or quantified.  Future events and actual
results  could  differ materially from those set forth in, contemplated by, or
underlying  the  forward  looking  statements.    Statements in this quarterly
report  included  in  the  "Notes  to  Consolidated Financial Statements" and 
"Management's  Discussion  and Analysis of Financial Condition and Results  of
Operations," describe factors, among others, that could contribute to or cause
such  differences.    Additional  factors  that  could cause actual results to
differ from materially from those expressed in such forward looking statements
are  set  forth  in  Exhibit  99  to the Company's annual report filed on form
10-KSB  for  December  31,  1996.


SUMMARY
The  Company's revenues and  (loss) from continuing operations primarily are
derived  from  the  Company's Loan Portfolio consisting of Contracts purchased
from the Dealer Network, Contracts purchased from third party originators, and
     Contracts  purchased  from  vehicle  sales  at the Companies Dealerships.

In  February  1996  the  Company announced that it intended to discontinue its
CarMart  retail used car sales and its associated financing operations related
to  its  CarMart  business.  The CarMart business ceased operations on May 31,
1996. The results of operations of the CarMart business for 1996 were included
in  the  loss  on  disposal.

The average discount on all Contracts purchased pursuant to discounted Finance
Programs during the six months ended  June 30, 1997 and 1996 was approximately
4.6%  and  9%,  respectively.    The Company services all of the loans that it
owns.    The  loan  portfolio  at    June  30,  1997 carries a contract annual
percentage rate of interest that approximates 22.9%, before discounts, and has
an  original  weighted  average term of  approximately 51 months.  The average
amount  financed per Contract for the six months ended  June 30, 1997 and 1996
was  approximately  $10,604    and    $9,449,  respectively.

RESULTS  OF  OPERATION

OVERVIEW
<TABLE>

<CAPTION>

     INCOME  STATEMENT  DATA
                                                               Three Months Ended June 30,  Six Months Ended June 30,
<S>                                                                <C>          <C>          <C>          <C>

(dollars in thousands, except per share amounts)                         1997         1996         1997         1996 
                                                                   -----------  -----------  -----------  -----------
Total revenues                                                     $    3,091   $    3,237   $    6,479   $    6,459 
Total costs and expenses                                           $    4,139   $    4,069   $    8,837   $    7,920 
(Loss) from continuing operations before income taxes              $   (1,048)  $     (832)  $   (2,358)  $   (1,461)
Income tax (benefit)                                                        -   $     (311)           -   $     (546)
(Loss) from continuing operations                                  $   (1,048)  $     (521)  $   (2,358)  $     (915)
(Loss) on disposal of discontinued business, net of income taxes            -   $     (208)           -   $     (301)
Net (loss)                                                         $   (1,048)  $     (729)     ($2,358)  $   (1,216)
Net (loss) per share                                               $    (0.14)  $    (0.10)  $    (0.32)  $    (0.17)
Weighted average number of shares outstanding                       7,724,594    6,957,329    7,348,344    6,964,054 

<FN>
</TABLE>


                                     17
                                    <PAGE>



<TABLE>

<CAPTION>

                                                                          INCOME  STATEMENT  DATA
                                                             AS  A  %  OF  OUTSTANDING  LOAN  PORTFOLIO
                                                         Three Months Ended June 30, Six  Months Ended June 30,
<S>                                                      <C>           <C>           <C>           <C>
                                                                1997          1996          1997          1996 
                                                         ------------  ------------  ------------  ------------
Average Interest Bearing Loan Portfolio Balance          $76,933,922   $63,709,724   $78,924,793   $63,207,194 
                                                         ============  ============  ============  ============
Interest Income                                                 16.1%         20.3%         16.1%         20.3%
Interest Expense                                                 7.0%          6.7%          7.0%          6.7%
                                                         ------------  ------------  ------------  ------------
                                                                 9.1%         13.6%          9.1%         13.6%
Operating Expenses                                              14.1%         17.3%         14.9%         16.6%
Provision for Credit Losses                                      0.4%          1.5%          0.5%          1.7%
Other Income                                                       -             -          -0.3%         -0.1%
                                                         ------------  ------------  ------------  ------------
                                                                14.5%         18.8%         15.1%         18.2%
Loss from continuing operations before income taxes             -5.4%         -5.2%         -6.0%         -4.6%
Income Tax Benefit                                                 -          -1.9%            -          -1.7%
                                                         ------------  ------------  ------------  ------------
Loss from continuing operations                                 -5.4%         -3.3%         -6.0%         -2.9%
Loss on disposal of discontinued business, net of taxes            -          -1.3%            -          -0.9%
                                                         ------------  ------------  ------------  ------------
Net Loss                                                        -5.4%         -4.6%         -6.0%         -3.8%
                                                         ============  ============  ============  ============

<FN>

</TABLE>




<TABLE>

<CAPTION>

                            BALANCE  SHEET  DATA
<S>                     <C>             <C>
                        June 30, 1997   December 31, 1996
                        --------------  ------------------
(dollars in thousands)
Total assets            $       90,904  $           95,264
Total liabilities       $       75,386  $           80,262
Stockholders' equity    $       15,518  $           15,002
<FN>

</TABLE>



The Company's revenues decreased 4% from $3.2 million in the second quarter of
1996  to $3.1 million in the comparable 1997 period. Net (loss) increased from
$(0.7)  million  in  1996 to $(1.0) million in 1997. (Loss) per share for 1997
was  $(0.14),  based  on  7.7  million  weighted  average  shares outstanding,
compared  with $(0.10) per share, based on 7.0 million weighted average shares
outstanding,  for  1996.

For  the  six  months  ended  June 30, the Company's net revenues for 1996 and
1997  were  essentially  flat  at $6.5 million. Net loss increased from $(1.2)
million  in  1996  to  $(2.4)  million  in 1997. (Loss) per share for 1997 was
$(0.32),  based  on  7.3 million weighted average shares outstanding, compared
with  $(0.17)  per  share,  based  on  7.0  million  weighted  average  shares
outstanding,  for  1996.



                                     18
                                    <PAGE>


CONTINUING  OPERATIONS
<TABLE>

<CAPTION>

     SELECTED  OPERATING  DATA
                                              Three Months ,    Six Months
                                             Ended June 30     Ended June 30,
<S>                                         <C>       <C>      <C>       <C>

(dollars in thousands, except where noted)     1997     1996      1997     1996 
                                            --------  -------  --------  -------
Interest income                             $ 3,091   $3,233   $ 6,357   $6,426 
Other income                                      -   $    4   $   122   $   33 
Provision for credit losses                 $    77   $  247   $   194   $  549 
Operating expenses                          $ 2,709   $2,751   $ 5,888   $5,249 
Interest expense                            $ 1,353   $1,071   $ 2,755   $2,122 
Operating expenses as a % of Average
Gross Receivables                               3.5%     4.3%      7.5%     8.3%
Contracts from Dealer Network                   709    1,758     1,316    2,706 
Contracts from Company Dealerships                -       44         -      148 
                                            --------  -------  --------  -------
Total contracts                                 709    1,802     1,316    2,854 

Average amount financed (dollars)           $10,679   $9,932   $10,604   $9,449 
<FN>

</TABLE>



REVENUES
Total  revenues  for  the quarter ended  June 30, 1997 decreased $.1 million
when  compared  to  the  same  period  in  1996 primarily due to a decrease of
$141,000  in  interest  income  when compared to the same period in 1996.  The
rate  of interest income earned for the quarter ended  June 30, 1997 was 16.1%
based  on  an  average  interest  bearing  portfolio balance of $76,933,922 as
compared  to  a  rate  of  interest income earned of 20.3% based on an average
interest  bearing  portfolio balance of $63,709,724 for the quarter ended June
30,  1996.  Total  revenues  for  the  six  months  ended   June 30, 1997 were
essentially  flat  when compared to the same period in 1996 primarily due to a
one-time credit of $120,000 from the Company's forced place insurance provider
     partially  offset  by  a  decrease  of  $69,000  in  interest income when
compared  to  the same period in 1996.  The rate of interest income earned for
the  six  months  ended   June 30, 1997 was 16.1% based on an average interest
bearing  portfolio  balance  of  $78,924,793 as compared to a rate of interest
income  earned of 20.3% based on an average interest bearing portfolio balance
of  $63,207,194  for  the  six  months  ended   June 30, 1996. The decrease in
effective  yield  reported  by the Company for the three and six months ended 
June  30,  1997  when  compared  to the prior year's comparable period was due
primarily to the Company's use of the excess interest method of accounting and
a change in the  Company's portfolio mix, resulting in somewhat lower contract
interest  rates and lower purchase discounts.  Acquisition  of Contracts with 
lower  interest  rates  and discounts was due to increased competition in the 
sub-prime automobile finance industry  and  the  Company's strategy to acquire
loans with perceived higher credit quality.  The Company's management believes
the yields for the first six months of 1997, should be representative of loans
purchased  for  the  balance  of  the  year  using similar programs and buying
criteria  which  are  subject to change based on the Company's future business
plans.

The  lower  reported  interest  rate  -  when  compared to the contract annual
percentage  rate  of  interest (22.9% at  June 30, 1997 and 25.0% at  June 30,
1996)  -  results  from  the  Company's  use  of the excess interest method of
accounting.  Under this method the Company uses part of its interest income as
well  as contract discounts and a provision for credit losses to establish its
allowance  for  credit  losses  on  its  portfolio  over  their  entire  life.

The  most  significant aspect of the growth of the Company's loan portfolio is
attributable  to  loans generated from the Dealer Network during 1996.  During
1996,  the  Company's  loan  portfolio  increased  34%  from  $62.2 million at
December  31,  1995  to  $82.9  million  at  December 31, 1996.  The number of
contracts  generated from the Dealer Network increased 25% during 1996 and the
dollar  value  of  contracts  acquired  increased  $21.5  million or 51%.  The
increase  in  contracts  mainly was due to the expansion of the Dealer Network
during  1996.

During  the first six months of 1997, the Company's net Automobile Receivables
decreased  from  $81.9  million at December 31, 1996 to $76.3 million at  June
30,  1997.    During the three months period ended  June 30, 1997, the Company
originated  709 loans totaling $7.6 million with an average amount financed of
$10,679 as compared to loan originations of  1,802 totaling $17.9 million with
an  average  amount  financed  of  $9,932 for the three months ended  June 30,
1996.    During  the  six months ended  June 30, 1997, the Company originated 
1,316 loans totaling $14.0 million with an average amount financed of  $10,604
as  compared  with  loan  originations of 2,854 totaling $27.0 million with an
average amount financed of  $9,449 for the six months ended June 30, 1996. The
average discount on all contracts purchased decreased from 9% in the first six
months  of  1996  to  approximately  4.6%  in  the  comparable period of 1997.


                                     19
                                    <PAGE>


The  decline  in  the  number and dollar value of loan originations during the
first  six  months  of 1997 as compared to the first six months of 1996 of 54%
and    48%,  respectively,  as  well  as  the decline in purchase discounts of
approximately 50% and the increase in average amount financed of 12%, resulted
from a change in the Company's  business philosophy in the latter part of 1996
which carried over into the first half of 1997.  This change resulted from the
completion  of the Company's proprietary credit scoring system and as a result
of  closing  its  CarMart  retail  sales  and financing operations and ceasing
its  deep  discount loan acquisition programs.  All of these measures were  in
accordance with the Company's loan acquisition strategy to acquire loans which
the Company believes have increased credit quality.

At    June  30,  1997, only $2.6 million of the Company's Auto Receivable Loan
Portfolio  was  generated from the discontinued CarMart operations as compared
to  $8.4  million  of  its  portfolio  at    June  30,  1996.

COSTS  AND  EXPENSES
The  provision  for  credit  losses  decreased $170,000 from $247,000 in the
quarter  ended June 30, 1996 to $77,000 in the comparable 1997 period. For the
six  months ended  June 30, the provision for credit losses decreased $354,000
from  $548,000  in  1996  to $194,000 in 1997. The provision for credit losses
represents  estimated  current  losses based on the Company's risk analysis of
historical trends and expected future results. The decreases in the provisions
     for  credit  losses  primarily were due to the introduction of the excess
interest  method  to record allowances effective January 1, 1995 (see Note 2),
as  well as changes in certain of the Company's programs. Net charge-offs as a
percentage  of  Average  Net Automobile Receivables decreased from 9.8% in the
first  six  months  of 1996 to7.3% in the comparable 1997 period. Although the
Company  believes  that  its allowance for credit losses is sufficient for the
life of its current portfolio, a provision for credit losses may be charged to
future earnings in an amount sufficient to maintain the allowance. The Company
had  2.2%  of  its  loan  portfolio over 60 days past due at December 31, 1996
compared  with  1.4%  at    June  30,  1997.

The  Company  believes that the decrease in net charge-offs as a percentage of
Average  Net  Automobile  Receivables  is  due  to  the  following  factors:
1.       Portfolio mix; Changes in the composition of the Company's portfolio,
due  specifically  to closing the CarMart retail stores and elimination of the
high  interest  rate,  deep-discount  programs,  may  reduce charge-offs  as a
percentage  of  average  automobile  receivables.
2.        Credit quality; All originations subsequent to August 31, 1996, were
acquired  using the Company's credit scorecard including more stringent credit
criteria.  These  Contracts  may result in  lower net charge-offs  and  higher
risk  adjusted  yields  in  the  future  than  for comparable periods in 1996.
3.       Collections and recoveries;  In  February  1997, the Company upgraded
its  collection  and  recovery  departments. The top three people in charge of
these  departments  have  many  years of  experience in  collecting  sub-prime
automobile  contracts.  It is too soon to  determine whether  changes  in  the
department will result in significant long-term reductions in net charge-offs.

Effective October 1, 1996, the Company adopted a new methodology for reserving
for and analyzing its loan losses. This accounting method is commonly referred
to  as  static  pooling.  The  static  pooling  reserve methodology allows the
Company  to  stratify  its  Automobile  Receivables portfolio, and the related
components  of  its  Allowance  for  Credit  Losses  (i.e.  discounts,  excess
interest, charge offs and recoveries) into separate and identifiable quarterly
pools.  These  quarterly  pools,  along  with the Company's estimate of future
principle  losses  and  recoveries,  are  analyzed  quarterly to determine the
adequacy of the Allowance for Credit Losses. The method previously used by the
Company  to  analyze  the  Allowance  for Credit Losses was based on the total
Automobile  Receivables  portfolio.

As part of its adoption of the static pooling reserve method, where necessary,
the  Company  adjusted  its  quarterly pool allowances to a level necessary to
cover  all  anticipated  future  losses  (i.e.  life of loan) for each related
quarterly  pool  of  loans.

Under  static  pooling, excess interest and discounts are used to increase the
Allowance  for  Credit  Losses and represent the Company's primary reserve for
future losses on its portfolio. To the extent that any quarterly pool's excess
interest  and  discount  reserves  are insufficient to absorb future estimated
losses,  net  of recoveries, adjusted for the impact of current delinquencies,
collection  efforts,  and  other economic indicators including analysis of the
Company's  historical  data,  the  Company  will  provide  for such deficiency
through  a  charge to the Provision for Credit Losses and the establishment of
an  additional  Allowance  for  Credit  Losses.  To the extent that any excess
interest  and  discount  reserves  are  determined  to be sufficient to absorb
future  estimated  losses,  net of recoveries, the difference will be accreted
into interest income on an effective yield method over the estimated remaining
life  of  the  related  quarterly  static  pool.


                                     20
                                    <PAGE>


     Operating  expenses  decreased  $42,000  from  $2,751,000  in  the second
quarter  of  1996  to  $2,709,000 in the comparable 1997 period. This decrease
primarily was due to a decrease in salaries and benefits of $350,000 partially
offset  by  a  $228,000  increase  due  to  lower loan origination fees and an
$81,000  increase  in  depreciation and amortization. For the six months ended
June  30, operating expenses increased $0.6 million, or 12%, from $5.3 million
in  1996  to  $5.9  million  in  1997.  This  increase primarily was due to an
increase  of  $419,000  as  a  result  of  lower  loan origination fees and an
increase  in  depreciation  and  amortization  of  $157,000 and consulting and
professional  fees of $122,000, partially offset by a decrease in salaries and
benefits  of  $225,000  The  major  components  of  the  increase in operating
expenses  are  as  follows:


<TABLE>
<CAPTION>
                                       Three Months Ended  June 30,           Six Months Ended June 30,
<S>                                <C>      <C>      <C>                <C>      <C>      <C>
(dollars in thousands)               1997     1996   Increase (Decr.)     1997     1996   Increase (Decr.)
                                   -------  -------  -----------------  -------  -------  -----------------
Salaries and benefits              $1,201   $1,551   $           (350)  $2,728   $2,953   $           (225)
Depreciation and amortization         402      321                 81      806      649                157 
Consulting and professional fees      518      517                  1    1,114      992                122 
Telephone                             120      131                (11)     275      217                 58 
Travel and entertainment               46       98                (52)     122      173                (51)
Loan origination fees                 (92)    (320)               228     (172)    (591)               419 
Rent/Office Supplies/Postage          259      261                 (2)     528      512                 16 
All other                             255      192                 63      487      344                143 
                                   -------  -------  ----------------   -------  ------   -----------------
                                   $2,709   $2,751   $            (42)  $5,888   $5,249   $            639 
                                   =======  =======  ================   =======  ======   =================
<FN>

</TABLE>



Interest  expense  increased  $0.3  million,  or 26%, from $1.1 million in the
second  quarter of 1996 to $1.3 million in the second quarter of 1997. For the
six  months  ended   June 30, interest expense increased $0.6 million, or 30%,
from  $2.1  million in 1996 to $2.7 million in 1997. These increases primarily
were  due  to  an  increase  in borrowings that provided the necessary working
capital for the Company to increase its loan portfolio from $67.6  million at 
June  30,  1996  to $74.8 million at  June 30, 1997. Since  June 30, 1996, net
increases  (decreases)  in  the  Company's  debt  were  as  follows:
<TABLE>

<CAPTION>


 (dollars  in  thousands)
<S>                                   <C>
Notes payable - LaSalle               $ 5,200 
Promissory  note payable                2,525 
Convertible senior subordinated debt     (833)
Automobile receivables-backed notes     3,609 
                                      --------
     Total                            $10,501 
                                      ========
<FN>

</TABLE>




The  average  annualized  interest rate on the Company's debt was 7.0% for the
second quarter of 1997and 1996 and was 7.1 % for the first six months of  1997
and  1996.

The  annualized  net  interest  margin percentage, representing the difference
between  interest  income  and  interest  expense  divided  by average finance
receivables, decreased from 13.4% in the second quarter of 1996 to 9.0% in the
second  quarter of 1997. For the six months ended  June 30, the annualized net
interest margin percentage decreased from 13.8% in 1996 to 9.1% in 1997. These
decreases were due primarily to the amortization of excess interest receivable
as  described  in  Note  2  of the Notes to Consolidated Financial Statements.

NET  INCOME  (LOSS)
    Net  loss  from  continuing  operations increased $0.5 million from $(0.5)
million  in the second quarter of 1996 to $(1.0) million in the second quarter
of  1997.  For  the  six  months  ended    June  30,  net loss from continuing
operations  increased  $(1.4)  million  from  $(0.9) million in 1996 to $(2.3)
million in 1997.  These increases in loss were primarily due to the  following
changes  on the Consolidated Statements of Operations:


                                     21
                                    <PAGE>


<TABLE>
<CAPTION>



                                                     (INCREASE) TO NET (LOSS) FROM CONT. OPERATIONS
                                                  Three Months Ended June 30   Six Months Ended June 30
                                                 ----------------------------  ------------------------
<S>                                              <C>                           <C>

(in millions of dollars)
Interest  and other income                       $                      (0.2)                                - 
Provision for credit losses                                              0.2                               0.3 
Operating expenses                                                         -                              (0.6)
Interest expense                                                        (0.3)                             (0.6)
Income tax expense                                                      (0.2)                             (0.5)
                                                 ----------------------------  --------------------------------
Net (increase) to net (loss)
  from continuing operations                     $                      (0.5)  $                          (1.4)
                                                 ============================  ================================
<FN>

</TABLE>





LIQUIDITY  AND  CAPITAL  RESOURCES

The  Company's  cash  flows for the six months ended  June 30, 1997 and 1996
are  summarized  as  follows:
<TABLE>

<CAPTION>
                                               CASH  FLOW  DATA
                                    Six  Months  Ended  June  30,
<S>                                            <C>       <C>

(dollars in thousands)                            1997      1996 
                                               --------  --------
Cash flows provided by (used in):
Operating activities                           $   386   $ 1,147 
Investing activities                             2,550    (9,477)
Financing activities                            (3,875)    6,561 
                                               --------  --------
Net (decrease)  in cash and cash equivalents   $  (939)  $(1,769)
                                               ========  ========
<FN>
</TABLE>



The  Company's  business  has been and will continue to be cash intensive. The
Company's  principal need for capital is to fund cash payments made to Dealers
and  to  third-party  originators  in connection with purchases of installment
contracts.  These  purchases have been financed through the Company's capital,
private  placement  borrowings  and  cash  flows  from  operations.  It is the
Company's  intent  to  use its Revolving Note and revolving line of credit, as
described in detail below, to provide the liquidity to finance the purchase of
installment  Contracts.

In  order  to  further insure the Company's ability to finance the purchase of
installment  contracts and thereby continue to grow, the Company is seeking to
obtain  an  additional  warehouse credit facility on terms more favorable than
the Revolving Note described in Note 4 to the Company's Consolidated Financial
Statements.  If the Company is successful in obtaining such a credit facility,
it will provide the Company with additional working capital to the extent that
the  new  cash  advance  terms  are  more  favorable than the Revolving Note. 
Although  the Company believes it will be able to consummate such a new credit
facility,  no  assurance  can  be  given  that  it  will  be  consummated.

In  addition  to  its  efforts  to  obtain a new credit facility, as described
above,  the  Company on November 1, 1996, obtained a $3 million term loan from
Pacific  USA Holdings Corp., which was converted to 1,500,000 shares of  Class
A  Common  Stock as of April 25, 1997, as described in Note 4 to the Company's
Consolidated  Financial  Statements.

The  Agreements  underlying the terms of the Company's Automobile Receivable -
Backed Securitization Program ("Securitization Program") and the corresponding
Revolving  Notes  and  Warehouse  Notes,  described  below,  contain  certain
covenants  which if not complied with, could materially restrict the Company's
liquidity.  Although  the Company endeavors to comply with these covenants, no
assurance  is  given  that  the  Company  will  continue  to be in compliance.
Furthermore,  if  Net  Charge-Offs  increase  in  the  future,  the  Company's
liquidity  and  its  ability  to  increase  its loan portfolio may be impacted
negatively.  Under  the  terms of the Revolving Note, approximately 80% of the
face  amount  of  Contracts,  in the aggregate, is advanced to the Company for
purchasing qualifying Contracts. The balance must be financed through capital.

During  1993,  the  Company completed the Note Offering described in Note 4 of
the  Notes  to  Consolidated  Financial  Statements. In the Note Offering, the
Company  sold  7%  Convertible  Subordinated  Notes in the aggregate principal
amount  of  $2,000,000.  The  purchasers  of  the Notes exercised an option to
purchase  an additional $1,000,000 aggregate principal amount on September 15,


                                     22
                                    <PAGE>


1993. The principal amount of the Notes, plus accrued interest thereon, is due
March  1,  1998.  The  Notes  are convertible into Class A Common Stock of the
Company  at  any  time  prior  to  maturity at a conversion price of $3.42 per
share,  subject  to  adjustment  for  dilution. Certain of these Notes with an
aggregate  principal  amount  of  $1,615,000  were converted in 1994 and 1995,
resulting  in  the  issuance  of  472,219  shares  of  Class  A  Common Stock.

On  November 1, 1994, the Company sold in a private placement unsecured Senior
Subordinated  Notes  (Senior  Notes") in the principal amount of $5,000,000 to
Rothschild  North  America,  Inc. Interest is due and payable the first day of
each  quarter  commencing on January 1, 1995. Principal payments in the amount
of  $416,667  are  due  and  payable the first day of January, April, July and
October  of each year, commencing January 1, 1997. The unpaid principal amount
of  the  Notes,  plus  accrued  and  unpaid interest, are due October 1, 1999.

     In  November 1994 MF Receivables Corp I. ("MF I"), a wholly owned special
purpose  subsidiary  of the Company, sold, in a private placement, $23,861,823
of  7.6%  automobile  receivables-backed  notes  ("Series  1994-A Notes"). The
Series  1994-A  Notes  accrue  interest at a fixed rate of 7.6% per annum. The
Series 1994-A Notes are expected to be fully amortized by March 1998; however,
the debt maturities are based on principal payments received on the underlying
receivables,  which  may  result  in  a  different  final  maturity.

In  May  of  1995,  MF  I issued its Floating Rate Auto Receivable-Backed Note
("Revolving  Note"  or  "Series 1995-A Note"). The Revolving Note has a stated
maturity  of  October 16, 2002. MF I acquires Contracts from the Company which
are  pledged under the terms of the Revolving Note and Indenture for up to $40
million  in  borrowing.  Subsequently,  the  Revolving  Note  is repaid by the
proceeds  from the issuance of secured Term Notes or repaid from collection of
principal  payments  and  interest  on the underlying Contracts. The Revolving
Note  can be used to borrow up to an aggregate of $150 million through May 16,
1998.  The  Term  Notes  have a fixed rate of interest and likewise are repaid
from  collections  on  the  underlying  Contracts.  An Indenture and Servicing
Agreement require that the Company and MF I maintain certain financial ratios,
as  well  as  other  representations,  warranties and covenants. The Indenture
requires  MF  I  to  pledge  all  Contracts  owned  by it for repayment of the
Revolving  Note  or  Term Notes, including Contracts pledged as collateral for
Series  1994-A Term Notes, the Series 1995-B Term Notes, as well as all future
Contracts  acquired  by  MF  I.

The  Series  1995-A  Note  bears  interest  at LIBOR plus 75 basis points. The
initial  funding of this Note was $26,966,489 on May 16, 1995. The Company, as
servicer,  provides  customary  collection  and  servicing  activities for the
Contracts. The Revolving Note has a stated maturity of October 16, 2002 and an
expected  termination  date  of May 16, 1997. The maximum limit for the Series
1995-A  Note  is $40 million. On September 15, 1995, MF Receivables issued its
Series 1995-B Term Notes ("Series 1995-B Notes") in the amount of $35,552,602.
The  Series  1995-B  Notes  accrue  interest at a fixed note rate of 6.45% per
annum.  The  Series  1995-B  Notes  are expected to be fully amortized by June
1999; however, the debt maturities are based on principal payments received on
the underlying receivables which may result in a different final maturity. The
proceeds  from the issuance of the Series 1995-B Notes were used to retire, in
full,  the  1995-A  Note.

     In  June  1997, MF Receivables Corp. II ("MF II"), a wholly owned special
purpose  subsidiary  of the Company, sold, in a private placement, $42,646,534
of  Class  A  automobile  receivables-backed  notes ("Series 1997-1A Notes" or
"Term  Note")  to  an  outside  investor  and $2,569,068 of Class B automobile
receivables-backed  notes  ("Class  B  Notes")  to  Monaco  Funding  Corp.,  a
wholly-owned  special  purpose  subsidiary of the Company.  The Series 1997-1A
Notes  accrue  interest at a fixed rate of 6.71% per annum and are expected to
be fully amortized by December 2002; however, the debt maturities are based on
principal payments received on the underlying receivables, which may result in
a different final maturity.  An Indenture and Servicing Agreement require that
the  Company  and  MF  II  maintain certain financial ratios, as well as other
representations,  warranties  and  covenants.

In  connection  with  the  purchase of the Class B Notes, Monaco Funding Corp.
borrowed  $2,525,000  from  a  financial institution ("Promissory Note").  The
Promissory  Note  accrues  interest  at  a  fixed rate of 16% per annum and is
collateralized by the proceeds from the Class B Notes.   The Class B Notes are
expected  to be fully amortized by December 2002; however, the debt maturities
are  based on principal payments received on the underlying receivables, which
may result in a different final maturity.  Monaco Funding Corp. is required to
maintain  certain  covenants  and  warranties  under  the  Pledge  Agreement.

Under  the Trust and Security Agreement, MF II shall have the option to redeem
all  of  the  Series 1997-1A Notes at any time after the balance of the Series
1997-1A  Notes  is  less  than  or  equal to 20% of the initial balance of the
Series  1997-1A  Notes.  MF II also has the option to redeem the Class B Notes
at  an  time after the balance of the Series 1997-1A Notes has been reduced to
zero  or  has  been  redeemed.    The proceeds from the issuance of the Series
1997-1A Notes and the Promissory Note were used to retire, in full, the 1995-A
Note,  which  can  be  used  to accumulate an additional $114.4 million in $40
million  increments.

The  assets  of  MF I, MF II and Monaco Funding Corp. are not available to pay
general creditors of the Company. In the event there is insufficient cash flow
from  the Contracts (principal and interest) to service the Revolving Note and
Term  Notes  a  nationally  recognized insurance company (MBIA) has guaranteed


                                     23
                                    <PAGE>


repayment.  The  MBIA  insured Series 1994-A Notes, Series 1995-A Note, Series
1995-B  Notes, and Series 1997-1A Notes received a corresponding AAA rating by
Standard  and  Poor's  and  an  Aaa  rating  by  Moody's and were purchased by
institutional  investors. The underlying Contracts accrue interest at rates of
approximately  21%  to 29%. All cash collections in excess of disbursements to
the Series 1994-A, Series 1995-A, Series 1995-B, Series 1997-1A and Promissory
Note    noteholders and other general disbursements are paid to MF I and MF II
on  a  monthly  basis.

As  of      June 30, 1997, the Series 1994-A Notes, Series 1995-A Note, Series
1995-B  Notes  and the Series 1997-1A Notes and underlying receivables backing
those  notes  were  as  follows:

<TABLE>

<CAPTION>



                                    Underlying
                                    Receivable
                     Note Balance     Balance
                     -------------  ------------                     
<S>                  <C>            <C>          <C>

Series 1994-A Notes  $   2,814,025  $ 2,754,640
Series 1995-A Note               -       75,865
Series 1995-B Notes     10,062,892   10,470,865
Series 1997-1 Notes     42,646,534   49,499,775  (also collateralizes the Promissory Note)
                     -------------                                                        
TOTAL                $  55,523,451  $62,801,145
                     =============  ============
<FN>

</TABLE>




On January 9, 1996, the Company entered into a Purchase Agreement for the sale
of  an  aggregate  of $5 million in principal amount of 12% Convertible Senior
Subordinated Notes due 2001 (the "12% Notes"). This agreement was subsequently
amended and passed by the Company's Board of Directors on September, 10, 1996.
Interest  on the 12% Notes is payable monthly at the rate of 12% per annum and
the  12%  Notes  are  convertible,  subject  to certain terms contained in the
Indenture,  into  shares of the Company's Class A Common Stock, par value $.01
per  share,  at  a conversion price of $4.000 per share, subject to adjustment
under  certain  circumstances.    The  12%  Notes  were  issued pursuant to an
Indenture  dated  January  9,  1996,  between  the  Company  and  Norwest Bank
Minnesota, N.A., as trustee.  The Company agreed to register, for public sale,
the  shares  of  restricted  Common  Stock issuable upon conversion of the 12%
Notes.  The 12% Notes were sold pursuant to an exemption from the registration
requirements  under  the  Securities  Act  of  1933,  as  amended.

Provisions  have  been made for the issuance of up to an additional $5 million
in  principal amount of the 12% Notes on or before September 10, 1998, with an
initial  conversion  price  of  $3.00  per  share.

In January 1996, the Company entered into a revolving line of credit agreement
with  LaSalle  National  Bank providing a line of credit of up to $15 million,
not  to  exceed a borrowing base consisting of eligible accounts receivable to
be  acquired.  The scheduled maturity date of the line of credit is January 1,
1998.  At  the  option  of the Company, the interest rate charged on the loans
shall be either .5% in excess of the prime rate charged by the lender or 2.75%
over  the  applicable LIBOR rate. The Company is obligated to pay the lender a
fee  equal to .25% per annum of the average daily unused portion of the credit
commitment.  The  obligation  of  the  lender  to  make advances is subject to
standard  conditions.  The  collateral  securing payment of the line of credit
consists  of  all  Contracts  pledged and all other assets of the Company. The
Company has agreed to maintain certain restrictive loan covenants. As of  June
30,  1997,  the  Company  had borrowed $5,200,000 against this line of credit.

On  October  9, 1996, the Company entered into a Securities Purchase Agreement
with  Pacific  USA  Holdings  Corp. ("Pacific") whereby, amongst other things,
Pacific  agreed  to  acquire  certain  shares  of the Company's Class A Common
Stock.    On  November 1, 1996, the Company entered into a Loan Agreement with
Pacific  whereby  Pacific  loaned the Company $3 million ("Pacific Loan").  On
February  7,  1997,  the  Securities  Purchase Agreement was terminated by the
parties;  however,  the  Pacific  Loan  and its corresponding Installment Note
remained  in  effect.

On April 25, 1997, the Company executed a Conversion and Rights Agreement (the
"Conversion Agreement") with Pacific.   The Conversion Agreement converted the
entire $3,000,000 outstanding principal amount of the installment note made by
Pacific  to  the  Company  into 1.5 million restricted shares of the Company's
Class A Common Stock.  The Conversion Agreement also released the Company from
all  liability  under  the Loan Agreement executed on October 29, 1996 between
the  Company  and  Pacific  pursuant  to  which  the $3 million loan was made.

In  March  1996,  the  Company  announced  that  its  Board  of  Directors had
authorized  the  purchase  of  up  to  500,000 shares of Class A Common Stock,
representing  approximately  10%  of  its  Class  A  Common Stock outstanding.
Subject  to applicable securities laws, repurchases may be made at such times,
and  in  such  amounts,  as the Company's management deems appropriate. As of 
June  30,  1997,  the  Company had repurchased 26,900 shares of Class A Common
Stock.



                                     24
                                    <PAGE>


The  Company  has  never  paid cash dividends on its Common Stock and does not
anticipate  a  change in this policy in the foreseeable future. Certain of the
Company's  loan agreements contain covenants that restrict the payment of cash
dividends.

The  Company's  cash  needs  will,  in  part,  continue to be funded through a
combination  of  earnings  and  cash  flow  from  operations  and its existing
warehouse  credit  facility  and  line  of  credit.  In  addition, the Company
continues to pursue additional sources of funds including, but not limited to,
various  forms  of  debt and/or equity. The ability of the Company to maintain
past  growth  levels  will,  in  large  part, be dependent upon obtaining such
additional  sources of funding, of which no assurance can be given. Failure to
obtain  additional  funding  sources  will  materially  restrict the Company's
future  business  activities  and could, in the future, require the Company to
sell  certain    of  the  Loans  in  its  Portfolio  to  meet  its  liquidity
requirements.

OTHER

ACCOUNTING  PRONOUNCEMENTS

In  1995,  the Financial Accounting Standards Board ("FASB")issued Statement
No. 123, Accounting for Stock Based Compensation, (SFAS 123) which encourages,
     but  does  not  require,  companies to recognize compensation expense for
grants of stock, stock options and other equity instruments to employees. SFAS
123  is  required  for  such  grants,  described  above,  to acquire goods and
services from non-employees. Additionally, although expense recognition is not
mandatory,  SFAS  123 requires companies that choose not to adopt the new fair
value accounting rules to disclose pro forma net income and earnings per share
information  using  the  new  method.  The Company has adopted SFAS 123 in the
fourth  quarter of fiscal 1995 and disclosed pro forma net income and earnings
per share information related to the 272,500 employee stock options granted in
1996  in  Note  6  of  Form  10-KSB  of  the  Notes  to Consolidated Financial
Statements.

In  June  1996,  the Financial Accounting Standards Board issued SFAS No. 125,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of  Liabilities  (subsequently  amended  by  SFAS  No.  127).  SFAS No. 125 is
effective  for transfers and servicing of financial assets and extinguishments
of  liabilities  occurring  after  December  31,  1996  and  is  to be applied
prospectively.  This Statement provides accounting and reporting standards for
transfers and servicing of financial assets and extinguishments of liabilities
based  on  consistent  application  of  a  financial-components  approach that
focuses  on  control.  It distinguishes transfers of financial assets that are
sales  from  transfers  that are secured borrowings. Management of the Company
does  not expect that adoption of SFAS No. 125 will have  a material impact on
the  Company's  financial  position,  results  of  operations,  or  liquidity.

INFLATION

Inflation  was  not  a  material factor in either the sales or the operating
expenses  of  the  Company  from  inception  to    June  30,  1997.

FUTURE  EXPANSION  AND  STRATEGY

     The  Company's  strategy  is  to increase the size of its loan portfolio 
while  maintaining the integrity of the credit quality of auto loans acquired.

The  Company  plans  to  implement  its  growth strategy by: (1) Expanding its
Dealer  Network;  (2) Increasing the number and amount of loans purchased from
third-party  originators;    (3)  Purchasing  portfolios  of  seasoned  loans
originated  by  others;    (4)  Continuing  its efforts to increase the credit
quality  of  its portfolios and reduce credit losses and charge-offs; and  (5)
Decrease  the  percentage of Operating Expenses to Total Portfolio Outstanding
by  increasing  the  Portfolio  while  decreasing  Operating  Expenses.

During  1996  the Company acquired Contracts from approximately 425 Dealers in
21  states,  the  majority  of  which  were  purchased  in  5 states ("Primary
States").  In order to increase efficiency and reduce operating expenses , the
Company  in 1997 has temporarily reduced its marketing representatives from 16
to 6 in the Primary States. In order to expand it's Dealer Network in the last
half  of  1997 the Company intends to selectively hire and train new marketing
representatives  and  to  emphasize  quality  Dealer  service.

In the latter part of 1996 the Company initiated a program of purchasing loans
from a third-party originator for a fee.  These loans were underwritten by the
third-party  originator  to  conform to standards established by the Company. 
All  loans  purchased  by the Company are either re-underwritten or audited by
Company personnel prior to funding.  During the first half of 1997 the Company
has  entered  into  agreements with two similar originators. These third-party
agreements,  if  successful,  may  provide  additional loan production for the
Company  without certain of the costs associated with purchasing loans through
its  dealer  network.


                                     25
                                    <PAGE>



The  Company  also  plans to pursue the purchase of loan portfolios previously
originated by sub-prime automobile contract originators.  The Company does not
know,  at this time, if such portfolios can be acquired at prices that provide
a  risk adjusted yield to the Company that is sufficient to meet the Company's
criteria,  nor  does  the  Company know if Capital or credit facilities can be
obtained  to  fund  such  purchases.

Other  strategies  for  the  future  include forming a strategic alliance with
another  company,  either  currently  engaged in or interested in entering the
sub-prime  automobile finance industry.  An alliance, if formed, may result in
additional  Capital  and  warehouse  lines of credit as well as increased loan
volume  and  cost  efficiencies  obtained  by  combining  operations.

In addition to the above, the Company intends to pursue contractual servicing 
arrangements, whereby, the Company will earn fee income by providing servicing
of loan portfolios owned by third-parties.  Although no assurance can be given
that  such  contractual arrangements will be consummated, the Company believes
such  opportunities  exist  and  intends  to  pursue  them  accordingly.

Implementation  of  the  foregoing strategy will be dependent upon a number of
factors  including,  but  not  limited  to:    i)   competition; ii) marketing
efficiency;  iii)  ability  of  the  Company  to  acquire  Contracts at prices
commensurate with estimated risk; and, iv)  maintaining and increasing capital
and  warehouse  lines  of  credit,  of  which  no  assurance  is  given.


                                     26
                                    <PAGE>


                    MONACO FINANCE, INC. AND SUBSIDIARIES

                                 FORM 10-QSB

                         QUARTER ENDED  JUNE 30, 1997

                        PART II - OTHER INFORMATION
                                      
ITEM  1.  LEGAL  PROCEEDINGS

     None.

ITEM  2.  CHANGES  IN  SECURITIES

(b.)  Certain  of  the  Company's loan agreements, including loan agreements
entered into in the first quarter of 1996, contain covenants that restrict the
     payment  of  cash  dividends.

ITEM  3.  DEFAULTS  UPON  SENIOR  SECURITIES

None

ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS

(a)     The annual meeting of shareholders of Monaco Finance, Inc. was held
on  July  22,  1997.

(b)     Morris Ginsburg, Irwin L. Sandler, David M. Ickovic, Brian O'Meara and
Craig  L.  Caukin  were elected as Directors of the Company to serve until the
next  annual meeting of the shareholders or until their successors are elected
or  qualified.  The  aforementioned  was  passed  with  the  following  votes:
     MORRIS  GINSBURG
     9,005,649  FOR;-0-  WITHHELD;  278,503  AGAINST;  and  -0-  ABSTAIN.
     IRWIN  L.  SANDLER
     9,022,854  FOR;-0-  WITHHELD;  261,298  AGAINST;  and  -0-  ABSTAIN.
     DAVID  M.  ICKOVIC
     9,024,854  FOR;-0-  WITHHELD;  259,298  AGAINST;  and  -0-  ABSTAIN.
     BRIAN  O'MEARA
     9,023,854  FOR;-0-  WITHHELD;  260,298  AGAINST;  and  -0-  ABSTAIN.
     CRAIG  L.  CAUKIN
     9,024,654  FOR;-0-  WITHHELD;  259,498  AGAINST;  and  -0-  ABSTAIN.

(c)          Also,  at  the  annual  meeting, shareholders voted to ratify the
appointment  of  Ehrhardt,  Keefe,  Steiner  &  Hottman, P.C. as the Company's
independent certified public accountants for the current fiscal year and until
such  time  as  its  successor is approved by the Company's Board of Directors
(9,067,927  For,  -0-  Withheld,  115,052  Against,  and  101,173  Abstained).

ITEM  5.  OTHER  INFORMATION

None.

ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K

(a)  Exhibits:
     11  -        Computation of Net Earnings per Common and Common Equivalent
                  Share.  Page  29.
     27  -        Financial  Data  Schedule.  Page  30.
  10.53  -        Trust  and  Security  Agreement  related to the placement of
                  $42,646,534  and  $2,569,068  aggregate  principal  amount  
                  of  automobile receivables-backed  Class  A  Certificates  
                  and  Class  B  Certificates, respectively.  Page  31.
  10.54-          Form of Class A Certificate issued by MF Receivables Corp.II
                  related  to  the  private  placement  of  $42,646,534  of  
                  6.71%  automobile receivables-backed  notes.  Page  85.


                                     27
                                    <PAGE>


  10.55  -        Form of Class B Certificate issued by MF Receivables Corp.II
                  related  to  the  placement  of  $2,569,068  of  automobile 
                  receivables-backed notes.  Page  91.
  10.56  -        Loan Agreement dated June 26, 1997, between Monaco Funding 
                  Corp. and Heartland  Bank  relating  to  the  $2,525,000  
                  Promissory  Note.  Page  96.

(b)  Reports  on  Form  8  -  K:
     A  Form  8-K  dated April 25, 1997 was filed announcing the conversion of
the  Company's  $3,000,000  Installment Note Payable with Pacific USA Holdings
Corp.  into  1.5  million  restricted  shares  of the Company's Class A Common
Stock.


                                     28
                                    <PAGE>


                                  EXHIBIT 11
<TABLE>

<CAPTION>


                                      MONACO FINANCE, INC. AND SUBSIDIARIES
                                     COMPUTATION OF EARNINGS (LOSS) PER SHARE
                            FOR THE THREE AND SIX MONTHS ENDED  JUNE 30, 1997 AND 1996

                                                            THREE MONTHS ENDED JUNE 30, SIX MONTHS ENDED JUNE 30,
                                                                 1997         1996          1997          1996
                                                             ------------  -----------  ------------  ------------
<S>                                                          <C>           <C>          <C>           <C>

EARNINGS (LOSS) PER SHARE - PRIMARY AND FULLY DILUTED
NET EARNINGS (LOSS)
- -----------------------------------------------------------                                                       
 (Loss) from continuing operations                           $(1,047,893)  $ (520,981)  $(2,358,187)  $  (914,776)
 (Loss) on disposal of discontinued business                           -     (207,551)            -      (301,451)
                                                             ------------  -----------  ------------  ------------
Net (loss)                                                   $(1,047,893)  $ (728,532)  $(2,358,187)  $(1,216,227)
                                                             ============  ===========  ============  ============
AVERAGE SHARES OUTSTANDING
- -----------------------------------------------------------                                                       
 Weighted average shares outstanding                           7,724,594    6,957,329     7,348,344     6,964,054 
 Shares issuable from assumed exercise of stock options (a)           (b)          (b)           (b)           (b)
 Shares issuable from assumed exercise of underwriters'
 units (a)                                                            (b)          (b)           (b)           (b)
 Shares issuable from assumed exercise of stock
 warrants (a)                                                         (b)          (b)           (b)           (b)
                                                            ------------  -----------  ------------  ------------
 Common stock and common stock equivalents - primary           7,724,594    6,957,329     7,348,344     6,964,054 
 Shares issuable from assumed conversion of 7% subordinated
 debt (c)                                                             (b)          (b)           (b)           (b)
                                                             ------------  -----------  ------------  ------------
 Common stock and common stock equivalents - fully
  diluted                                                      7,724,594    6,957,329     7,348,344     6,964,054 
                                                             ============  ===========  ============  ============
EARNINGS (LOSS)PER SHARE - PRIMARY AND FULLY DILUTED
- -----------------------------------------------------------                                                       
 (Loss) from continuing operations                           $     (0.14)  $    (0.07)  $     (0.32)  $     (0.13)
 (Loss) on disposal of discontinued business                           -        (0.03)            -         (0.04)
                                                             ------------  -----------  ------------  ------------
 Net (loss) per share                                        $     (0.14)  $    (0.10)  $     (0.32)  $     (0.17)
                                                             ============  ===========  ============  ============


<FN>

     Notes:
     (a)          Common  Stock  equivalents  are  calculated  using  the  treasury  stock  method.
     (b)          The computation of average number of common stock and common stock equivalent shares outstanding
                  excludes  anti-dilutive  common  equivalent  shares.
     (c)          Subordinated  debentures  were  not included in the calculation of primary earnings per share in
                  accordance  with  paragraph  33  of    APB  Opinion  No.  15.
</TABLE>


                                     29
                                    <PAGE>


                                  EXHIBIT 27
<TABLE>

<CAPTION>


                          MONACO FINANCE, INC. AND SUBSIDIARIES
                                 FINANCIAL DATA SCHEDULE
                    FOR THE THREE AND SIX MONTHS ENDED  JUNE 30, 1997
[LEGEND]     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE CONSOLIDATED
BALANCE  SHEETS  AND  THE  CONSOLIDATED  STATEMENTS OF OPERATIONS AND IS QUALIFIED IN ITS
ENTIRETY  BY  REFERENCE  TO  SUCH  FINANCIAL  STATEMENTS.[/LEGEND]

Item                                                           3 -mos       Year-to-date
- ----------------------------------------------------------  ------------   --------------
<S>                                                         <C>            <C>

Fiscal year end                                                31-Dec-97       31-Dec-97 
Period end                                                     30-Jun-97       30-Jun-97 
Period type                                                      3 month         6 month 
Cash and cash items                                         $  5,924,878   $   5,924,878 
Marketable securities                                       $          0   $           0 
Notes and accounts receivable trade                         $ 82,528,764   $  82,528,764 
Allowance for doubtful accounts                              ($6,230,478)    ($6,230,478)
Inventory                                                   $          0   $           0 
Total current assets                                        $          0   $           0 
Property, plant and equipment                               $  3,995,881   $   3,995,881 
Accumulated depreciation                                    $  1,758,355   $   1,758,355 
Total assets                                                $ 90,903,690   $  90,903,690 
Total current liabilities                                   $          0   $           0 
Bonds, mortgages and similar debt                           $ 73,800,117   $  73,800,117 
Preferred stock-mandatory redemption                        $          0   $           0 
Preferred stock no-mandatory redemption                     $          0   $           0 
Common stock                                                $     84,771   $      84,771 
Other stockholders' equity                                  $ 15,433,421   $  15,433,421 
Total liabilities and stockholders' equity                  $ 90,903,690   $  90,903,690 
Net sales of tangible products                              $          0   $           0 
Total revenues                                              $  3,091,436   $   6,478,556 
Cost of tangible goods sold                                 $          0   $           0 
Total costs and expenses applicable to sales and revenues   $  2,708,709   $   5,887,984 
Other costs and expenses                                    $          0   $           0 
Provision for doubtful accounts and notes                   $     77,270   $     194,249 
Interest and amortization of debt discount                  $  1,353,350   $   2,754,510 
Income before taxes and other items                          ($1,047,893)    ($2,358,187)
Income tax expense                                          $          0   $           0 
Income/(loss) continuing operations                          ($1,047,893)    ($2,358,187)
Discontinued operations                                     $          0   $           0 
Extraordinary items                                         $          0   $           0 
Cumulative effect-changes in accounting principals          $          0   $           0 
Net income (loss)                                            ($1,047,893)    ($2,358,187)
Earnings per share-primary                                        ($0.14)         ($0.32)
Earnings per share-fully diluted                                  ($0.14)         ($0.32)

<FN>

</TABLE>



                                     30
                                    <PAGE>



                                   EXHIBIT
                                    10.53
- ------------------------------------------------------------------------------

                         TRUST AND SECURITY AGREEMENT


                                    among


                           MF RECEIVABLES CORP. II
                              (the "Transferor")

                             MONACO FINANCE, INC.
                               (the "Servicer")

                           NORWEST BANK MINNESOTA,
                             NATIONAL ASSOCIATION
                               (the "Trustee")

                                     and

                           NORWEST BANK MINNESOTA,
                             NATIONAL ASSOCIATION
                           (the "Back-up Servicer")
- ------------------------------------------------------------------------------

     Dated  as  of  June  1,  1997

                                     31
                                    <PAGE>

TABLE  OF  CONTENTS          PAGE

ARTICLE          I  DEFINITIONS                                             35
SECTION          1.1  Definitions                                           35
ARTICLE          II  THE  CERTIFICATES                                      46
SECTION          2.1  Form  Generally                                       46
SECTION          2.2  Classes  of  Certificates;  Denomination              46
SECTION      2.3 Formation, Execution, Authentication, Delivery and Dating  46
SECTION          2.4  Temporary  Certificates                               47
SECTION         2.5 Registration, Registration of Transfer and Exchange     47
SECTION          2.6  Limitation  on  Transfer  and  Exchange               47
SECTION          2.7  Mutilated,  Destroyed, Lost or Stolen Certificate     48
SECTION          2.8 Payment of Principal and Interest; Principal and Interest
                 Rights  Preserved                                          48
SECTION          2.9  Persons  Deemed  Owner                                49
SECTION          2.10  Cancellation                                         49
SECTION          2.11  Tax  Treatment                                       49
ARTICLE          III  [intentionally  deleted]                              50
ARTICLE         IV ISSUANCE OF CERTIFICATES; SUBSTITUTION OF COLLATERAL     51
SECTION          4.1  Conditions  of  Issuance  of  Certificates            51
SECTION          4.2  Security  for  Certificates                           51
SECTION          4.3  Substitutions  and  Removals  of  Loan  Contracts     52
SECTION          4.4  Releases                                              52
SECTION          4.5  Trust  Estate                                         53
SECTION          4.6  Nature  of  Transfer                                  53
ARTICLE          V  SATISFACTION  AND  DISCHARGE                            54
SECTION     5.1 Satisfaction and Discharge of Trust and Security Agreement    
                                                                            54
SECTION          5.2    Application  of  Trust  Money                       54
ARTICLE            VI  DEFAULTS  AND  REMEDIES                              55
SECTION          6.1  Events  of  Default                                   55
SECTION          6.2 Acceleration of Maturity; Rescission and Annulment     55
SECTION          6.3  Collection  of Indebtedness and Suits for Enforcement by
                  Trustee                                                   56
SECTION          6.4  Remedies                                              56
SECTION          6.5  Optional  Preservation  of  Trust  Estate             56
SECTION          6.6  Trustee  May    File  Proofs  of  Claim               57
SECTION     6.7 Trustee May Enforce Claims Without Possession of Certificates 
                                                                            57
SECTION            6.8  Application  of  Money  Collected                   57
SECTION          6.9    Limitation  on  Suits                               58
SECTION          6.10  Unconditional  Right  of  Certificateholders to Receive
                  Principal  and  Interest                                  58
SECTION          6.11  Restoration  of  Rights  and  Remedies               59
SECTION          6.12  Rights  and  Remedies  Cumulative                    59
SECTION          6.13  Delay  or  Omission;  Not  Waiver                    59
SECTION          6.14  Control  by    Certificateholders                    59
SECTION     6.15 Waiver of Certain Events by Less than All Certificateholders 
                                                                            59
SECTION          6.16  Undertaking  for  Costs                              59
SECTION          6.17  Waiver  of  Stay  or  Extension  Laws                60
SECTION          6.18  Sale  of  Trust  Estate                              60
SECTION          6.19  Action  on  Certificates                             60
ARTICLE          VII  THE  TRUSTEE                                          61
SECTION          7.1  Certain  Duties  and  Responsibilities                61
SECTION          7.2  Notice  of  Default  and  Trigger  Events             62
SECTION          7.3  Certain  Rights  of  Trustee          62
SECTION       7.4 Not Responsible for Recitals or Issuance of Certificates    
                                                                            62
SECTION          7.5  May  Hold  Certificates                               63
SECTION          7.6  Money  Held  in  Trust                                63
SECTION          7.7  Compensation  and  Reimbursement                      63
SECTION          7.8  Corporate  Trustee  Required;  Eligibility            63
SECTION          7.9  Resignation and Removal; Appointment of Successor     64
SECTION          7.10  Acceptance  of  Appointment  by  Successor           64
SECTION       7.11 Merger, Conversion, Consolidation or Succession to Business
                  of  Trustee                                               64
SECTION          7.12  Co-Trustees  and  Separate  Trustees                 64
SECTION          7.13  Rights  with  Respect  to  the  Servicer             65
SECTION          7.14  Appointment  of  Authenticating  Agent               65
SECTION          7.15  Trustee  to  Hold  Loan  Contracts                   66
SECTION         7.16 Money for Certificate Payments to Be Held in Trust     67


                                     32
                                    <PAGE>


SECTION          7.17  Representation  and  Warranties  of  the Trustee     67
ARTICLE          VIII  THE  CERTIFICATE  OF  INSURANCE  POLICY              69
SECTION          8.1  Payments  under  the Certificate Insurance Policy     69
ARTICLE          IX  AMENDMENTS  TO  TRUST  AND  SECURITY  AGREEMENT        70
SECTION          9.1  Amendments  without Consent of Certificateholders     70
SECTION          9.2  Amendments  with  Consent  of  Certificateholders     70
SECTION          9.3  Execution  of  Amendments                             71
SECTION          9.4  Effect  of  Amendments                                71
SECTION          9.5  Reference  in  Certificates  to  Amendments           71
ARTICLE          X  REDEMPTION  OF  CERTIFICATES                            72
SECTION          10.1  Redemption at the Option of the Transferor; Election to
                  Redeem                                                    72
SECTION          10.2  Notice  to  Trustee; Deposit of Redemption Price     72
SECTION          10.3  Notice  of  Redemption  by  the  Trustee             72
SECTION          10.4    Certificates  Payable  on  Redemption  Date        72
SECTION          10.5  Release  of  Loan  Contracts                         72
ARTICLE         XI TRANSFEROR REPRESENTATIONS, WARRANTIES AND COVENANTS     74
SECTION     11.1 Representations, Warranties and Covenants to the Transferor  
                                                                            74
SECTION          11.2  Covenants                                            75
SECTION          11.3    Limitations  on Liability  of Directors, Officers, or
                  Employees  of  the  Transferor                            77
ARTICLE          XII  ACCOUNTS  AND  ACCOUNTING                             78
SECTION          12.1  Collection  of  Money                                78
SECTION          12.2  Collection  Account;  Payments                       78
SECTION          12.3  Reports  by  the  Trustee                            80
ARTICLE          XIII  PROVISIONS  OF  GENERAL  APPLICATION                 81
SECTION          13.1  Acts  of    Certificateholders                       81
SECTION      13.2 Notices, etc., to Trustee, MBIA, Transferor and Servicer    
                                                                            81
SECTION          13.3    Notices  to  Certificateholders;  Waiver           81
SECTION          13.4    Effect    of  Headings  and  Table of Contents     81
SECTION          13.5  Successors  and  Assigns                             82
SECTION          13.6  Separability                                         82
SECTION          13.7  Benefits  of  Trust  and  Security  Agreement        82
SECTION          13.8  Legal  Holidays                                      82
SECTION          13.9  Governing  Law                                       82
SECTION          13.10  Counterparts                                        82
SECTION          13.11  Corporate    Obligation                             82
SECTION          13.12  Compliance  Certificates  and  Opinions             82
SECTION          13.13  MBIA  Default  or  Termination                      83
SECTION          13.14  Notifications                                       83


                                     33
                                    <PAGE>


This  Trust  and  Security Agreement, dated as of June 1, 1997, is made by and
among  MF  Receivables  Corp.  II  (the "Transferor"), Monaco Finance, Inc., a
Colorado  corporation  (the  "Servicer"), and Norwest Bank Minnesota, National
Association,  a  national banking association, as Trustee and Back-up Servicer
(the  "Trustee"  and  "Back-up  Servicer").

     PRELIMINARY  STATEMENT

     The  Transferor  has  duly  authorized the execution and delivery of this
Trust  and  Security Agreement to provide for the issuance of the Certificates
issuable  as  provided in this Trust and Security Agreement. All covenants and
agreements  made  by the Transferor, the Servicer, the Trustee and the Back-up
Servicer  herein  are  for  the  benefit  and  security  of the Holders of the
Certificates  and  MBIA.    The  Transferor, the Servicer, the Trustee and the
Back-up  Servicer are entering into this Trust and Security Agreement, and the
Trustee  is  accepting  the  trusts  created  hereby,  for  good  and valuable
consideration,  the  receipt and sufficiency of which are hereby acknowledged.

     All  things  necessary  to make this Trust and Security Agreement a valid
agreement  of  the  Transferor,  the  Servicer,  the  Trustee  and the Back-up
Servicer  in  accordance  with  its  terms  have  been  done.

                              CONVEYANCE CLAUSE

     The  Transferor  does  hereby  absolutely transfer, assign, set over, and
otherwise  convey  to  the  Trustee  for  the  ratable  benefit  of  the
Certificateholders and MBIA all of the Transferor's rights, title and interest
now  or  hereafter  acquired  in and to the following and any and all benefits
accruing  to  the  Transferor  from:    (a)  the Loan Contracts, including all
Substitute  Loan  Contracts and all rights with respect thereto, including all
guaranties  and  other  agreements  or arrangements of whatever character from
time to time supporting or securing payment of any such Loan Contract, and all
rights with respect to any agreement or arrangements with the vendors, dealers
or  manufacturers  of  the  Vehicles to the extent specifically related to any
such  Loan  Contract;  (b)  all  payments  received  with  respect to the Loan
Contracts after the Cut-Off Date or the applicable Acquisition Date, including
without  limitation,  all  periodic payments due from the Obligors thereunder,
all  amounts paid by guarantors under the Loan Contracts, all amounts received
on  Defaulted  Loan  Contracts  and  with  respect to liquidation, all amounts
received  pursuant to any physical damage, collision or Force Placed Insurance
issued with respect to any of the related Vehicles, all rebates (including but
not  limited  to,  warranty  rebates,  dealer  rebates, sales tax rebates and 
insurance  premium rebates), and all late payment charges paid by Obligors and
any  other  incidental charges or fees received from an Obligor, including but
not  limited  to,  late fees, collection fees and bounced check charges; (c) a
security  interest   in the Vehicles securing the Loan Contracts; (d) the Loan
Acquisition Agreement, the Purchase Agreement and the Servicing Agreement; (e)
the  Trust  Accounts and all amounts from time to time on deposit in the Trust
Accounts;  (f)  the  original  Loan  Contracts,  the Certificates of Title and
Applications  for  Certificates of Title related to the Loan Contracts and the
Loan  Contract Files; and (g) proceeds of the foregoing (including, but not by
way  of  limitation,  all cash proceeds, accounts, accounts receivable, notes,
drafts,  acceptances,  chattel  paper,  investment  property,  checks, deposit
accounts,  insurance  proceeds,  condemnation awards, rights to payment of any
and  every  kind,  and other forms of obligations and receivables which at any
time  constitute  all  or  part  or are included in the proceeds of any of the
foregoing),  in  each case whether now owned or hereafter acquired (all of the
foregoing being hereinafter referred to as the "Trust Estate").  The foregoing
conveyance  does not constitute and is not intended to result in a creation or
an  assumption by the Trustee, any Certificateholder or MBIA of any obligation
of the Transferor, the Company, the Servicer or any other Person in connection
with  the  Trust Estate or under any agreement or instrument relating thereto.
The  trust  created  by  the  foregoing  assignment  shall be known as the "MF
Receivables  Auto  Loan  Trust  1997-1."

     The  Trustee  acknowledges  its  acceptance  on  behalf  of  the
Certificateholders  and  MBIA of all right, title and interest previously held
by  the  Transferor  in  and  to  the Trust Estate, and declares that it shall
maintain  such  right,  title  and  interest in accordance with the provisions
hereof  and  agrees  to  perform the duties herein required to the best of its
ability  to  the end that the interests of the Certificateholders and MBIA may
be  adequately  and  effectively  protected.

     In  consideration of the mutual agreements herein contained, and of other
good  and  valuable consideration the receipt and adequacy of which are hereby
acknowledged,  the  parties  hereto  agree  as  follows:


                                     34
                                    <PAGE>


                                  ARTICLE I
                                 DEFINITIONS

     SECTION 1.1.     DEFINITIONS.   Except as otherwise expressly provided or
unless the context otherwise requires, the following terms have the respective
meanings  set  forth  below  for  all  purposes  of  this  Trust  and Security
Agreement,  and  the  definitions of such terms are equally applicable both to
the  singular  and  plural  forms  of  such  terms.

     "Acquisition  Date":    Any date upon which Substitute Loan Contracts are
acquired  by  the  Transferor  and  conveyed  to  the  Trust  Estate.

     "Accrual  Period":    With  respect  to  each  Payment  Date,  the period
commencing  on  and  including  the  preceding  Payment Date and ending on and
including  the day prior to the applicable Payment Date; except, however, with
respect  to  the  Initial Payment Date, the period commencing on and including
the  Closing  Date  and  ending  on and including the day prior to the Initial
Payment  Date.

     "Act":    With respect to any Certificateholder, the meaning specified in
Section  13.01.

     "Additional  Principal Amount":  The meaning given in Section 12.02(d)(x)
hereof.

     "Additional  Servicer  Fee":    The amount, if any, of the fee payable in
accordance  with  Section  6.02  of  the  Servicing  Agreement  to a successor
Servicer appointed pursuant to Section 6.02 of the Servicing Agreement that is
in  excess  of  the  Servicer  Fee.

     "Affiliate":    With  respect to any Person, any other person directly or
indirectly  controlling,  controlled  by  or  under  direct or indirect common
control  with  such  specified  Person.   For the purposes of this definition,
"control,"  when used with respect to any specified 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.

     "Aggregate  Loan  Balance":    The  sum  of  all  Loan  Balances.

     "Amended  Loan  Schedule":    The  meaning  given in the Loan Acquisition
Agreement.

     "Amendment to Loan Acquisition Agreement for Substitute Loan Contracts": 
The  meaning  given  in  the  Loan  Acquisition  Agreement.

     "Application  for Certificate of Title":  With regard to each Vehicle for
which  a  Certificate  of  Title has not been issued naming the Company or the
Trustee  as  secured  party, evidence that an application for a Certificate of
Title  naming  the  Company or the Trustee as secured party has been submitted
with  the  appropriate  authority.

     "Authenticating  Agent":  Any entity appointed by the Trustee pursuant to
Section  7.14  hereof.

     "Back-up  Servicer":    Initially,  Norwest  Bank  Minnesota,  National
Association  until  a  successor Person shall have become the Back-up Servicer
pursuant to the applicable provisions of this Trust and Security Agreement and
the  Servicing  Agreement,  and  thereafter "Back-up Servicer" shall mean such
successor  Person.

     "Back-up  Servicer  Fee":  With respect to each Payment Date, one-twelfth
of  the  product  of  (i)  the  Back-up Servicer Fee Rate and (ii) the Class A
Certificate  Balance  as of the close of business on the immediately preceding
Payment  Date  (after  giving  effect to any payments of the Class A Principal
Distribution  Amount  occurring on such date), except that with respect to the
Initial  Payment  Date,  an  amount  equal  to  $1,066.

     "Back-up  Servicer  Fee  Rate":    0.05%  per  annum.

     "Benefit  Plan  Investor":    The meaning set forth in 29 Code of Federal
Regulations  '2510.3-101.

     "Business  Day":  Any day other than (i) a Saturday, (ii) a Sunday, (iii)
a  day  on which banking institutions in New York City or in the city in which
the  principal  place  of  business  of  the  Transferor, the Servicer, or the
corporate  trust  office  of the Trustee is located or the Federal Reserve are
authorized or obligated by law or executive order to close, or (iv) solely for
purposes  of  draws  on  the  Certificate Insurance Policy pursuant to Article
Eight  hereof,  a  day  on  which  MBIA  is  closed.

     "Calculation  Date":   The last day of a Monthly Period, except that with
respect  to  any  calculation of the Loan Balance of a Loan Contract as of the
Closing  Date,  the  Calculation  Date shall mean the close of business on the
Cut-Off  Date.

     "Certificate(s)":    Any  one  of  the  Class  A  Certificates or Class B
Certificates.

     "Certificate  Balance":  The Class A Certificate Balance and/or the Class
B  Certificate  Balance, as applicable in accordance with the context in which
such  term  is  used.


                                     35
                                    <PAGE>


     "Certificate  Insurance  Policy":    The  certificate  guaranty insurance
policy    dated  as  of  the  Closing Date issued by MBIA insuring the Class A
Certificates,  the  form  of  which  is  attached  hereto  as  Exhibit  C.

     "Certificate  Interest Rate":  The Class A Interest Rate and/or the Class
B  Interest  Rate,  as  applicable.

     "Certificateholder or Holder":  The person in whose name a Certificate is
registered  in  the  Certificate  Register.

     "Certificate  of Title":  With regard to each Vehicle, the original title
relating  thereto  or  in  States  in  which  the department of motor vehicles
delivers  the  original  certificate of title to the Obligor, the "lien card,"
"notice  of  recorded  lien"  or  similar  document  which is delivered to the
secured  party  in  lieu  of  the original certificate of title, in each case,
which  shall  name  the  related  Obligor  as the owner of the Vehicle and the
Company  or  the  Trustee  as secured party, except with respect to those Loan
Contracts  acquired  by the Company from CarMart Auto Receivables Company, for
which  the  certificate  of  title names "Bank One, Texas N.A." as the secured
party  and  those  Loan  Contracts  acquired  by  the  Company from Interstate
Diversified  Financial,  Inc.,  for  which  the  certificate  of  title  names
"Interstate  Diversified  Financial,  Inc."  as  the  secured  party.

     "Certificate Register":  The register maintained pursuant to Section 2.05
hereof.

     "Certificate  Registrar":    As specified in Section 2.05 hereof, Norwest
Bank  Minnesota,  National  Association.

     "Class  A  Interest  Rate":    6.71%  per  annum.

     "Class  A  Certificate":    Any  one  of the Certificates executed by the
Transferor  and  authenticated  by  the  Trustee in substantially the form set
forth  in  Exhibit  A  hereto.
"Class  A  Certificate Balance":  The Initial Class A Certificate Balance less
all  amounts  distributed  to  Class  A  Certificateholders  as  payments  of
principal.

     "Class  A  Principal  Distribution  Amount":  With respect to any Payment
Date  other  than  the  Stated  Maturity,  the amount by which (i) the Class A
Certificate  Balance  exceeds  (ii)  the difference between the Aggregate Loan
Balance  and  the  Required  Collateralization Amount, and with respect to the
Payment  Date  occurring on the Stated Maturity, an amount necessary to reduce
the  Class  A  Certificate  Balance  to  zero.

     "Class  B  Interest  Rate":    16%  per  annum.

     "Class  B  Certificate":    Any  one  of the Certificates executed by the
Transferor  and  authenticated  by  the  Trustee in substantially the form set
forth  in  Exhibit  B  hereto.

     "Class  B  Certificate Balance":  The Initial Class B Certificate Balance
less  all  amounts  actually  distributed  to  Class  B  Certificateholders as
payments  of  principal.

     "Class  B  Event":     The occurrence of either of the following: (i) the
Cumulative Net Default Rate exceeds 85% of the level specified for such period
in  the  Cumulative  Default  Table  or  (ii)  a  Trigger  Event  occurs.

     "Class  B  Principal  Distribution  Amount":  With respect to any Payment
Date  other than the Payment Date on the Expected Maturity, an amount equal to
75%  of  all amounts then remaining on deposit in the Collection Account after
the  payment  of  all amounts pursuant to clauses (i) through (xii) of Section
12.02(d); provided that with respect to any Payment Date occurring on or after
the occurrence of a Class B Event, an amount equal to 100% of all amounts then
remaining  on  deposit  in  the  Collection  Account  after the payment of all
amounts  pursuant  to  clauses  (i)  through  (xii) of Section 12.02(d).  With
respect  to  the  Payment  Date  occurring on the Expected Maturity, an amount
necessary  to  reduce  the  Class  B  Certificate  Balance  to  zero.

     "Closing  Date":    June  26,  1997.

     "Code":   The Internal Revenue Code of 1986, as amended, or any successor
statute  thereto.

     "Collection Account":  The account established and maintained pursuant to
Section  12.02(a)  hereof.

     "Company":      Monaco  Finance,  Inc.,  a  Colorado  corporation.

     "Consolidated Operating Income":  With respect to any fiscal quarter, the
sum  of  (i) the consolidated net income of the Servicer and any Subsidiaries,
after deduction of all expenses, taxes and other proper charges, determined in
accordance  with  GAAP,  (ii)  plus  (to the extent deducted in (i) above) all
provisions  for  any federal, state or other income taxes made by the Servicer
and  its  Subsidiaries  during  such quarter, and (iii) all Consolidated Total
Interest  Expense of the Servicer and its Subsidiaries, excluding non-recourse
interest  expense,  during  such  quarter.

     "Consolidated  Total  Interest  Expense":    With  respect  to any fiscal
quarter,  the  aggregate  amount of interest required to be paid or accrued by
the  Servicer  and  its Subsidiaries during such period on all Indebtedness of
the  Servicer  and  its Subsidiaries, excluding non-recourse interest expense,
outstanding  during  any such period, whether such interest was or is required
to  be  reflected  as  an  item  of expense or capitalized, including, without
limitation, payments consisting of interest under capitalized leases, interest
on Senior Debt, interest on Subordinated Indebtedness, and all amortization of


                                     36
                                    <PAGE>


commitment  fees,  agency  fees  and  similar  expenses in connection with the
borrowing  of  money.

     "Controlling  Holders":   Holders of Class A Certificates representing at
least  51%  of  the  Class  A  Certificate  Balance,  and  after  the  Class A
Certificate  Balance has been reduced to zero, Holders of Class B Certificates
representing  at  least  51%  of  the  Class  B  Certificate  Balance.

     "Corporate  Trust  Office":   The principal corporate trust office of the
Trustee  at  6th Street & Marquette Avenue, Minneapolis, Minnesota 55479-0070,
Attention:  Corporate  Trust  Services/Asset Backed Administration, or at such
other  address as the Trustee may designate from time to time by notice to the
Certificateholders,  the  Servicer,  MBIA and the Transferor, or the principal
corporate  trust  office  of  any  successor  Trustee.

     "Collection  Policy":    The  Servicer's  collection  policy  attached as
Exhibit  C  to  the  Servicing  Agreement.

     "Cross Default Event":  The occurrence of the following: (A) The Servicer
shall  be  in  default  under, or in violation of, any covenant under any loan
agreements  related  to  recourse  debt  such that the lenders under such loan
agreements  would  be authorized, pursuant to the terms of such agreements and
upon  the  expiration  of any cure period or grace period with respect to such
violation  or  default,  to  demand  immediate  payment by the Servicer of (i)
$1,000,000  or more of the total recourse debt of the Servicer for purposes of
determining  whether  a  Trigger Event has occurred or (ii) 10% or more of the
total  recourse  debt  of  the  Servicer for purposes of determining whether a
Servicer  Event  of  Default has occurred, and such default or violation shall
not  have  been  cured,  remedied or waived in writing by the lenders after 90
days  (counting from the initial date of the violation or default and not from
the  expiration  of  any  applicable cure or grace period), and (B) MBIA shall
have  notified  the  Trustee  in  writing  that  the  occurrence  of the event
described  in  clause  (A)  above  constitutes  a  Servicer  Event of Default.

     "Cumulative  Default  Table":    The  table attached hereto as Exhibit E.

     "Cumulative Gross Default Rate":  As of any Determination Date, the ratio
of  (i)  the  sum  of  the  Loan  Balances  of Loan Contracts that have become
Defaulted  Loan  Contracts during the period from the Closing Date through the
end  of the related Monthly Period to (ii) the Initial Aggregate Loan Balance.

     "Cumulative  Net  Default Rate":  As of any Determination Date, the ratio
of  (i)  the  sum  of  the  Loan  Balances  of Loan Contracts that have become
Defaulted  Loan  Contracts during the period from the Closing Date through the
end  of  the  related Monthly Period reduced by Recoveries received during the
period  from the Closing Date through the end of the related Monthly Period to
(ii)  the  Initial  Aggregate  Loan  Balance.

     "Cut-Off  Date":    The  close  of  business  on  May  31,  1997.

     "Default":  Any occurrence or circumstance which with notice or the lapse
of  time  or  both  would  become  an  Event  of  Default.

     "Defaulted Loan Contract":  A Loan Contract shall become a Defaulted Loan
Contract  upon  the  occurrence  of  the  earliest  of the following:  (i) any
portion of the Scheduled Payments due under the Loan Contract becomes 120 days
or  more  delinquent;    (ii)  the  Vehicle  securing  such  Loan  Contract is
repossessed  and  sold  by  the Servicer, (iii) the Servicer determines in its
sole  discretion  in  accordance with its Collection Policy that the remaining
Scheduled  Payments  due  under  such Loan Contract are uncollectible and such
Loan  Contract  is  written  off  or  (iv) the Servicer determines in its sole
discretion  in accordance with its Collection Policy that the Vehicle securing
such  Loan  Contract  cannot  be  recovered  from  the  related  Obligor.

     "Delinquency  Rate":    As  of  any  Calculation Date, the aggregate Loan
Balance  of  Loan  Contracts (other than Defaulted Loan Contracts) as to which
Obligors  are  31 days or more past due in making any portion of the Scheduled
Payments,  divided  by the Aggregate Loan Balance as of such Calculation Date.

     "Delinquent  Loan Contract":  As of any Calculation Date, a Loan Contract
(a)  (i)  with  respect  to  which  an Obligor (or an insurance company on its
behalf)  has  not  made a Scheduled Payment by the applicable Due Date or (ii)
the  Vehicle  securing  such Loan Contract is repossessed by the Servicer, and
(b)  which  is  not  a  Defaulted  Loan  Contract.

     "Determination  Date":    The  third  Business Day preceding each Payment
Date.

     "Due  Date":   The date on which a Scheduled Payment is due in accordance
with  the  terms  of  the  related  Loan  Contract.

     "Eligible  Account":    (i)  A  segregated  trust  account  or  accounts
maintained  with  a  depository  institution  or trust company whose long-term
unsecured  debt obligations are rated at least A+ by Standard & Poor's Ratings
Group  and  at  least  A1  by  Moody's  Investors  Service,  Inc.,  and who is
reasonably  acceptable  to MBIA or (ii) a segregated trust account or accounts
maintained  with  a  Federal or state chartered depository institution that is
acceptable to MBIA subject to regulations regarding fiduciary funds on deposit
substantially  similar  to 12 C.F.R. Section 9.10(b), or (iii) a trust account
at  the  Trustee's  Corporate  Trust  Office,  provided  that  such Trustee is
acceptable to MBIA.  Norwest Bank Minnesota, National Association is a Trustee
acceptable  to  MBIA.

     "Eligible  Investments":    Any  and  all  of  the  following:

(a)       direct obligations of, and obligations fully guaranteed as to timely
payment  of  principal  and  interest  by,  the  United States of America, the
Federal  Home  Loan  Mortgage  Corporation,  the  Federal  National  Mortgage


                                     37
                                    <PAGE>


Association,  the  Federal Home Loan Banks or any agency or instrumentality of
the  United  States of America the obligations of which are backed by the full
faith  and  credit  of  the  United  States  of  America;

(b)      (i) demand and time deposits in, certificates of deposit of, banker's
acceptances  issued  by or federal funds sold by any depository institution or
trust  company  (including the Trustee or its agent acting in their respective
commercial  capacities)  incorporated  under  the laws of the United States of
America  or  any  State  thereof and subject to supervision and examination by
federal and/or state authorities, so long as at the time of such investment or
contractual  commitment  providing  for  such  investment,  such  depository
institution  or  trust  company  has a short term unsecured debt rating in the
highest  available  rating  category of S&P and Moody's and provided that each
such  investment  has  an original maturity of no more than 365 days, and (ii)
any  other  demand  or  time  deposit or deposit which is fully insured by the
Federal  Deposit  Insurance  Corporation;

(c)      repurchase obligations with a term not to exceed 30 days with respect
to  any  security  described  in  clause  (a)  above  and  entered into with a
depository  institution  or trust company (acting as a principal) rated in the
highest  available rating category by S&P and Moody's; provided, however, that
collateral  transferred  pursuant to such repurchase obligation must be of the
type  described  in  clause  (a) above and must (i) be valued daily at current
market price plus accrued interest, (ii) pursuant to such valuation, equal, at
all  times,  105%  of the cash transferred by the Trustee in exchange for such
collateral  and  (iii)  be  delivered  to  the  Trustee  or, if the Trustee is
supplying  the  collateral,  an  agent for the Trustee, in such a manner as to
accomplish  perfection  of a security interest in the collateral by possession
of  certificated  securities.

(d)     commercial paper having an original maturity of less than 365 days and
issued  by  an  institution  having  a short term unsecured debt rating in the
highest  available  rating category of each of the Rating Agencies at the time
of  such  investment;

(e)        a guaranteed investment contract approved in writing by each of the
Rating  Agencies  and  MBIA  and  issued  by  an  insurance  company  or other
corporation  having a long term unsecured debt rating in the highest available
rating category of each of the Rating Agencies at the time of such investment;

(f)          money market funds registered under the Investment Company Act of
1940,  as  amended,  whose  shares  are registered under the Securities Act of
1933, and having ratings in the highest available rating categories of S&P and
Moody's  at  the  time  of such investment which invest only in other Eligible
Investments;  any such money market funds which provide for demand withdrawals
being  conclusively  deemed  to  satisfy any maturity requirement for Eligible
Investments  set  forth  in  this  Agreement;  and

(g)      any investment approved in writing by each of the Rating Agencies and
MBIA.

     The  Trustee  may  purchase  from  or  sell to itself or an affiliate, as
principal  or  agent,  the  Eligible  Investments  listed above.  All Eligible
Investments  shall  be  in  the  name  of  the  Trustee for the benefit of the
Certificateholders  and  MBIA.

     "Eligible  Loan Contract":  The meaning set forth in the Loan Acquisition
Agreement.

     "ERISA":    The  Employee  Retirement  Income  Security  Act  of 1974, as
amended,  or  any  successor  statute  thereto.

     "Event  of  Default":    The  meaning  set  forth in Section 6.01 hereof.

     "Expected  Maturity":    December  14,  2002.

     "Final Due Date":  With respect to each Loan Contract, the final Due Date
thereunder.

     "Final  Payment  Date":    The  actual date on which the last amounts are
distributed  with respect to any Certificates, whether on the Stated Maturity,
Expected  Maturity or earlier pursuant to an optional redemption under Article
Ten,  acceleration  or  otherwise.

     "FIserv":    FIserv,  Inc.

     "Force  Placed  Insurance":  Insurance coverage for each Vehicle on which
no  other  Insurance Policy exists due to an Obligor's failure to pay premiums
or  otherwise,  and which shall be obtained by the Servicer in accordance with
Section  3.05  of  the  Servicing  Agreement.

     "GAAP":  Generally accepted accounting principles, as in effect from time
to  time.
"Guaranty  Amounts":    Any  and  all amounts paid by the individual guarantor
indicated  on  the  applicable  Loan  Contract.

     "Holder":    See  Certificateholder.

     "Indebtedness":    With  respect to any Person, all recourse obligations,
which  in  accordance with GAAP shall be classified upon such Person's balance
sheet  as  a  liability,  and  in  any  event  shall  include all (i) recourse
obligations  of  such  Person for borrowed money or which has been incurred in
connection  with  the  acquisition  of  property  or  assets,  (ii)  recourse
obligations  secured by any Lien upon property or assets owned by such Person,
even  though  the  Person  has not assumed or become liable for the payment of
such  obligations,  (iii)  recourse  obligations  created or arising under any


                                     38
                                    <PAGE>


conditional  sale  or other title retention agreement with respect to property
acquired by such Person, notwithstanding the fact that the rights and remedies
of  the  seller, lender or lessor under such agreement in the event of default
are  limited  to repossession or sale of property and (iv) recourse guaranties
of  the  Indebtedness  of  others.

     "Independent  Accountants":    Ehrhardt, Keefe, Steiner & Hottman, or any
other  firm of independent certified public accountants of recognized national
standing,  or  otherwise  acceptable  to  MBIA.

     "Initial  Aggregate  Loan Balance":  The Aggregate Loan Balance as of the
Cut-Off  Date,  which  is  $51,381,366.

     "Initial  Certificate  Balance":    The  sum  of  the  Initial  Class  A
Certificate  Balance  and  the  Initial  Class  B  Certificate  Balance.

     "Initial  Class  A  Certificate  Balance":    $42,646,534.

     "Initial  Class  B  Certificate  Balance":    $2,569,068.

     "Initial Loan Contracts":  The Loan Contracts listed on the Loan Schedule
as  of  the  Closing  Date.

     "Initial  Payment  Date":    July  14,  1997.

     "Insolvency  Laws":    The  United  States Bankruptcy Code or any similar
applicable  state  law.

     "Insolvency  Event":    With  respect  to  a  specified  Person,  (a) the
commencement  of  an  involuntary  case  against such Person under the Federal
bankruptcy laws, as now or hereinafter in effect, or another present or future
Federal  or  state bankruptcy, insolvency or similar law, and such case is not
dismissed  within  60 days; or (b) the filing of a decree or entry of an order
for  relief  by a court having jurisdiction in the premises in respect of such
Person  or  any  substantial part of its property in an involuntary case under
any  applicable  federal  or state bankruptcy, insolvency or other similar law
now  or  hereafter  in effect, or appointing a receiver, liquidator, assignee,
custodian,  trustee,  sequestrator  or similar official for such Person or for
any  substantial  part  of  its  property,  or  ordering  the  winding-up  or
liquidation  of  such Person's affairs; or (c) the commencement by such Person
of  a  voluntary  case  under  any  applicable  Federal  or  state bankruptcy,
insolvency  or other similar law now or hereafter in effect, or the consent by
such  Person  to the entry of an order for relief in an involuntary case under
any  such  law,  or the consent by such Person to the appointment of or taking
possession  by  a  receiver,  liquidator,  assignee,  custodian,  trustee,
sequestrator  or  similar official for such Person or for any substantial part
of  its  property,  or the making by such Person of any general assignment for
the  benefit  of creditors, or the failure by such Person generally to pay its
debts  as  such  debts  become  due, or the taking of action by such Person in
furtherance  of  any  of  the  foregoing.

     "Insurance  Agreement":    The  Insurance  Agreement, dated as of June 1,
1997,  by  and  among  MBIA,  the  Transferor,  the Servicer, the Company, the
Trustee  and  the  Back-up  Servicer.

     "Insurance  Policy":   With respect to a Vehicle and a Loan Contract, any
insurance  policy  maintained  by  the  Obligor  pursuant  to the related Loan
Contract  that  covers  physical  damage  to  the Vehicle, collision and Force
Placed Insurance (including policies procured by the Servicer on behalf of the
Obligor),  which  policy  shall  name  the  Company  as  loss  payee.

     "Insurance Proceeds":  With respect to a Vehicle and a Loan Contract, any
amount  received  during  the  related Monthly Period pursuant to an Insurance
Policy  issued with respect to such Vehicle and the related Loan Contract, net
of  any  costs  of  collecting  such  amounts  not  otherwise  reimbursed.

     "Investment  Letter":    A  letter substantially in the form of Exhibit D
attached  hereto.

     "Lien":    The  meaning  specified  in  the  Loan  Acquisition Agreement.

     "Loan Acquisition Agreement":  The Loan Acquisition Agreement dated as of
June  1,  1997  entered into by and between the Company and the Transferor, as
amended  from  time  to  time  in  accordance  with  the  terms  thereof.

     "Loan  Assets":  The meaning specified in the Loan Acquisition Agreement.

     "Loan Balance":  As of any date of determination, the principal amount of
such  Loan Contract as of the Cut-Off Date or Acquisition Date, as applicable 
(including  amounts  added  to  the  principal amount of the Loan Contract for
Force  Placed  Insurance  premiums),  minus  the  sum  of  (a)  the portion of
Scheduled Payments and Prepayments allocable to principal paid by or on behalf
of  the related Obligor and (b) the portion of the Purchase Price with respect
to any Loan Contract allocable to principal as of the close of business on the
last  day  of  the  Monthly  Period (or, prior to the end of the first Monthly
Period, calculated as of the close of business on the day immediately prior to
the Cut-Off Date); provided, however, that the Loan Balance of a Defaulted
Loan  Contract  shall  be  zero.

     "Loan  Contracts":     The retail installment contracts, installment sale
contracts,  and  such  other motor vehicle loan contracts (and all rights with
respect thereto, including all guaranties and other agreements or arrangements
of  whatever character from time to time supporting or securing payment of any
Loan  Contract  and  all rights with respect to any agreements or arrangements
with  the  vendors,  dealers  or  manufacturers  of the Vehicles to the extent
specifically  related to any Loan Contract) which are identified on either the
Loan  Schedule  delivered to the Trustee and MBIA on the Closing Date or on an


                                     39
                                    <PAGE>


Amended Loan Schedule delivered to the Trustee and MBIA on an Acquisition Date
on  which  Substitute  Loan  Contracts  are delivered to the Trustee; provided
that,  except as otherwise provided herein, from and after the date on which a
Loan  Contract  is  purchased,  removed,  or substituted by the Company or the
Transferor  in  accordance  with  the  terms  hereof  or the terms of the Loan
Acquisition  Agreement,  such  repurchased,  removed or replaced Loan Contract
shall  no  longer  constitute  a Loan Contract for purposes of the Transaction
Documents.

     "Loan  Contract  File":    With  respect  to  each  Loan Contract, a file
containing  the  following:

     (i)          A  copy  of  each  Loan  Contract;

     (ii)      Any evidence of insurance and any other documents evidencing or
related  to  any  Insurance  Policy;

     (iii)        evidence that the Obligor took possession of the Vehicle and
that  the  Vehicle  was in good working order and acceptable to the Obligor at
the  time  of  receipt  by  the  Obligor;

     (iv)          the  original  credit  application executed by the Obligor;

(v)       a copy of the Certificate of Title or Application for Certificate of
Title;  and

     (vi)     any and all other documents that the Servicer would keep on file
with  respect  to  a loan contract held for its own account in accordance with
its  customary  practices.

     "Loan  Schedule":  The list of Loan Contracts attached hereto as Schedule
I,  together  with and as amended by, all related Amended Loan Schedules, each
of  which  shall  include  with  respect  to each Loan Contract:  (a) a number
identifying  the Loan Contract, (b) the Loan Balance, (c) the Obligor, (d) the
Obligor's  billing  address, (e) the original and remaining months to maturity
of  the Loan Contract, (f) the Scheduled Payment, (g) the frequency with which
Scheduled  Payments  are due, (h) the annual percentage rate, (i) whether such
Loan  Contract  is a Tier I Loan Contract, a Tier II Loan Contract, a Tier III
Loan  Contract or a Tier IV Loan Contract, (j) the dates of the first and last
Scheduled  Payment,  (k)  the  original  amount  financed, (l) the delinquency
status  as  of  the  Cut-off  Date  and  (m)  the  number  of extensions since
origination.

     "MBIA":    MBIA  Insurance  Corporation.

     "MBIA  Default or Termination":  The occurrence and continuance of any of
the  following  events:

     (a)          the  failure by MBIA to make a payment under the Certificate
Insurance  Policy  in  accordance  with  its  terms;

     (b)          the  occurrence  of an "Insurer Insolvency," as that term is
defined  in  the  Insurance  Agreement,  with  respect  to  MBIA;  or

     (c)        124 days have elapsed since the Class A Certificates have been
paid  in  full,  MBIA has been paid all amounts owed to it under the Insurance
Agreement,  the  Certificate Insurance Policy has been surrendered to MBIA and
the  Insurance  Agreement  has  been  terminated.

     "MBIA  Premium":    The  meaning  set  forth  in the Insurance Agreement.

     "MBIA  Premium  Rate":  The meaning set forth in the Insurance Agreement.

     "Monaco":    Monaco  Finance,  Inc.,  a  Colorado  corporation.

     "Monthly  Net  Default  Rate":    With  respect to any Monthly Period, an
amount  equal  to  (1)  (a) the sum of the Loan Balances of all Loan Contracts
that have become Defaulted Loan Contracts during such Monthly Period minus (b)
the  amount  of Recoveries collected during such Monthly Period divided by (2)
the  Aggregate  Loan  Balance as of the Calculation Date immediately preceding
such  Monthly  Period.

     "Monthly  Period":    As  to  any Determination Date or Payment Date, the
period  beginning  on the first day and ending on the last day of the calendar
month  preceding  the  month  in which such Determination Date or Payment Date
occurs,  except  that  with  respect  to  the Initial Payment Date, the period
beginning on the Closing Date and ending on the last day of the calendar month
preceding  such  Initial  Payment  Date.

     "Monthly  Servicer's  Report":    The  report  prepared  by  the Servicer
pursuant to Section 4.01 of the Servicing Agreement, substantially in the form
of  Exhibit  A  thereto.

     "Moody's":  Moody's Investors Service, Inc., or any successor in interest
thereto  reasonably  acceptable  to  MBIA.

     "Net  Worth  Requirement":    The  requirement  that  the  Servicer's
consolidated  Tangible  Net  Worth  shall  not  be  less  than  the sum of (i)
$11,000,000  plus (ii) 75% of the cumulative after tax consolidated net income
since  March  31,  1997,  such  cumulative amount being calculated without any
offset  and  reduction  for  net  losses incurred during any period since such
date.


                                     40
                                    <PAGE>


     "Obligor":   The purchaser of a Vehicle under each related Loan Contract,
including  any guarantor of such purchaser and their respective successors and
assigns.

     "Officer's  Certificate":    A  certificate signed by the Chairman of the
Board,  the  Vice-Chairman  of the Board, the President, a Vice President, the
Treasurer  or  the  Secretary  of  the  Servicer  or  the  Transferor,  which
certificate  shall  comply  with  the  requirements  of  Section 13.12 hereof.

     "Opinion  of  Counsel":  A written opinion of counsel, who may, except as
otherwise  expressly  required  herein, be counsel employed by the Transferor,
the  Servicer  or  the  Trustee,  or  other  counsel,  in each case reasonably
acceptable  to  the  Trustee  and MBIA and which opinion shall comply with the
applicable  requirements  of  Section  13.12  hereof.

     "Outstanding":    With  respect  to  Certificates,  as  of  any  date  of
determination,  all  Certificates  theretofore  authenticated  and  delivered
hereunder,  except:

     (i)     Certificates theretofore canceled by the Certificate Registrar or
delivered  to  the  Certificate  Registrar  for  cancellation;

     (ii)     Certificates for whose payment money in the necessary amount has
been  theretofore  irrevocably  deposited with the Trustee or any Paying Agent
(other  than  the  Transferor)  in  trust for the Holders of such Certificates
(provided,  however,  that  if such Certificates are to be redeemed, notice of
such redemption has been duly given pursuant hereto or any provision therefor,
satisfactory  to  the  Trustee,  has  been  made);  and

     (iii)          Certificates  in  exchange  for  or in lieu of which other
Certificates  have  been  authenticated  and delivered pursuant hereto, unless
proof  satisfactory to the Trustee is presented that any such Certificates are
held  by  a  bona  fide  purchaser;

provided,  however,  that  for  purposes  of  disbursing  payments  from  the
Certificate  Insurance  Policy  and  in determining whether the Holders of the
requisite  Certificate Balance of Certificates have given any request, demand,
authorization,  direction,  notice,  consent or waiver hereunder, Certificates
owned  by  the  Transferor  or  any other obligor upon the Certificates or any
Affiliate  of  the  Transferor  or such other obligor shall be disregarded and
deemed  not to be outstanding, except that, in determining whether the Trustee
shall  be  protected  in relying upon any such request, demand, authorization,
direction,  notice,  consent,  or  waiver, only Certificates which the Trustee
knows  to  be  so  owned  shall  be  so  disregarded.

     "Overcollateralization  Level Test":  The test which is violated when the
average  of  the  Overcollateralization  Percentages  for  two  consecutive
Determination  Dates  is equal to or greater than 85.0%; provided that for the
Determination  Dates  occurring  in  each November, December and January, such
percentage  shall  equal  86.5%.
"Overcollateralization  Percentage:"  As of any Determination Date, the ratio,
expressed  as a percentage, of (A) the Outstanding Class A Certificate Balance
as of the related Payment Date (after taking into account all distributions of
principal to be made on such date) to (B) the Aggregate Loan Balance as of the
related  Calculation  Date.

     "Paying  Agent":  The agent appointed pursuant to Section 11.02(q) hereof
and,  initially,  Norwest  Bank  Minnesota,  National  Association.

     "Payment  Date":    The fourteenth day of each calendar month (or if such
day is not a Business Day, the next succeeding Business Day) commencing on the
Initial  Payment  Date.

     "Person":  Any individual, corporation, partnership, association, limited
liability  company,  joint-stock  company,  trust  (including  any beneficiary
thereof), unincorporated organization or government or any agency or political
subdivision  thereof.

     "Placement  Agent":    Rothschild,  Inc.

     "Preference  Claim":    The  meaning  given  in  Section  8.01(d) hereof.

     "Prepayment":   Any full or partial payment of Scheduled Payments not yet
due  on  a  Loan  Contract.

     "Proceeding":    Any  suit  in equity, action at law or other judicial or
administrative  proceeding.

     "Prospective  Holder":    The  meaning  ascribed  to such term in Section
2.06(a)  hereof.

     "Purchase  Agreement":   The Purchase Agreement dated June 1, 1997 by and
between  MF  Receivables  Corp.  I  and  MF  Receivables  Corp.  II.

     "Purchase  Price":   With respect to any Loan Contract repurchased by the
Company pursuant to Sections 2.06 or 3.03 of the Loan Acquisition Agreement or
by  the  Transferor  pursuant  to Section 4.03 hereof, the sum of (i) the Loan
Balance of the related Loan Contract on the Calculation Date on or immediately
preceding  the  date  when  the  Loan  Contract  is repurchased, less the Loan
Balance  of any Substitute Loan Contract (but not less than zero) and (ii) any
accrued  interest at the interest rate specified in such Loan Contract through
the  date  of  repurchase.

     "Rating  Agencies":    Standard  &  Poor's  and  Moody's.


                                     41
                                    <PAGE>


     "Record  Date":    The  close  of  business  on the last day of the month
preceding  the  applicable Payment Date, whether or not such day is a Business
Day, except with respect to the Initial Payment Date, the Record Date shall be
the  Closing  Date.

     "Recoveries":    With    respect to a Defaulted Loan Contract and for any
Monthly  Period occurring after the date on which such Loan Contract becomes a
Defaulted  Loan  Contract,  all payments that the Servicer received from or on
behalf  of  an  Obligor  regarding  such  Defaulted  Loan  Contract  or  from
liquidation  of  the  related  Vehicle, including but not limited to Scheduled
Payments,  Guaranty  Amounts,  any  and all rebates and Insurance Proceeds, as
reduced  by  any  reasonably  incurred  out-of-pocket expenses incurred by the
Servicer  in  enforcing  such  Defaulted  Loan  Contract.

     "Redemption Account":  The account established and maintained pursuant to
Section  12.02(e)  hereof.

     "Redemption  Date":    The  meaning  specified  in  Section 10.01 hereof.

     "Redemption  Price":    With  respect  to any Class of Certificates being
redeemed  pursuant  to  Article  Ten  hereof, and as of the related Redemption
Date,  the  Class A Certificate Balance or the Class B Certificate Balance, as
applicable,  of such Class of Certificates, together with interest accrued and
unpaid  thereon to but excluding the related Redemption Date at the applicable
Certificate Interest Rate (exclusive of installments of interest and principal
maturing  on  or  prior to such date, payment of which shall have been made or
duly  provided  for to the Holder of such Certificate on the applicable Record
Date  or  as  otherwise  provided  in  this  Trust  and  Security  Agreement).

     "Redemption Record Date":  The meaning specified in Section 10.01 hereof.

     "Re-Liening  Expense  Account":    The  meaning given in Section 12.02(f)
hereof.

     "Re-liening  Trigger  Event":   The occurrence of either of the following
events  on  any  date  of  determination:

     (i)    a  Servicer  Event  of  Default;  or

     (ii)  a  Trigger  Event.

     "Request  for  Release  of  Documents":    The  meaning  specified in the
Servicing  Agreement.

     "Required  Collateralization  Amount":    As  of    the  Closing  Date,
$8,734,832, and as of any date of determination thereafter, the greater of (i)
17% of the Aggregate Loan Balance (including any Loan Contracts to be acquired
and    excluding  any  Loan  Contracts  to  be  released  on  such  date  of
determination)  and  (ii)  3.0%  of  the  Initial  Aggregate  Loan  Balance.

     "Responsible  Officer":    When  used  with  respect  to the Trustee, any
officer assigned to the Corporate Trust Department (or any successor thereto),
including  any  Vice President, Senior Trust Officer, Trust Officer, Assistant
Trust Officer, any Assistant Secretary, any Trust Officer or any other Officer
of  the Trustee customarily performing functions similar to those performed by
any  of the above designated officers and having direct responsibility for the
administration of this Trust and Security Agreement, and also, with respect to
a  particular  matter,  any  other  officer,  to  whom such matter is referred
because  of  such  officer's  knowledge of and familiarity with the particular
subject.

     "Sale":    As  defined  in  Section  6.18  hereof.

     "Scheduled  Payments":    With  respect  to a Loan Contract, the periodic
payment  set  forth  in such Loan Contract due from the Obligor on the related
Due  Date,  plus  any  amounts due on the applicable Final Due Date, including
Force  Placed  Insurance premiums that are added to the principal balance of a
Loan  Contract.

     "Senior  Debt":   The sum of (a) the recourse obligations of the Servicer
under  any  revolving  line  of  credit;    (b)  all other Indebtedness of the
Servicer  now or hereafter existing which by their  terms are not subordinated
to any other Indebtedness of the Servicer; and (c) all renewals, extensions or
refunding  of  any  obligations  described  in  clauses  (a)  and  (b)  above.

     "Servicer":    Monaco  Finance,  Inc.,  a  Colorado  corporation, and any
successor  Servicer  appointed  in  accordance with the terms of the Servicing
Agreement.
"Servicer  Default":    The  meaning  given  in  the  Servicing  Agreement.

     "Servicer  Event  of  Default":    The  meaning  given  in  the Servicing
Agreement.

     "Servicer  Fee":    An  amount equal to the product of one-twelfth of the
Servicer  Fee  Rate  and the Aggregate Loan Balance as of the first day of the
related  Monthly  Period except that with respect to the Initial Payment Date,
an  amount  equal  to  $51,381.

     "Servicer  Fee  Rate":    2.0%  per  annum.

     "Servicer  Termination  Notice":    The  meaning  given  in the Servicing
Agreement.


                                     42
                                    <PAGE>


     "Servicing  Agreement":  The Servicing Agreement dated as of June 1, 1997
by  and  among  the  Trustee,  the  Servicer,  the  Back-up  Servicer  and the
Transferor, as amended from time to time in accordance with the terms thereof.

     "Servicing  Charges":    The  sum of (i) all late payment charges paid by
Obligors  on  Delinquent Loan Contracts after payment in full of any Scheduled
Payments  due in a prior Monthly Period and Scheduled Payments for the related
Monthly  Period and (ii) any other incidental charges or fees received from an
Obligor,  including but not limited to, late fees, collection fees and bounced
check  charges.

     "Servicing Officer":  Those officers of the Servicer or Back-up Servicer,
as  applicable,  involved  in,  or  responsible  for,  the  administration and
servicing  of  the  Loan  Contracts,  as  identified  on the list of Servicing
Officers  furnished by the Servicer or Back-up Servicer, as applicable, to the
Trustee,  MBIA  and  the  Certificateholders  from  time  to  time.

     "Standard & Poors":  Standard & Poors Ratings Services, a division of The
McGraw-Hill  Companies,  Inc., or any successor in interest thereto reasonably
acceptable  to  MBIA.

     "Stated  Maturity":    December  14,  2002.

     "State":  Any state of the United States of America and, in addition, the
District  of  Columbia,  Puerto  Rico,  its territories or possessions and any
military  addresses.

     "Subordinated  Indebtedness":    All Indebtedness of the Servicer and its
Affiliates,  which  by  its  terms  is  subordinated  to  Senior  Debt.

     "Subsidiary":    Any  corporation  of  which  more than 50% (by number of
votes)  of  the  Voting Stock shall be owned by such parent corporation and/or
one  or  more  corporations  which  are themselves Subsidiaries of such parent
corporation.

     "Substitute  Loan  Contract":    The  meaning  set  forth  in  the  Loan
Acquisition  Agreement.

     "Tangible  Net  Worth":   The excess of (a) the tangible assets of Monaco
and  any  Affiliates  and  Subsidiaries calculated in accordance with GAAP, as
reduced  by adequate reserves in each case where reserves are proper, over (b)
all  indebtedness (including subordinated debt) of Monaco and its Subsidiaries
and  its  Affiliates;  provided,  however, that (i) in no event shall there be
included  in  the  above  calculation  any  intangible assets such as patents,
trademarks, trade names, copyrights, licenses, goodwill, organizational costs,
advances,  or loans to, or receivables from, directors, officers, employees or
Affiliates  (other  than Affiliates that are special purpose entities owned by
Monaco  or  any  Affiliate  thereof),  amounts  relating  to  covenants not to
compete, prepaid assets, deferred charges, pension assets or treasury stock of
Monaco  or  any  Affiliates or any Subsidiaries or any other securities unless
the same are readily marketable in the United States of America or entitled to
be  used  as  a credit against federal income tax liabilities, (ii) securities
included  as  tangible  assets  shall  be  taken into account at their current
market  price  or cost, whichever is lower, and (iii) any write-up in the book
value  of  any  assets  shall  not be taken into account except as required by
GAAP.

     "Tier  I  Loan  Contracts":    Loan  Contracts that meet Monaco's highest
underwriting  criteria  for  the  origination of loan contracts among its four
levels  of  criteria.

     "Tier  II  Loan  Contracts":    Loan  Contracts that meet Monaco's second
highest  underwriting criteria for the origination of loan contracts among its
four  levels  of  criteria.

     "Tier  III  Loan  Contracts":    Loan  Contracts that meet Monaco's third
highest  underwriting criteria for the origination of loan contracts among its
four  levels  of  criteria.

     "Tier  IV  Loan  Contracts":    Loan  Contracts that meet Monaco's lowest
underwriting  criteria  for  the  origination of loan contracts among its four
levels  of  criteria.

     "Total  Stockholders  Equity":    The  sum of preferred and common stock,
additional  paid-in  capital  and  retained  earnings,  less  treasury  stock,
determined  in  accordance  with  GAAP.

     "Transaction  Documents":    This  Trust  and  Security  Agreement,  the
Servicing  Agreement,  the  Loan Acquisition Agreement, the Purchase Agreement
and  the  Insurance  Agreement.

     "Transferor":    MF  Receivables Corp. II, a Delaware corporation and all
successors  thereto.

     "Transition  Cost":    Any  documented  expenses reasonably incurred by a
successor  Servicer  or the Trustee in connection with a transfer of servicing
from  the  Servicer  to a successor Servicer as successor Servicer pursuant to
Section  6.02  of  the  Servicing  Agreement,  but  not  to  exceed  $50,000.

     "Trigger  Event":  The occurrence of any one of the following events that
has  not  been  waived  in  writing  by  MBIA:

     (i)          an  Event  of  Default  occurs;


                                     43
                                    <PAGE>


(ii)         Monaco fails to meet the Net Worth Requirement or a Cross-Default
Event  occurs  with  respect  to  Monaco;

(iii)          any payment is made or is required to be made by MBIA under the
Certificate  Insurance  Policy;

(iv)          if  for  any reason the Trustee, for the benefit of MBIA and the
Certificateholders,  no  longer  has a valid perfected first priority security
interest  in  the  Loan  Contracts;

(v)      (a) on or before the ninth Payment Date, the Monthly Net Default Rate
exceeds  3.5%  in  two of the most current three months or (b) thereafter, the
average  Monthly  Net  Default Rate for the most current three Monthly Periods
exceeds  3.0%;

(vi)          the  average Delinquency Rate for the most current three Monthly
Periods  exceeds  13.0%,  or the Delinquency Rate for the most current Monthly
Period exceeds 20.0%, or the sum of the Delinquency Rates for the most current
two  Monthly  Periods  exceeds  26%;

(vii)        the Cumulative Gross Default Rate exceeds the level specified for
such  period  in  the    Cumulative  Default  Table;

(viii)         the Cumulative Net Default Rate exceeds the level specified for
such  period  in  the  Cumulative  Default  Table;

(ix)          the  Overcollateralization  Level  Test  has  been  violated:

(x)       Morris Ginsburg and Craig Caukin shall both (a) become deceased, (b)
fail  to  be  employees of Monaco in similar capacities as the capacities they
possessed  on  the  Closing Date, or (c) become incapacitated and incapable of
working  for  a  period  of three consecutive months or more, and, in any such
event, a replacement satisfactory to MBIA shall not have been appointed within
60  days  thereafter;

(xi)     as reported in Monaco's most recent annual and quarterly consolidated
financial  statements  determined in accordance with GAAP, the ratio of Senior
Debt  to  the sum of Total Stockholders' Equity plus Subordinated Indebtedness
exceeds  4.0  to  1.0;

(xii)         any event whereby any party shall (a) acquire 51% or more of the
total outstanding shares of Monaco (including both Class A and Class B shares)
or  (b)  obtain  51%  or  more of the voting control with respect to the total
outstanding  shares  of  Monaco;

(xiii)        except as permitted by the Transaction Documents, the Transferor
shall  enter  into  any  merger  or Monaco shall enter into any transaction or
merger  whereby  it  is  not  the  surviving  entity;

(xiv)      a final ruling or judgment against, or settlement by, Monaco or its
Affiliates  or Subsidiaries whereby damages are awarded, or the settlement is,
in  excess  of  10% of the Total Stockholder's Equity and such amounts are not
otherwise  covered by insurance, and, in case of a judgment, such judgment has
not  been  discharged  or  stayed  within  60  days;

(xv)     the Transferor or the Trust is required to register as an "investment
company"  under  the  Investment  Company  Act  of  1940;

     (xvi)          an  Insolvency  Event occurs with respect to the Servicer;

(xvii)       default in the performance of any covenant of the Servicer or the
Company  in  the  Transaction  Documents  or  breach  of any representation or
warranty  of  the  Servicer or the Company in the Transaction Documents (other
than  breaches  of representations and warranties contained in Section 3.01 of
the Loan Acquisition Agreement unless the Company and/or Transferor has failed
to  cure  such breach within the time period and in the manner provided for in
the  Loan  Acquisition  Agreement),  which  default  or  breach has a material
adverse  effect  on  MBIA  or  the Certificateholders and continues unremedied
beyond  any  cure  period  provided  for  therein;

(xviii)         except as permitted by the relevant Transactions Document, any
assignment,  or  attempt  to  make  an  assignment,  by  the  Servicer  or the
Transferor  of  its rights and obligations under the Transaction Documents; or

(xix)          the  Company  shall  fail  to make any payment under any of the
Transaction  Documents  (after  giving  effect  to  any applicable cure period
provided  for  therein)

     provided,  however  that  MBIA  may,  in  its  sole discretion, waive any
Trigger  Event; provided further, that Trigger Events are not subject to cure.

     "Trust":    The  Trust  created  hereby,  which  shall be known as the MF
Receivables  Auto  Loan  Trust  1997-1.

     "Trust  and  Security  Agreement":  This Trust and Security Agreement, as
amended  from  time  to  time  in  accordance  with  the  terms  hereof.

     "Trustee":    Norwest  Bank  Minnesota,  National  Association,  until  a
successor  Person  shall  have  become  the Trustee pursuant to the applicable


                                     44
                                    <PAGE>


provisions  of  this  Trust  and  Security Agreement, and thereafter "Trustee"
shall  mean  such  successor  Person.

     "Trust  Accounts":    The  Collection Account and the Redemption Account.

     "Trust  Estate":   The meaning specified in the conveyance clause of this
Trust  and  Security  Agreement.

     "Trustee  Fee":    With  respect to each Payment Date, one-twelfth of the
product  of  (i) the Trustee Fee Rate and (ii) the Class A Certificate Balance
as  of the close of business on the immediately preceding Payment Date, except
that  with  respect  to  the  Initial Payment Date, an amount equal to $1,066.

     "Trustee  Fee  Rate":    .05%  per  annum.

     "UCC":    The  Uniform  Commercial  Code  as  in effect in the applicable
jurisdiction.

     "Unrestricted Cash":  The sum of (i) the unrestricted cash balance of the
Servicer  and (ii) an amount equal to any availability the Servicer and any of
its  wholly  owned  Subsidiaries  may have under any revolving line of credit,
including  the  amount of any availability of MF Receivables Corp. I under its
warehouse  notes  based on the eligible loan contracts available to be sold by
the  Company  to  MF  Receivables  Corp. I and computed on the same basis as a
warehouse  funding is computed pursuant to the  Amended and Restated Indenture
dated  as of May 1, 1995 among the Company, MF Receivables Corp. I and Norwest
Bank  Minnesota,  National  Association,  as amended by the First Amendment to
Amended  and  Restated Indenture dated as of September 1, 1995, and as amended
from  time  to  time  thereafter.

     "Vehicle(s)":    New  and used automobiles and light trucks, which secure
the  Loan  Contracts.

     "Voting Stock":  Securities of any class or classes, the holders of which
are  ordinarily, in the absence of contingencies, entitled to elect a majority
of  the  corporate  directors  (or  Persons  performing  similar  functions).


                                     45
                                    <PAGE>


                                  ARTICLE II
                              THE CERTIFICATES

     SECTION  2.1.          FORM  GENERALLY.

     The  Class  A Certificates, the Class B Certificates and the certificates
of  authentication shall be in substantially the form set forth, respectively,
in  Exhibits  A  and  B  attached  hereto,  with  such appropriate insertions,
omissions,  substitutions and other variations as are required or permitted by
this Trust and Security Agreement, 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
Certificates,  as  evidenced  by  their  execution  of  the  Certificates.

     The  definitive  Certificates shall be typewritten, printed, lithographed
or  engraved or produced by any combination of these methods on steel engraved
borders  or  may  be  produced in any manner acceptable to the Trustee and the
initial  purchasers  of  the  Certificates,  all as determined by the officers
executing  such  Certificates,  as  evidenced  by  their  execution  of  such
Certificates.



     SECTION  2.2.      CLASSES OF CERTIFICATES; DENOMINATIONSECTION

     (a)         This Agreement provides for the issuance by the Transferor of
Certificates  consisting of Class A Certificates and Class B Certificates, all
subject  to  and  in  accordance  with  the  terms  of  this  Agreement.  Each
Certificate  shall bear upon the face thereof the designation selected for the
Class  to  which  it  belongs.

     All  Class  A  Certificates  issued  under  this  Agreement  shall in all
respects  represent  a fractional undivided interest in the Trust Estate, pari
passu  with  all  other  Class  A  Certificates,  and shall be entitled to the
benefits  hereof without preference, priority or distinction on account of the
actual  time  or  times of authentication and delivery, all in accordance with
the  terms  and  provisions  of  this  Agreement.

     All  Class  B  Certificates  issued  under  this  Agreement  shall in all
respects  represent  a fractional undivided interest in the Trust Estate, pari
passu  with all other Class B Certificates and subordinate to certain payments
as  provided  herein (although the Class B Certificates are not secured by and
do  not  have  the benefit of any Certificate Insurance Policy or any proceeds
therefrom),  and  shall be entitled to the benefits hereof without preference,
priority  or  distinction  on  account  of  the  actual  time  or  times  of
authentication  and  delivery, all in accordance with the terms and provisions
of  this  Agreement.

     The rights of the Holders of the Class B Certificates to receive payments
of  interest  and  principal  in  respect  of  the Class B Certificates on any
Payment  Date  shall be subordinated to other payments as set forth in Section
12.02(d)  and  Section  6.08.

     (b)      The aggregate principal amount of Class A Certificates which may
be  authenticated  and  delivered  hereunder is $42,646,534, and the aggregate
principal  amount  of  Class  B  Certificates  which  may be authenticated and
delivered  hereunder  is  $2,569,068,  except  for  Certificates of such Class
authenticated  and  delivered upon registration of transfer or in exchange for
or  in  lieu  of,  other Certificates of such Class pursuant to Sections 2.04,
2.05  or  2.07  hereof.  The Certificates shall be issuable only as registered
Certificates  without  coupons  in  denominations  of  at  least  $250,000 and
integral  multiples  of  $100,000 (except that one Class A Certificate and one
Class  B  Certificate  may be issued in nonstandard denominations in excess of
$250,000);  provided,  however,  that, the foregoing shall not restrict or
prevent  the  transfer in accordance with Sections 2.05 and 2.06 hereof of any
Certificate  with  a  remaining  certificate  balance  of  less than $250,000.

     SECTION  2.3.          FORMATION, EXECUTION, AUTHENTICATION, DELIVERY AND
DATING

     (a)     By its conveyance of the Trust Estate to the Trustee as set forth
in  the  Conveyance Clause hereof, the Transferor hereby establishes the Trust
in  exchange  for the proceeds of the sale of the Class A Certificates and the
Class B Certificates and all other rights of the Transferor set forth herein. 
On the Closing Date, Certificates shall be issued in accordance with the terms
hereof  by  the Transferor on behalf of the Trust and, upon written order from
the  Transferor,  the  Trustee shall authenticate (i) the Class A Certificates
with  an  aggregate  Class A Certificate Balance equal to $42,646,534 and (ii)
the  Class  B Certificates with an aggregate Class B Certificate Balance equal
to  $2,569,068.

     (b)     The Certificates shall be executed on behalf of the Transferor by
its President or one of its Vice Presidents under its corporate seal imprinted
or  otherwise  reproduced  thereon.  The  signature  of  these officers on the
Certificates  must  be  manual.

     (c)         Certificates bearing the manual signatures of individuals who
were  at  any  time  the  proper  officers  of  the  Transferor shall bind the
Transferor,  notwithstanding  that such individuals or any of them have ceased
to  hold  such  offices  prior  to  the  authentication  or  delivery  of such
Certificates or did not hold offices at the date of authentication or delivery
of  such  Certificates.

     (d)       Each Certificate shall bear on its face the Closing Date and be
dated  as  of  the  date  of  its  authentication.

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


                                     46
                                    <PAGE>


     SECTION  2.4.          TEMPORARY  CERTIFICATES

     Pending  the  preparation  of definitive Certificates, the Transferor may
execute,  and  upon  Transferor  order,  the  Trustee  shall  authenticate and
deliver,  temporary Certificates which are printed, lithographed, typewritten,
mimeographed  or  otherwise produced, in any denomination, containing the same
terms  and representing the same rights as the definitive Certificates in lieu
of  which  they  are  issued.

     If  temporary  Certificates  are  issued,  the  Transferor  will  cause
definitive  Certificates  to be prepared without unreasonable delay. After the
preparation  of  definitive  Certificates, the temporary Certificates shall be
exchangeable  for  definitive  Certificates  upon  surrender  of the temporary
Certificates  at  the  office  or agency of the Transferor to be maintained as
provided  in  Section  11.02(q)  hereof,  without  charge  to the Holder. Upon
surrender  for  cancellation  of  any  one or more temporary Certificates, the
Transferor  shall  execute  and  the Trustee shall authenticate and deliver in
exchange  therefor  one  or  more  definitive  Certificates  of any authorized
denominations  and  of  a  like  initial aggregate principal amount, class and
Stated  Maturity  or  Expected  Maturity.  Until  so  exchanged, the temporary
Certificates shall in all respects be entitled to the same benefits under this
Trust  and  Security  Agreement  as  definitive  Certificates.

     SECTION  2.5.          REGISTRATION,  REGISTRATION  OF  TRANSFER  AND
                            EXCHANGE

     (a)       The Transferor shall cause to be kept at an office or agency to
be  maintained  by the Transferor in accordance with Section 11.02(q) hereof a
register  (the  "Certificate  Register"), in which, subject to such reasonable
regulations  as  it  may  prescribe,  the  Transferor  shall  provide  for the
registration  of  Certificates  and  the  registration  of  transfers  of
Certificates.    Norwest  Bank Minnesota, National Association, 6th Street and
Marquette  Avenue,  Minneapolis,  Minnesota  55479-0113,  is  hereby appointed
"Certificate  Registrar"  for  the  purpose  of  registering  Certificates and
transfers  of Certificates as herein provided. The Trustee and MBIA shall have
the  right  to examine the Certificate Register at all reasonable times and to
rely  conclusively  upon  a certificate of the Certificate Registrar as to the
names  and  addresses  of  the Holders of the Certificates and the balance and
numbers  of  such  Certificates  as  held.

     (b)     Upon surrender for registration of transfer of any Certificate at
the office or agency of the Transferor to be maintained as provided in Section
11.02(q)  hereof  and  subject  to  the  conditions  set forth in Section 2.06
hereof,  the  Transferor  shall  execute,  and  the Trustee or its agent shall
authenticate  and  deliver,  in  the  name  of  the  designated  transferee or
transferees, one or more new Certificates of any authorized denominations, and
of  a  like  balance,  Class  and  Stated  Maturity  or  Expected  Maturity.

     (c)        At the option of the Holder, Certificates may be exchanged for
other  Certificates  of  any  authorized  denominations and of a like balance,
Class  and  Stated  Maturity  or  Expected  Maturity,  upon  surrender  of the
Certificates  to  be  exchanged  at  such  office  or  agency.    Whenever any
Certificates  are  so  surrendered for exchange, the Transferor shall execute,
and  the Trustee or its agent shall authenticate and deliver, the Certificates
which  the  Certificateholder  making  the  exchange  is  entitled to receive.

     (d)          All Certificates issued upon any registration of transfer or
exchange  of  Certificates pursuant to this Trust and Security Agreement shall
evidence  the  same  interest and shall be entitled to the same benefits under
this  Trust  and  Security Agreement as the Certificates surrendered upon such
registration  of such transfer or exchange pursuant to this Trust and Security
Agreement.

     Every  Certificate  presented or surrendered for registration of transfer
or  exchange  shall be duly endorsed or be accompanied by a written instrument
of  transfer  in  form  satisfactory  to  the  Transferor  and the Certificate
Registrar duly executed, by the Holder thereof or his attorney duly authorized
in  writing.

     No  service  charge  shall  be  made  to a Holder for any registration of
transfer  or  exchange of Certificates, but the Transferor may require payment
of  a sum sufficient to cover any tax or other governmental charge that may be
imposed  in  connection  with  any  registration  of  transfer  or exchange of
Certificates, other than exchanges pursuant to Section 2.04 or 9.05 hereof not
involving  any  registration  of  transfer.

     Notwithstanding  anything  else  to  the  contrary  contained herein, the
interest  in  the  Trust evidenced by the Certificates is not an obligation of
the  Transferor  but  is limited solely to the Trust Estate conveyed hereunder
and,  with  respect  to  the  Class  A Certificates, the Certificate Insurance
Policy.

     SECTION  2.6.        LIMITATION ON TRANSFER AND EXCHANGE

     (a)      The Certificates have not been registered or qualified under the
Securities  Act of 1933, as amended (the "1933 Act") or the securities laws of
any  state.  No transfer of any Certificate shall be made unless that transfer
is  made in a transaction which does not require registration or qualification
under  the  1933 Act or under applicable state securities or "Blue Sky" laws. 
In  the  event  that  a  transfer  is  to  be  made  without  registration  or
qualification,  such  Certificateholder's  prospective  transferee  (the
"Prospective  Holder")  shall  either (i) deliver to the Trustee an Investment
Letter  or (ii) deliver to the Trustee an opinion of counsel that the transfer
is  exempt from such registration or qualification (which opinion shall not be
at  the  expense  of  the  Transferor,  the Trustee, the Servicer or the Trust
Estate).    Neither the Transferor nor the Trustee is obligated to register or
qualify  the Certificates under the 1933 Act or any other securities law.  Any
such  Holder desiring to effect such transfer shall, and does hereby agree to,
indemnify  the Trustee, MBIA and the Transferor against any liability, cost or
expense  (including attorneys' fees) that may result if the transfer is not so
exempt  or  is  not  made in accordance with such federal and state laws.  The
Trustee  shall  promptly,  after receipt of such information as is provided by
the Servicer, furnish to any Holder, or any Prospective Holder designated by a
Holder,  the  information  required to be delivered to Holders and Prospective
Holders  of  Certificates  in  connection  with resales of the Certificates to
permit  compliance  with  Rule  144A  of  the 1933 Act in connection with such
resales.    Such information shall be provided to the Trustee by the Servicer.


                                     47
                                    <PAGE>


     (b)          No  acquisition or transfer of a Certificate or any interest
therein  may  be  made to any "Benefit Plan Investor" (as defined in 29 C.F.R.
'2510.3-101)  or  to  any person who is directly or indirectly purchasing such
Certificates  or  an  interest therein on behalf of, as named fiduciary of, as
trustee of, or with assets of, such a Benefit Plan Investor unless the Trustee
is  provided with evidence that establishes to the satisfaction of the Trustee
that (i) either no "prohibited transaction" under ERISA or the Code will occur
in connection with such prospective acquiror's or transferee's acquisition and
holding  of  the  Certificates  or  that  the  acquisition  and holding of the
Certificates  by  such  prospective  acquiror  or  transferee  is subject to a
statutory  or  administrative  exemption,  and  (ii)  that  the  prospective
acquiror's  or  transferee's  acquisition  and  holding  will  not subject the
Transferor,  the  Servicer  or  the  Trustee  to  any  obligation or liability
(including obligations or liabilities under ERISA or Section 4975 of the Code)
in  addition  to  those  explicitly  undertaken  in the Transaction Documents.

     (c)        The Trustee shall have no liability to the Trust Estate or any
Certificateholder  arising from a transfer of any such Certificate in reliance
upon  a  certification  described  in  this  Section  2.06.

     SECTION  2.7.     MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATE

     If  (i)  any  mutilated  Certificate  is  surrendered  to the Certificate
Registrar,  or  the  Trustee  receives  evidence  to  its  satisfaction of the
destruction,  loss or theft of any Certificate, and (ii) there is delivered to
the Trustee and MBIA such security or indemnity (provided that an agreement of
indemnity  shall  suffice  from  the  initial  Certificateholders)  as  may be
required  by the Trustee and MBIA to save the Transferor, the Trustee and MBIA
or  any  agent  of any of them harmless, then, in the absence of notice to the
Transferor  or  the  Certificate  Registrar  that  such  Certificate  has been
acquired  by a bona fide purchaser, the Transferor shall execute and, upon its
request,  the  Trustee  shall  authenticate and deliver, in exchange for or in
lieu  of  any  such  mutilated,  destroyed,  lost or stolen Certificate, a new
Certificate  of  the  same  tenor, initial principal balance, Class and Stated
Maturity  or  Expected  Maturity,  bearing  a  number  not  contemporaneously
outstanding.    If  after  the  delivery  of such new Certificate, a bona fide
purchaser  of  the  original Certificate in lieu of which such new Certificate
was  issued  presents  for  payment  such  original  Certificate,  MBIA,  the
Transferor  and  the Trustee shall be entitled to recover such new Certificate
from  the  person  to  whom  it  was delivered or any person taking therefrom,
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 expenses incurred by MBIA, the Transferor or the Trustee or any agent
of any of them in connection therewith. If any such mutilated, destroyed, lost
or  stolen  Certificate  shall have become or shall be about to become due and
payable,  or  shall  have  become  subject  to  redemption in full, instead of
issuing  a  new  Certificate,  the Transferor may pay such Certificate without
surrender thereof, except that any mutilated Certificate shall be surrendered.

     No  service  charge  shall  be  made  to a Holder for any registration of
transfer  or  exchange of Certificates, but the Transferor may require payment
of  a sum sufficient to cover any tax or other governmental charge that may be
imposed  in  connection  with  any  registration  of  transfer  or exchange of
Certificates,  other  than  exchanges  pursuant  to  Section  2.04  hereof not
involving  any  registration  of  transfer.    Upon  the  issuance of any new 
Certificate  under  this  Section, the Transferor may require the payment of a
sum  sufficient  to  cover  any  tax  or other governmental charge that may be
imposed  in  relation  thereto  and any other expenses (including the fees and
expenses  of  the  Trustee)  connected  therewith.

     Every  new  Certificate  issued pursuant to this Section 2.07, in lieu of
any  destroyed,  lost  or  stolen  Certificate,  shall  constitute an original
additional  contractual  obligation  of  the  Transferor,  whether  or not the
destroyed,  lost  or  stolen  Certificate  shall be at any time enforceable by
anyone,  and  shall  be  entitled  to  all  the  benefits  hereof  equally and
proportionately  with  any  and  all other Certificates duly issued hereunder.

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

     SECTION  2.8.          PAYMENT  OF  PRINCIPAL AND INTEREST; PRINCIPAL AND
INTEREST  RIGHTS PRESERVED 


     (a)       The Certificates shall bear interest on the Class A Certificate
Balance or the Class B Certificate Balance thereof for each applicable Accrual
Period  at the related Certificate Interest Rate (calculated on the basis of a
360-day  year  consisting of 12 months of 30 days each) for such Certificates,
until  the last day of the Accrual Period preceding the Final Payment Date and
(to the extent that the payment of such interest shall be legally enforceable)
on  any overdue installment of interest from the date such interest became due
and  payable  (giving  effect to any applicable grace periods provided herein)
until fully paid. Interest shall be due and payable in arrears on each Payment
Date, with each payment of interest calculated as described above on the Class
A Certificate Balance or Class B Certificate Balance, as applicable, as of the
close  of business on the preceding Payment Date; provided that the payment of
interest on the Class B Certificates is subordinate to the payment of interest
on  the  Class A Certificates and to certain other payments in accordance with
Section  12.02(d).    In  making  any  such  interest payment, if the interest
calculation  with  respect  to a Certificate shall result in a portion of such
payment  being  less  than  $.01,  then such payment shall be decreased to the
nearest  whole  cent,  and  no  subsequent adjustment shall be made in respect
thereof.

     (b)          The  principal  of  each  Certificate  shall  be  payable in
installments  on each Payment Date ending no later than the Stated Maturity or
Expected  Maturity  thereof unless such Certificate becomes due and payable at
an  earlier  date  by  declaration  of  acceleration,  call  for redemption or
otherwise. All reductions in the principal amount of a Certificate effected by
payments  of  installments  of  principal  made  on  any Payment Date shall be
binding  upon  all  future  Holders of such Certificate and of any Certificate
issued upon the registration of transfer thereof or in exchange therefor or in
lieu  thereof, whether or not such payment is noted on such Certificate.  Each
installment  of  principal  payable on the Class A Certificates shall be in an
amount  equal  to the Class A Principal Distribution Amount and the Additional
Principal  Amount,  if  any,  available  to  be  paid  in  accordance with the
priorities  of  Section 12.02(d) hereof. Each installment of principal payable
on  the  Class  B  Certificates  shall  be  in  an amount equal to the Class B
Principal  Distribution  Amount;  provided  that  the  payment  of the Class B
Principal  Distribution  Amount  shall  be  subordinate  to  the  payments  of


                                     48
                                    <PAGE>


principal  and  interest  on  the  Class  A  Certificates and to certain other
payments in accordance with Section 12.02(d) hereof.  The principal payable on
the  Certificates of any Class shall be paid on each Payment Date beginning on
the  Initial  Payment  Date  and  ending  on  the Final Payment Date, and with
respect  to  all  of  the Certificates of any Class, on a pro rata basis based
upon  the  relative  face  amount of each Certificate of such Class; provided,
however,  that  if  as  a result of such proration a portion of such principal
would  be  less than $.01, then such payment shall be increased to the nearest
whole  cent,  and  such  portion  shall  be  deducted from the next succeeding
principal  payment.

     (c)      The principal of and interest on the Certificates are payable by
check  mailed  by  first-class  mail  to  the Person whose name appears as the
Registered  Holder  of  such  Certificate  on  the Certificate Register at the
address  of  such  Person as it appears on the Certificate Register or by wire
transfer in immediately available funds to the account specified in writing to
the Trustee by such Registered Holder at least five Business Days prior to the
Record  Date  for  the  Payment Date on which wire transfers will commence, in
such  coin  or  currency  of  the  United  States of America as at the time of
payment  is  legal tender for the payment of public and private debts.  Except
as  set  forth  in the final sentence of this Section 2.08(c), all payments on
the  Certificates  shall  be  paid without any requirement of presentment. The
Transferor shall notify MBIA, the Rating Agencies and the Person in whose name
a  Certificate  is registered at the close of business on the Record Date next
preceding  the  Payment  Date  on  which the Transferor expects that the final
installment  of principal of such Certificate will be paid that the Transferor
expects  that  such final installment will be paid on such Payment Date.  Such
notice  shall be mailed no later than the tenth day prior to such Payment Date
and  shall specify the place where such Certificate may be surrendered.  Funds
representing  any  such  checks  returned  undeliverable  shall  be  held  in
accordance  with  Section 7.16 hereof.  Each Certificateholder shall surrender
its  Certificate  to  the Trustee prior to payment of the final installment of
principal  of  such  Certificate.

     (d)       Notwithstanding any of the foregoing provisions with respect to
payments of principal of and interest on the Certificates, if the Certificates
have become or been declared due and payable following an Event of Default and
such acceleration of maturity and its consequences have not been rescinded and
annulled,  then  payments  of  principal  of and interest on such Certificates
shall  be  made  in  accordance  with  Section  6.08  hereof.

     (e)      Each Certificateholder, by acceptance of its Certificate, agrees
that the Certificates shall not be obligations of the Transferor, the Servicer
or  any Affiliate thereof, but shall be payable solely from the Trust Estate. 
Each  Holder  of a Certificate, by acceptance of such Certificate, agrees that
during  the term of this Trust and Security Agreement and for one year and one
day  after  the  termination  hereof  or,  with  respect  to  the  Class  A
Certificateholders  only,  until  an MBIA Default or Termination has occurred,
such  Holder  and any Affiliate thereof will not file any involuntary petition
or otherwise institute any bankruptcy, reorganization, arrangement, insolvency
or  liquidation  proceeding  or  other  proceeding  under any federal or state
bankruptcy  or  similar  law  against  the  Transferor.

     SECTION  2.9.        PERSONS DEEMED OWNER

     Prior to due presentment for registration of transfer of any Certificate,
the Transferor, MBIA, the Trustee and any agent of the Transferor, MBIA or the
Trustee  shall treat the Person in whose name any Certificate is registered as
the  owner  of  such  Certificate  for  the  purpose  of receiving payments of
principal  of  and  interest  on  such  Certificate and for all other purposes
whatsoever,  whether  or  not  such  Certificate  be  overdue, and neither the
Transferor,  MBIA,  the  Trustee  nor any agent of the Transferor, MBIA or the
Trustee  shall  be  affected  by  notice  to  the  contrary.

     SECTION  2.10.          CANCELLATION

     All  Certificates surrendered to the Trustee for payment, registration of
transfer  or  exchange (including Certificates surrendered to any Person other
than  the  Trustee  which shall be delivered to the Trustee) shall be promptly
canceled by the Trustee.  No Certificates shall be authenticated in lieu of or
in  exchange  for  any Certificates canceled as provided in this Section 2.10,
except  as  expressly  permitted  by  this  Trust and Security Agreement.  All
canceled  Certificates held by the Trustee shall be disposed of by the Trustee
as  is  customary  with  its  standard  practice.

     SECTION  2.11.          TAX  TREATMENT

     The  Transferor  has  structured this Agreement and the Certificates with
the  intention  that  (i) the Class A Certificates and Class B Certificates be
treated  as nonrecourse debt of the Transferor secured by the Trust Estate and
(ii)  the  Trust  be  disregarded  as  an entity separate from the Transferor;
provided that if and to the extent any Class of Certificates is determined not
to  constitute  debt by an applicable taxing authority, the Transferor and the
Certificateholders further intend that the Trust formed hereby be treated as a
partnership,  with  the  assets of the partnership including all of the assets
comprising  the  Trust  Estate  and  the partners of the partnership being the
Certificateholders  of  such  Class  and  the Transferor.  The Transferor, the
Trustee,  the  Servicer, MBIA and each Certificateholder, by acceptance of its
Certificate  (and  any  Person that is a beneficial owner of any interest in a
Certificate,  by  virtue of such Person's acquisition of a beneficial interest
therein)  agree  to  report the transactions contemplated hereby in accordance
with  such stated intentions unless and until determined to the contrary by an
applicable  taxing  authority.   In connection therewith the Transferor shall,
and  shall  be  authorized to the extent necessary to (i) be designated as the
"tax  matters  partner"  of the Trust, (ii) maintain capital accounts and make
partnership  allocations  in accordance with section 704 of the Code and (iii)
file  Form  8832  with  the  Internal  Revenue  Service  and make the election
provided  for  to  have  the  Trust be classified as a partnership for federal
income  tax  purposes.



                                     49
                                    <PAGE>


                                 ARTICLE III
                           [intentionally deleted]



                                     50
                                    <PAGE>


                                  ARTICLE IV
                 ISSUANCE OF CERTIFICATES; SUBSTITUTIONS OF 


     SECTION  4.1.     CONDITIONS TO ISSUANCE OF CERTIFICATES

     The  Certificates  to  be issued on the Closing Date shall be executed by
the Transferor and delivered to the Trustee for authentication, and thereupon,
the  same  shall be authenticated and delivered by the Trustee upon Transferor
order  and  upon  receipt  by  the  Trustee  of  the  following:

     (a)         the Loan Acquisition Agreement with the related loan schedule
attached  thereto,  the  Purchase  Agreement  with  the  related loan schedule
attached  thereto,  the  Servicing  Agreement  and  the Loan Schedule attached
hereto  as  Schedule  I;

     (b)      the original manually executed counterpart of each Loan Contract
and  each  original Certificate of Title or the Application for Certificate of
Title;

     (c)        a board resolution of each of the Transferor, the Servicer and
the  Company  authorizing,  as  applicable,  the  execution,  delivery  and
performance  of  the  Transaction  Documents and the transactions contemplated
hereby  and  by the other Transaction Documents, certified by the Secretary or
an  Assistant  Secretary  of  the  Transferor, the Servicer or the Company, as
applicable;

     (d)       a copy of an officially certified document, dated not more than
30  days  prior  to the Closing Date, evidencing the due organization and good
standing  of  each  of  the  Transferor, the Servicer and the Company in their
respective  States  of  incorporation;

     (e)     copies of the Certificate of Incorporation and By-Laws of each of
the Transferor, the Servicer and the Company, certified by the Secretary or an
Assistant  Secretary  of  the  Transferor,  the  Servicer  and the Company, as
applicable;

     (f)      evidence of filing with the Secretary of State of the State (and
with  the  relevant  county,  if  required by the applicable state law) of the
Company's chief executive office of UCC-1 financing statements executed by the
Company,  as  debtor,  and  naming  the  Transferor as secured party, the Loan
Assets  as collateral and the Trustee as assignee; and evidence of filing with
the Secretary of State of the State (and with the relevant county, if required
by  the  applicable  state  law) of the Transferor's chief executive office of
UCC-1  financing  statements executed by the Transferor, as debtor, and naming
the  Trustee  for  the  benefit  of the Certificateholders and MBIA as secured
party,  and  the  Trust  Estate  as  collateral;

     (g)       a certificate listing the Servicing Officers of the Servicer as
of  the  Closing  Date;

     (h)     the Certificate Insurance Policy for the Class A Certificates and
the  Insurance  Agreement;

     (i)         evidence of the deposit by the Transferor into the Collection
Account  of any amounts paid on the Loan Contracts since the Cut-Off Date; and

     (j)          such  other  documents as the Trustee or MBIA may reasonably
require.

     By  the delivery of the Certificate Insurance Policy by MBIA, the Trustee
may  assume  that MBIA has received any documentation required to be delivered
to  it  pursuant  to  this  Section  4.01 if MBIA has not notified the Trustee
otherwise  by  11:00  a.m.  New  York  time  on  the  Closing  Date.

     SECTION  4.2.     SECURITY FOR CERTIFICATES

     (a)          The  Transferor  and  the Company shall file UCC-1 financing
statements  described  in  Section  4.01(f)  hereof.  From  time  to time, the
Servicer  shall  take  or  cause  to  be  taken  such actions and execute such
documents  as  are  necessary  to perfect and protect the Trustee's and MBIA's
respective  interests  in the Loan Contracts and the security interests in the
related Vehicles against all other Persons, including, without limitation, the
filing  of  financing  statements,  amendments  thereto  and  continuation
statements,  the execution of transfer instruments and the making of notations
on or taking possession of all records or documents of title.  If the original
Certificate  of  Title is not available on the Cut-Off Date or any Acquisition
Date,  the  Company  shall deliver the Application for Certificate of Title to
the Trustee on such Cut-Off Date or Acquisition Date;  provided, however, that
the  Company  shall  deliver  to the Trustee the original Certificate of Title
relating  to  each  Vehicle within 120 days of the delivery of the Application
for  Certificate  of  Title;  provided further, however that the Company shall
have  150  days  from  the Closing Date or Acquisition Date, as applicable, to
deliver  the  original  Certificate  of Title for Vehicles registered in North
Carolina,  South  Carolina, Georgia, Mississippi, Texas, Nevada and Wisconsin.

     (b)       If any change in either the Company's or the Transferor's name,
identity,  structure  or  the  location  of its principal place of business or
chief  executive  office  occurs, then the Transferor shall, or the Transferor
shall  cause  the  Company,  to  deliver  30 days prior written notice of such
change  or  relocation to the Servicer, MBIA and the Trustee and no later than
the  effective date of such change or relocation, the Servicer shall file such
amendments  or  statements  as  may  be  required  to preserve and protect the
Trustee's  and  MBIA's  respective  interests  in  the  Trust  Estate.

     (c)          During  the  term  of this Trust and Security Agreement, the
Transferor  will  maintain  its  chief executive office and principal place of
business  in  one  of  the  States  of  the  United  States.

     (d)     The Servicer agrees to pay all reasonable costs and disbursements
in  connection  with  the  perfection  and  the  maintenance of perfection, as


                                     51
                                    <PAGE>


against all third parties, of the Trustee's and MBIA's respective right, title
and  interest  in  and  to  the  Trust  Estate.

     SECTION  4.3.         SUBSTITUTIONS AND REMOVALS OF LOAN CONTRACTS

     (a)        If at any time the Transferor, MBIA, the Certificateholders or
the  Trustee  obtains  knowledge  (within  the  meaning  of  7.01(e)  hereof),
discovers  or  is notified by the Servicer that any of the representations and
warranties  of the Company in the Loan Acquisition Agreement were incorrect at
the  time  as of which such representations and warranties were made, then the
Person  discovering  such  defect,  omission,  or  circumstance shall promptly
notify  MBIA,  the  Certificateholders and the other parties to this Trust and
Security  Agreement.

     (b)       In the event that any representation or warranty of the Company
in  the  Loan  Acquisition Agreement is incorrect and materially and adversely
affects  the  interests  of MBIA or the Holders of the Certificates, or if any
breach  of  any  of  the  representations and warranties set forth in Sections
3.01(a)(ii),  3.01(a)(v), 3.01(a)(vii) or 3.01(a)(xvi) of the Loan Acquisition
Agreement,  the  Transferor  shall  require  the  Company pursuant to the Loan
Acquisition  Agreement  to  eliminate  or  otherwise  cure the circumstance or
condition  which  has  caused such representation or warranty to be  incorrect
within  30  days  of discovery or notice thereof.  If the Company fails or the
Company  or  the  Back-up  Servicer  is  unable  to  cure such circumstance or
condition  in  accordance  with  the  Loan  Acquisition  Agreement,  or if the
original  Certificate of Title is not delivered to the Trustee within the time
period  specified in Section 4.02(a) hereof, then the Transferor shall require
the  Company  to  substitute  or  purchase  pursuant  to  the Loan Acquisition
Agreement    for any Loan Asset as to which such representation or warranty is
incorrect  or  any Loan Contract as to which the original Certificate of Title
has  not  been  delivered  to the Trustee within the time specified in Section
3.03  of  the  Loan Acquisition Agreement. The proceeds of a purchase shall be
remitted  by the Transferor to the Servicer for deposit by the Servicer in the
Collection  Account    pursuant  to  Section  3.03 of the Servicing Agreement.

     (c)       If the Transferor fails to enforce the purchase or substitution
obligation of the Company under the Loan Acquisition Agreement, the Trustee is
hereby  appointed  attorney-in-fact to act on behalf of and in the name of the
Transferor  to  require  such  purchase  or  substitution.

     (d)         With respect to (i) any Loan Contract to be prepaid, (ii) any
Loan  Contract  that  becomes  a  Defaulted  Loan  Contract  or (iii) any Loan
Contract  that  becomes  a  Delinquent  Loan Contract, the Transferor shall be
entitled  to  remove  such Loan Contract from the Trust Estate and (A) deposit
the Purchase Price for such Loan Contract and/or (B) deliver a Substitute Loan
Contract  meeting  the same requirements as those specified in Section 3.04 of
the  Loan Acquisition Agreement for substitutions and purchases by the Company
upon  breaches  of  a  representation  or  warranty by the Company thereunder;
provided,  however,  that  the  cumulative  amount  of prepaid Loan Contracts,
Delinquent  Loan  Contracts and Defaulted Loan Contracts which are substituted
and/or  purchased  by  the  Transferor  shall  not  exceed  10% of the Initial
Aggregate  Loan  Balance, (ii) the weighted average remaining term to maturity
of  the  Loan  Contracts  immediately after such substitution does not vary by
more  than  1.5  months  shorter or longer from the weighted average remaining
term  to  maturity immediately prior to such substitution  and (iii) each such
Substitute  Loan  Contract  has  a  final  Scheduled  Payment on or before the
Calculation  Date  immediately  preceding the date that is six months prior to
the  Stated  Maturity.

     (e)         With respect to a Substitute Loan Contract, on the applicable
Acquisition  Date  the Transferor shall provide each of the following items to
the  Persons  identified  below:

     (i)         to the Trustee and MBIA, an Amendment to the Loan Acquisition
Agreement for Substitute Loan Contracts and an Amended Loan Schedule providing
with  respect  to  the  Substitute  Loan Contracts the information required to
supplement  the  Loan  Schedule;

     (ii)        to the Trustee, the original manually executed counterpart of
the  Loan  Contract relating to such Substitute Loan Contract and the original
Certificate  of  Title or Application for Certificate of Title relating to the
Vehicle  securing  such  Substitute  Loan  Contract;  and

     (iii)          to  the  Servicer,  the  Loan  Contract  File.

     SECTION  4.4.          RELEASES

     (a)          The  Transferor  shall  be  entitled to obtain a release and
reconveyance from the Trustee for any Loan Contract and the related Vehicle at
any  time (i) after a payment by the Company or the Transferor of the Purchase
Price  of  the  Loan  Contract,  (ii)  after  a  Substitute  Loan  Contract is
substituted  for  such  Loan Contract and the Purchase Price, if any, is paid,
(iii)  after  liquidation  of  the  Loan  Contract  in accordance with Section
3.01(b)  of  the Servicing Agreement and the deposit of all Recoveries thereon
in  the  Collection  Account,  or (iv) upon the termination of a Loan Contract
(due  to  among other causes, prepayment in full of the Loan Contract and sale
or  other  disposition  of the related Vehicle), if the Transferor delivers to
the  Trustee  and  MBIA  an  Officer's  Certificate  (A)  identifying the Loan
Contract  and  Vehicle to be released, (B) requesting the release thereof, (C)
setting  forth  the  amount  deposited  in the Collection Account with respect
thereto,  and  (D)  certifying  that  the  amount  deposited in the Collection
Account  (x)  equals  the  Purchase Price of the Loan Contract, in the event a
Loan  Contract and the related Vehicle are being removed from the Trust Estate
pursuant  to  (i)  or (ii) above or (y) equals the entire amount of Recoveries
received  with  respect to such Loan Contract and related Vehicle in the event
of  a  release  pursuant  to  (iii)  or  (iv)  above.

     (b)       Upon satisfaction of the conditions specified in subsection (a)
hereof,  the  Trustee  shall  release  from this Trust and Security Agreement,
reconvey and deliver to or upon the order of the Transferor (or to or upon the
order  of  the  Company if it has satisfied its obligations under Section 4.03
hereof  and  3.04  of  the  Loan  Acquisition Agreement with respect to a Loan
Contract),  the Loan Contract, the Certificate of Title and/or the Application


                                     52
                                    <PAGE>


for  Certificate  of  Title  and all interests in the Vehicle described in the
Transferor's  request  for  release  and  reconveyance.

     SECTION  4.5.          TRUST  ESTATE

     The  Trustee  may,  and when required by the provisions of Articles Four,
Five,  Six,  Ten  and  Twelve  hereof  shall,  execute  instruments to release
property  from  the  lien  of this Trust and Security Agreement, or convey the
Trustee's  interest in the same, in a manner and under circumstances which are
not  inconsistent  with  the  provisions  hereof.    No  party relying upon an
instrument  executed  by the Trustee as provided in this Article Four shall be
bound  to  ascertain the Trustee's authority, inquire into the satisfaction of
any  conditions  precedent  or  see  to  the  application  of  any  monies.

     SECTION  4.6.     NATURE OF TRANSFER

     To  the  extent that the transfer of the Trust Estate from the Transferor
to  the  Trustee  is deemed to be a secured financing, the Transferor shall be
deemed  hereunder  to  have  granted  to  the Trustee, and the Transferor does
hereby  grant  to  the Trustee, a security interest in all of the Transferor's
right, title and interest in, to and under the Trust Estate, whether now owned
or  hereafter  acquired.    For  purposes  of such grant, this Agreement shall
constitute  a  security  agreement  under  applicable  law.


                                     53
                                    <PAGE>


                                  ARTICLE V
                       SATISFACTION AND DISCHARGE     

     SECTION  5.1.          SATISFACTION  AND  DISCHARGE OF TRUST AND SECURITY
AGREEMENT

     (a)        Following payment in full of (i) all of the Certificates, (ii)
the  fees  and  charges  of  the  Trustee,  (iii) all other obligations of the
Transferor  under this Trust and Security Agreement and (iv) all amounts owing
to  MBIA  under the Insurance Agreement, and the release by the Trustee of the
Trust Estate in accordance with Section 5.01(b) hereof, the Trust and Security
Agreement shall be discharged and the Trustee shall notify the Rating Agencies
thereof.

     (b)        Upon payment in full of the amounts referred to in clauses (i)
through  (iv)  of  Section  5.01(a)  hereof,  the Transferor may submit to the
Trustee  an Officer's Certificate requesting the release and conveyance to the
Transferor  or  its designee of a stated amount of the funds on deposit in the
Collection  Account  and  some or all of the other Trust Estate (collectively,
the  "Withdrawn  Collateral"), accompanied by an Opinion of Counsel reasonably
acceptable  to  MBIA or, if an MBIA Default or Termination has occurred and is
continuing,  acceptable  to the Controlling Holders, to the effect that, after
the  release  of  the Withdrawn Collateral, there will remain an amount in the
Collection  Account  or  otherwise subject to this Agreement at least equal to
the  payments  of interest due on the Outstanding Certificates and the Class A
Principal Distribution Amounts and Class B Principal Distribution Amounts that
are  subject to recapture as preferential transfers pursuant to Section 547 of
the Bankruptcy Code or, alternatively, to the effect that no such payments are
subject  to recapture.  In rendering such Opinion of Counsel, such counsel may
rely  as  to factual matters, including, without limitation, the date on which
funds  were  received and the source of funds, upon an Officer's Certificate. 
Promptly  after  receipt of such Officer's Certificate, Opinion of Counsel and
authorization  to  release from MBIA, the Trustee shall release and convey its
interest  in  the Withdrawn Collateral and deliver the Withdrawn Collateral to
the  Transferor  or its designee.  The Transferor shall be entitled to deliver
more  than  one  such  Officer's  Certificate and Opinion of Counsel until the
entire  Trust  Estate is released, conveyed and delivered to the Transferor or
its  designee.   Notwithstanding the foregoing, MBIA or, if an MBIA Default or
Termination has occurred and is continuing, the Controlling Holders, may waive
the  requirement that the Transferor deliver such Officer's Certificate and/or
Opinion  of  Counsel and authorize the Trustee by written direction to release
and  convey  all  or a portion of the Collection Account or other items of the
Trust  Estate  upon  payment in full of the amounts referred to in clauses (i)
through  (iv)  of Section 5.01(a) hereof.  Notwithstanding termination of this
Agreement,  the  Trustee  shall  remain  obligated  to  make  claims under the
Certificate  Insurance  Policy  with  respect  to  any  Preference  Claim.

     (c)          In  connection with the discharge of this Trust and Security
Agreement  and  the  release  and  conveyance of the Trust Estate, the Trustee
shall  release and from the lien hereof and otherwise convey and deliver to or
upon  the  order  of the Transferor all property remaining in the Trust Estate
and  shall  execute  and file, at the expense of the Transferor, UCC financing
statements  (which  shall  be  prepared  by  the  Servicer)  evidencing  such
discharge,  conveyance  and  release.

     SECTION  5.2.      APPLICATION OF TRUST MONEY

     Subject  to  the  last  paragraph  of  Section  7.16  hereof,  all monies
deposited  with  the  Trustee pursuant to Section 5.01 hereof shall be held in
trust  and  if invested, shall be invested in Eligible Investments of the type
described in clause (f) of the definition thereof, and applied by the Trustee,
in  accordance  with  the  provisions  of  the Certificates and this Trust and
Security  Agreement,  to  the  payment,  either directly or through any Paying
Agent  as  the  Trustee may determine, to the Persons entitled thereto, of the
principal  and  interest  for whose payment such money has been deposited with
the  Trustee; but such money need not be segregated from other funds except to
the  extent  required  herein  or  to  the  extent  required  by  law.


                                     54
                                    <PAGE>


                                  ARTICLE VI
                          DEFAULTS AND REMEDIES

     SECTION  6.1.       EVENTS OF DEFAULT

     "Event  of  Default"  wherever used herein means any one of the following
events:

     (a)       default in the payment of any interest or any other amounts due
and  owing  to  the  Class  A Certificateholders when the same becomes due and
payable,  and if there are no Class A Certificates Outstanding, default in the
payment  of  any  interest upon any Class B Certificates when the same becomes
due  and  payable;  or

     (b)          default  in  the  payment  of  any  principal of any Class A
Certificate when the same becomes due and payable, and if there are no Class A
Certificates  Outstanding,  default  in  the payment of any principal upon any
Class  B  Certificates  when  the  same  becomes  due  and  payable;  or

     (c)       default in the performance of any covenant of the Transferor or
breach  of  any representation or warranty of the Transferor in this Trust and
Security  Agreement,  the Loan Acquisition Agreement, the Insurance Agreement,
the  Purchase  Agreement  or the Servicing Agreement (other than a covenant or
warranty  default  in the performance of which or breach of which is elsewhere
in  this  Section  specifically  dealt  with),  which  default or breach has a
material  adverse  effect on MBIA or the Certificateholders and continuance of
such default or breach for a period of 30 days after the Transferor has actual
knowledge  thereof;

     (d)          the  entry of a decree or order for relief by a court having
jurisdiction  in  the  premises  in respect of the Transferor under the United
States  Bankruptcy  Code  or any other applicable Federal or state bankruptcy,
insolvency,  reorganization, liquidation or other similar law now or hereafter
in  effect  or  any  arrangement  with  creditors  or  appointing  a receiver,
liquidator, assignee, trustee, or sequestrator (or other similar official) for
the  Transferor  or  for any substantial part of its property, or ordering the
winding  up or liquidation of the Transferor's affairs, and the continuance of
any such decree or order unstayed and in effect for a period of 60 consecutive
days;  or

     (e)          the  institution  by  the  Transferor  of  proceedings to be
adjudicated  a  bankrupt or insolvent, or the consent by the Transferor to the
institution of bankruptcy or insolvency proceedings against the Transferor, or
the  filing  by  the  Transferor  of  a  petition or answer or consent seeking
reorganization  or relief under the United States Bankruptcy Code or any other
applicable Federal or state bankruptcy insolvency, reorganization, liquidation
or  other  similar  law  now  or  hereafter  in  effect, or the consent by the
Transferor  to  the  filing  of  any such petition or to the appointment of or
taking  possession  by a receiver, liquidator, assignee, custodian, trustee or
sequestrator  (or  other  similar  official)  of  the  Transferor  or  of  any
substantial part of the Transferor's property, or the making by the Transferor
of  any  assignment  for  the  benefit of creditors, or the admission by it in
writing of its inability, or the failure by it generally, to pay its debts  as
they  become  due,  or  the  taking  of  corporate action by the Transferor in
furtherance  of  any  such  action.

     SECTION  6.2.          ACCELERATION  OF  MATURITY;  RESCISSION  AND
ANNULMENT

     If  an  Event  of  Default with respect to any of the Certificates at the
time  Outstanding  occurs and is continuing, then, and in every such case, the
Trustee  shall,  at  the  direction of MBIA, or if there is an MBIA Default or
Termination continuing, the Trustee shall, at the direction of the Controlling
Holders,  declare  the principal of all the Certificates to be immediately due
and  payable, by notice given in writing to the Transferor (and to the Trustee
if  given  by  Certificateholders);  provided that, MBIA shall not declare the
Class A Certificate Balance of all of the Class A Certificates immediately due
and  payable unless the Certificate Insurance Policy provides coverage for any
shortfall  in the payment of accelerated principal and any interest due on the
Class  A  Certificates on the date established for redemption thereof pursuant
to  such  acceleration,  and  upon  any such declaration, such principal shall
become immediately due and payable without any presentment, demand, protest or
other  notice  of any kind (except such notices as shall be expressly required
by  the  provisions  of  this  Trust and Security Agreement), all of which are
hereby  expressly  waived.

     At  any  time after such a declaration of acceleration has been made, but
before  any Sale of the Trust Estate has been made or a judgment or decree for
payment  of  the  money due has been obtained by the Trustee as hereinafter in
this  Article  provided,  MBIA,  or  if  an  MBIA  Default  or Termination has
occurred, the Controlling Holders, by written notice to the Transferor and the
Trustee,  may  rescind and annul such declaration and its consequences (except
that  in  the  case of a payment default on the Class A Certificates, or if no
Class A Certificates are Outstanding, the Class B Certificates, the consent of
all  the  Holders  of such Class shall be required to rescind and annul such a
declaration  and  its  consequences)  if:

     (1)          the  Transferor has paid or deposited with the Trustee a sum
sufficient  to  pay

     (A)     all overdue installments of interest on all Class A Certificates,
or  if  no  Class  A  Certificates  are Outstanding, the Class B Certificates;

     (B)          the  principal of any Class A Certificates, or if no Class A
Certificates  are  Outstanding, the Class B Certificates which have become due
otherwise than by such declaration of acceleration and interest thereon at the
rate  borne by such Certificates from the time such principal first became due
until  the  date  when  paid;

     (C)     all sums paid or advanced, together with interest thereon, by the
Trustee,  MBIA  or  any  Certificateholder  hereunder  or  by  MBIA  under the
Insurance  Agreement  or  any Certificate Insurance Policy, and the reasonable
compensation,  expenses,  disbursements  and advances of the Trustee, MBIA and
the  Certificateholders,  their agents and counsel incurred in connection with


                                     55
                                    <PAGE>


the enforcement of this Trust and Security Agreement and any other amounts due
and  owing  by  the  Transferor  to the Certificateholders to the date of such
payment  or  deposit;  and

(2)       all Events of Default, other than the nonpayment of the principal on
the  Class  A Certificates, or if no Class A Certificates are Outstanding, the
Class  B  Certificates  which  have  become  due solely by such declaration of
acceleration,  have  been  cured or waived as provided in Section 6.15 hereof.

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

     SECTION  6.3.     COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY
TRUSTEE 

     The  Transferor  covenants that if an Event of Default shall occur and be
continuing  and any of the Certificates have been declared due and payable and
such  declaration  has  not  been rescinded and annulled, the Transferor will,
upon demand of the Trustee and at the direction of MBIA, or if an MBIA Default
or  Termination  has occurred at the direction of the Controlling Holders, pay
to  the  Trustee, for the benefit of the Holders of the Certificates and MBIA,
the  whole  amount  then due and payable on the Certificates for principal and
interest,  with  interest  upon the overdue principal at the rate borne by the
Certificates  and,  in  addition  thereto,  such  further  amount  as shall be
sufficient  to  cover  the  costs  and  expenses  of collection, including the
reasonable  compensation, expenses, disbursements and advances of the Trustee,
MBIA,  the  Certificateholders,  their  respective  agents  and  counsel.

     If  the  Transferor  fails to pay such amount forthwith upon such demand,
the  Trustee, in its own name and as Trustee of an express trust shall, at the
direction  of  MBIA, and if an MBIA Default or Termination has occurred and is
continuing  the  Trustee  may,  and shall, at the direction of the Controlling
Holders,  institute  Proceedings  for  the  collection  of the sums so due and
unpaid,  and  prosecute  such  Proceeding  to  judgment  or final decree, and 
enforce  the  same  against  the Transferor and collect the monies adjudged or
decreed to be payable in the manner provided by law out of the property of the
Transferor,  wherever  situated.

     If  an  Event  of Default occurs and is continuing, the Trustee shall, at
the  direction of MBIA, and if an MBIA Default or Termination has occurred and
is  continuing  the  Trustee  may  in its discretion proceed, and shall at the
direction  of  the  Controlling  Holders  proceed,  to protect and enforce its
rights and the rights of MBIA  by such appropriate Proceedings as the Trustee,
at  the  direction of MBIA, or if an MBIA Default or Termination has  occurred
and  is continuing, at its discretion shall deem most effectual to protect and
enforce  any such rights, whether for the specific enforcement of any covenant
or agreement in this Trust and Security Agreement or in aid of the exercise of
any  power  granted  herein,  or  to  enforce  any  other  proper  remedy.

     SECTION  6.4.          REMEDIES

     If an Event of Default shall have occurred and be continuing, the Trustee
shall,  at  the  direction  of MBIA, and if an MBIA Default or Termination has
occurred  and  is  continuing, the Trustee may, and shall, at the direction of
the  Controlling  Holders,  do  one  or  more  of  the  following:

     (a)      institute Proceedings for the collection of all amounts then due
and  payable  on  the Certificates or under this Trust and Security Agreement,
whether  by  declaration  or  otherwise,  enforce  any  judgment obtained, and
collect  from  the  Transferor  the  monies  adjudged  due;

     (b)          take  possession  of  and sell the Trust Estate securing the
Certificates  or  any portion thereof or rights or interest therein, at one or
more  Sales  called  and  conducted  in  any  manner  permitted  by  law;

     (c)       institute any Proceedings from time to time for the complete or
partial  foreclosure  of the lien created by this Trust and Security Agreement
with  respect  to  the  Trust  Estate  securing  the  Certificates;

     (d)          during  the  continuance of a default under a Loan Contract,
exercise  any  of  the  rights  of  the  lender  under  such  Loan  Contract;

     (e)          exercise  any  remedies of a secured party under the Uniform
Commercial Code or any applicable law and take any other appropriate action to
protect  and  enforce  the  rights  and  remedies of the Trustee, MBIA and the
Holders  of  the  Certificates  hereunder;  and

     (f)          institute proceedings against MBIA for the collection of any
amounts  then  due  and  payable  under  the Certificate Insurance Policy with
respect  to  which  a  proper claim has been made on the Certificate Insurance
Policy  in  accordance  with  the  terms  thereof,  whether  by declaration or
otherwise,  enforce  any  judgment  obtained, and collect from MBIA the monies
adjudged  due;

provided,  however, that without the consent of MBIA, or if an MBIA Default or
Termination  has  occurred and is continuing, all the Controlling Holders, the
Trustee  may  not  sell or otherwise liquidate any portion of the Trust Estate
unless  the  proceeds  of  such  Sale  or  liquidation  distributable  to  the
Certificateholders  are  sufficient  to discharge in full the amounts then due
and unpaid upon the Certificates of such Controlling Holders for principal and
interest together with any amounts owed to MBIA under the Insurance Agreement.

     SECTION  6.5.      OPTIONAL PRESERVATION OF TRUST ESTATE

     If  (i)  an  Event  of Default shall have occurred and be continuing with
respect  to  the  Certificates and (ii) no Certificates have been declared due
and  payable,  or such declaration and its consequences have been annulled and
rescinded,  the Trustee shall, at the direction of MBIA, or if an MBIA Default


                                     56
                                    <PAGE>


or  Termination  has  occurred  and is continuing, the Trustee may in its sole
discretion  if it determines it to be in the best interests of the Controlling
Holders  and shall, upon request from the Controlling Holders elect, by giving
written  notice  of such election to the Transferor, to take possession of and
retain the Trust Estate securing the Certificates intact, collect or cause the
collection  of  the  proceeds  thereof  and  make  and  apply all payments and
deposits  and  maintain  all  accounts  in  respect  of  such  Certificates in
accordance  with  the  provisions of Article Twelve of this Trust and Security
Agreement. If the Trustee is unable to or is stayed from giving such notice to
the  Transferor for any reason whatsoever, such election shall be effective as
of  the  time  of  such  determination  or  request,  as  the  case  may  be,
notwithstanding  any  failure  to give such notice, and the Trustee shall give
such notice upon the removal or cure of such inability or stay (but shall have
no  obligation  to  effect  such  removal  or  cure). Any such election may be
rescinded  with  respect  to  any  portion  of  the  Trust Estate securing the
Certificates remaining at the time of such rescission by written notice to the
Trustee and the Transferor from MBIA or, if an MBIA Default or Termination has
occurred  and  is  continuing,  from  the  Controlling  Holders.

     SECTION  6.6.          TRUSTEE  MAY FILE PROOFS OF CLAIM

     In  case  of  the  pendency of any receivership, insolvency, liquidation,
bankruptcy,  reorganization,  arrangement,  adjustment,  composition  or other
judicial  Proceeding  relating to the Transferor or any other obligor upon any
of the Certificates or the property of the Transferor or of such other obligor
or  their creditors, the Trustee (irrespective of whether the principal of any
of  the  Certificates shall then be due and payable as therein expressed or by
declaration  or  otherwise  and irrespective of whether the Trustee shall have
made  any  demand  on  the  Transferor for the payment of overdue principal or
interest)  shall be entitled and empowered, to intervene in such proceeding or
otherwise,

     (a)       to file and prove a claim for the whole amount of principal and
interest  owing and unpaid in respect of the Certificates issued hereunder and
to  file  such  other  papers or documents as may be necessary or advisable in
order  to  have  the  claims  of  the  Trustee  (including  any  claim for the
reasonable  compensation, expenses, disbursements and advances of the Trustee,
its  agents  and  counsel  and any other amounts due the Trustee under Section
7.07 hereof and any other amounts due and owing to the Certificateholders) and
of    MBIA and the Certificateholders allowed in such judicial Proceeding, and

     (b)        to collect and receive any monies or other property payable or
deliverable  on  any  such  claims  and  to  distribute  the  same,

     and  any  receiver,  assignee,  trustee,  liquidator, or sequestrator (or
other  similar  official) in any such judicial Proceeding is hereby authorized
by  MBIA  and each Certificateholder to make such payments to the Trustee, and
in  the  event  that  the Trustee shall consent to the making of such payments
directly  to  MBIA or the Certificateholders, to pay to the Trustee any amount
due  to  it  for  the  reasonable  compensation,  expenses,  disbursements and
advances of the Trustee, its agents and counsel, and any other amounts due the
Trustee  under  Section  7.07  hereof.

     Nothing contained in this Trust and Security Agreement shall be deemed to
authorize  the Trustee to authorize or consent to or accept or adopt on behalf
of  MBIA  or  any  Certificateholder  any plan of reorganization, arrangement,
adjustment  or  composition  affecting  MBIA or any of the Certificates or the
rights  of  any Holder thereof, or to authorize the Trustee to vote in respect
of  the  claim  of  MBIA  or  any  Certificateholder  in  any such Proceeding.


SECTION  6.7.          TRUSTEE  MAY  ENFORCE  CLAIMS  WITHOUT  POSSESSION  OF
CERTIFICATES

     (a)          In  all  Proceedings  brought  by  the Trustee (and also any
Proceedings  involving  the  interpretation of any provision of this Trust and
Security  Agreement  to which the Trustee shall be a party), the Trustee shall
be  held  to  represent  all  of  the  Certificateholders, and it shall not be
necessary  to  make  any  Certificateholder  a  party to any such Proceedings.

     (b)        All rights of actions and claims under this Trust and Security
Agreement  or  any  of  the Certificates may be prosecuted and enforced by the
Trustee  without  the  possession of any of the Certificates or the production
thereof  in  any  Proceeding  relating  thereto,  and  any  such  Proceedings
instituted  by  the  Trustee shall be brought in its own name as Trustee of an
express  trust,  and any recovery whether by judgment, settlement or otherwise
shall,  after  provision  for  the  payment  of  the  reasonable compensation,
expenses,  disbursements  and advances of the Trustee, its agents and counsel,
be  for  MBIA  and  the  ratable  benefit  of the Holders of the Certificates.

     SECTION  6.8.          APPLICATION  OF  MONEY  COLLECTED

APPLICATION  OF  MONEY  COLLECTED.

     If the Certificates have been declared due and payable following an Event
of  Default and such declaration has not been rescinded or annulled, any money
collected  by  the  Trustee  with respect to the Certificates pursuant to this
Article  Six  or  otherwise and any other money that may be held thereafter by
the Trustee as security for the Certificates shall be applied in the following
order,  at  the  date  or  dates  fixed  by  the  Trustee  and, in case of the
distribution  of  such  money  on  account  of  principal  or  interest,  upon
presentation  of  the  Certificates and the notation thereon of the payment if
only  partially  paid  and upon surrender thereof if fully paid; provided that
proceeds  of  a claim under the Certificate Insurance Policy will be used only
to  pay  interest  and principal on the Class A Certificates in the manner set
forth  in  clauses  Fifth  and  Sixth  below:

     FIRST:              To the payment to the Trustee of the Trustee Fee then
due,  and  any  costs and expenses incurred by it in connection with enforcing
the  remedies  provided  for  in  this  Article  Six;

     SECOND:          To  the  payment  to the Back-up Servicer of the Back-up
Servicer  Fee  then  due;

 THIRD:          If  Monaco  is  no longer the Servicer, to the payment to the
Servicer  of  the  Servicer Fee and other amounts due the Servicer pursuant to
Section  12.02(d)(i)  hereof;


                                     57
                                    <PAGE>


     FOURTH:        To the payment of the amounts then due and unpaid upon the
Class  A  Certificates  for  interest,  with  interest  (to the extent payment
thereof  is  legally  enforceable  at  the respective rate or rates prescribed
therefor  in  the  Class  A  Certificates)  on overdue principal and interest;

     FIFTH:       To the payment to MBIA of the MBIA Premium then due provided
that  no MBIA Default or Termination shall be continuing and to the payment to
MBIA  of  any  amounts previously paid by MBIA under the Certificate Insurance
Policy  with  respect  to  interest on the Class A Certificates and not hereto
fore  repaid  (without  interest  thereon);

     SIXTH:         To the payment of the amounts then due and unpaid upon the
Class B Certificates  for interest, with interest (to the extent such interest
has  been  collected  by  the Trustee or a sum sufficient therefor has been so
collected and payment thereof is legally enforceable at the respective rate or
rates  prescribed  therefor  in the Class B Certificates) on overdue interest;

     SEVENTH:          To  the  payments  of the remaining Class A Certificate
Balance,  without  preference  or  priority  of  any  kind  among such Class A
Certificateholders;
EIGHTH:          To the payment to MBIA of any amounts previously paid by MBIA
under  the  Certificate  Insurance Policy and not theretofore repaid, together
with interest thereon and any other amounts due under the Insurance Agreement;

     NINTH:     If the Company is the Servicer, to the payment to the Servicer
of  the  Servicer  Fee  and other amounts due the Servicer pursuant to Section
12.02(d)  hereof;

     TENTH:        To reimburse MBIA and the Certificateholders, pro rata, for
any  costs or expenses incurred in connection with any enforcement action with
respect to this Trust and Security Agreement or the Certificates, or any other
amounts  due  and  owing  to  the  Certificateholders;

     ELEVENTH:     To the payment to the Trustee and the Back-up Servicer, any
other amounts due to the Trustee or the Back-up Servicer as expressly provided
herein  and  in  the  Servicing  Agreement;

       TWELFTH:        To the payment to the Servicer of any other amounts due
the  Servicer  as  expressly  provided  herein and in the Servicing Agreement;

     THIRTEENTH:      To the payment of the then remaining Class B Certificate
Balance,  without  preference  or  priority  of  any  kind  among  Class  B
Certificateholders;

     FOURTEENTH:          To  the  payment of any surplus to or at the written
direction  of  the  Transferor  or  any other person legally entitled thereto.

     SECTION  6.9.          LIMITATION ON SUITS

     No  Holder  of  any  Certificate  shall  have  any right to institute any
Proceeding,  judicial  or  otherwise,  with respect to this Trust and Security
Agreement,  or  for the appointment of a receiver or trustee, or for any other
remedy  hereunder  for  so  long  as  an  MBIA  Default or Termination has not
occurred,  and  if  an  MBIA  Default  or  Termination  has  occurred  and  is
continuing,  unless

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

     (b)        the Controlling Holders shall have made written request to the
Trustee  to  institute  Proceedings in respect of such Event of Default in its
own  name  as  Trustee  hereunder;

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

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

     (e)          no direction inconsistent with such written request has been
given  to the Trustee during such 60 day period by the Controlling Holders; it
being  understood  and  intended  that  no one or more Holders of Certificates
shall  have  any right in any manner whatever by virtue of, or by availing of,
any  provision  of  this  Trust  and  Security Agreement to affect, disturb or
prejudice  the rights of any other Holders of Certificates, or to obtain or to
seek to obtain priority or preference over any other Holders or to enforce any
right  under  this  Trust  and Security Agreement, except in the manner herein
provided  and  for  the  equal  and  ratable  benefit  of  all  the Holders of
Certificates.

     SECTION  6.10.       UNCONDITIONAL RIGHT OF CERTIFICATEHOLDERS TO RECEIVE
PRINCIPAL  AND  INTEREST

     Notwithstanding any other provision in this Trust and Security Agreement,
the  Holder  of  any  Certificate  shall have the right, which is absolute and
unconditional,  to  receive  payment  of  the  principal  and interest on such
Certificate  as  such  principal  and  interest becomes due and payable and to
institute  any  Proceeding  for  the enforcement of any such payment, and such
right  shall  not  be  impaired  without  the  consent  of  such  Holder.



                                     58
                                    <PAGE>


     SECTION  6.11.       RESTORATION OF RIGHTS AND REMEDIES 

     If  the  Trustee,  MBIA  or  any  Certificateholder  has  instituted  any
Proceeding  to  enforce  any  right  or  remedy  under this Trust and Security
Agreement  and  such  Proceeding  has  been  discontinued or abandoned for any
reason,  or  has  been  determined  adversely to the Trustee, MBIA  or to such
Certificateholder,  then, and in every case, the Transferor, the Trustee, MBIA
and  the  Certificateholders  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 Trustee, MBIA and the
Certificateholders  shall  continue  as  though  no  such  Proceeding had been
instituted.

     SECTION 6.12.     RIGHTS AND REMEDIES CUMULATIVE

     Except  as  otherwise provided with respect to the replacement or payment
of  mutilated, destroyed, lost or stolen Certificates in the last paragraph of
Section  2.07  hereof, no right or remedy herein conferred upon or reserved to
the  Trustee, MBIA or to the Certificateholders 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  6.13.      DELAY OR OMISSION; NOT WAIVER 

     No  delay  or  omission  of  the  Trustee,  MBIA  or of any Holder of any
Certificate 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 any acquiescence therein. Every right and remedy given by this
Article Six or by law to the Trustee, MBIA or to the Certificateholders may be
exercised  from  time to time, and as often as may be deemed expedient, by the
Trustee,  MBIA    or by the Certificateholders, as the case may be, subject in
each  case, however, to the right of MBIA to control any such right and remedy
except  as  provided  in  Section  13.13  hereof.

     SECTION 6.14.     CONTROL BY CERTIFICATEHOLDERS

     MBIA  or,  if  an  MBIA  Default  or  Termination  has  occurred  and  is
continuing,  the  Controlling Holders shall have the right to direct the time,
method  and place of conducting any Proceeding for any remedy available to the
Trustee    or exercising any trust or power conferred on the Trustee; provided
that:

     (a)       such direction shall not be in conflict with any rule of law or
with  this  Trust  and  Security  Agreement including, without limitation, any
provision hereof which expressly provides for approval by a greater percentage
of  Certificate  Balance  of  Certificates;

     (b)     any direction to the Trustee by the Certificateholders of a Class
to undertake a private sale of the Trust Estate shall be by the Holders of all
Outstanding  Certificates  of  such  Class,  unless the condition set forth in
Section  6.18(b)(ii)  hereof  is  met;

     (c)          the  Trustee  may take any other action deemed proper by the
Trustee  which  is  not  inconsistent  with such direction; provided, however,
that,  subject  to  Section  7.01 hereof, the Trustee need not take any action
which  a  Responsible  Officer  or  Officers  of  the  Trustee   in good faith
determines  might  involve it in personal liability or be unjustly prejudicial
to  the  Holders  not  directing  or  consenting  to  such  action;  and

     (d)          the  Trustee has been furnished reasonable indemnity against
costs,  expenses  and liabilities which it might incur in connection therewith
as  provided  in  Section  7.01(f)  hereof.

     SECTION  6.15.          WAIVER  OF  CERTAIN  EVENTS  BY  LESS  THAN  ALL
CERTIFICATEHOLDERS

     MBIA,  or  if  an  MBIA  Default  or  Termination  has  occurred  and  is
continuing,  the  Controlling  Holders may on behalf of the Holders of all the
Certificates  waive  any  past  Default  or    Trigger Event hereunder and its
consequences,  except:

     (a)       a Default in the payment of the principal of or interest on any
Class A Certificate, or if the Class A Certificate Balance has been reduced to
zero,  on  any Class B Certificate, or a Default described in Sections 6.01(d)
and  (e)  hereof,  or

     (b)      in respect of a covenant or provision hereof which under Article
Nine hereof cannot be modified or amended without the consent of the Holder of
each  Outstanding  Certificate  affected.

Upon  any such waiver, such Default or Trigger Event shall cease to exist, and
any Event of Default or other consequence arising therefrom shall be deemed to
have been cured for every purpose of this Trust and Security Agreement; but no
such  waiver  shall extend to any subsequent or other Default or Trigger Event
or  impair  any  right  consequent  thereon.

     SECTION 6.16.     UNDERTAKING FOR COSTS 

     All  parties  to this Trust and Security Agreement agree, and each Holder
of  any  Certificate by his 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 Trust and Security Agreement, or in any suit


                                     59
                                    <PAGE>


against  the  Trustee  for  any  action  taken,  suffered  or omitted by it as
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 6.16 shall not apply to any suit instituted by the Trustee or MBIA, or
to  any  suit instituted by the Controlling Holders, or to any suit instituted
by  any  Certificateholder for the enforcement of the payment of the principal
of  or  interest on any Certificate on or after one year and one day after the
Stated  Maturity  or  Expected  Maturity  expressed  in  such  Certificate.

     SECTION  6.17.         WAIVER OF STAY OR EXTENSION LAWS
The  Transferor  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, which may affect the covenants
or  the  performance  of this Trust and Security Agreement; and the Transferor
(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 Trustee, but will
suffer  and permit the execution of every such power as though no such law had
been  enacted.

     SECTION  6.18.       SALE OF TRUST ESTATE

     (a)         The power to effect any sale (a "Sale") of any portion of the
Trust Estate pursuant to Section 6.04 hereof shall not be exhausted by any one
or  more  Sales  as  to  any portion of the Trust Estate remaining unsold, but
shall  continue  unimpaired  until  the  entire  Trust Estate evidenced by and
securing  the  Certificates shall have been sold or all amounts payable on the
Certificates  and under this Trust and Security Agreement with respect thereto
shall  have been paid. The Trustee may with the prior written consent of MBIA,
or  shall  at  the  direction  of  MBIA from time to time postpone any Sale by
public  announcement  made  at  the  time  and  place  of  such  Sale.

     (b)     To the extent permitted by applicable law, the Trustee shall not,
in  any  private  Sale, sell to a third party the Trust Estate, or any portion
thereof  unless:

     (i)          MBIA, or if an MBIA Default or Termination has occurred, the
Controlling Holders, consent in writing to or directs the Trustee to make such
Sale;  or
     (ii)      if an MBIA Default or Termination has occurred, the proceeds of
such  Sale  would  not  be less than the sum of all amounts due to the Trustee
hereunder  and  the Certificate Balance of the Certificates of the Controlling
Holders  and  interest  due  or to become due thereon on the Payment Date next
succeeding such Sale together with any amounts due and owing to MBIA under the
Insurance  Agreement.

     (c)          The  Trustee, MBIA or the Certificateholders may bid for and
acquire  any  portion  of  the  Trust  Estate in connection with a public Sale
thereof,  and  in lieu of paying cash therefor, any Certificateholder may make
settlement  for  the  purchase price by crediting against amounts owing on the
Certificates  of  such Holder or other amounts owing to such Holder secured by
this  Trust  and  Security Agreement, that portion of the net proceeds of such
Sale  to  which  such Holder would be entitled, after deducting the reasonable
costs,  charges  and  expenses  incurred  by  the  Trustee,  MBIA  or  the
Certificateholders  in connection with such Sale. The Certificates need not be
produced  in order to complete any such Sale, or in order for the net proceeds
of such Sale to be credited against the Certificates. The Trustee, MBIA or the
Certificateholders may hold, lease, operate, manage or otherwise deal with any
property  so  acquired  in  any  manner  permitted  by  law.

     (d)       The Trustee shall execute and deliver an appropriate instrument
of  conveyance transferring its interest in any portion of the Trust Estate in
connection with a Sale thereof. In addition, the Trustee is hereby irrevocably
appointed  the  agent  and  attorney-in-fact of the Transferor to transfer and
convey  its  interest  in any portion of the Trust Estate in connection with a
Sale  thereof,  and  to  take  all  action  necessary  to effect such Sale. No
purchaser  or  transferee  at  such  a  sale  shall  be bound to ascertain the
Trustee's authority, inquire into the satisfaction of any conditions precedent
or  see  to  the  application  of  any  monies.

     (e)       The method, manner, time, place and terms of any Sale of all or
any  portion  of  the  Trust  Estate  shall  be  commercially  reasonable.

     SECTION  6.19.         ACTION ON CERTIFICATES

     The  Trustee's  right to seek and recover judgment on the Certificates or
under  this Trust and Security Agreement shall not be affected by the seeking,
obtaining  or  application  of  any other relief under or with respect to this
Trust  and  Security  Agreement.  Neither  the lien of this Trust and Security
Agreement  nor any rights or remedies of the Trustee or the Certificateholders
or  MBIA  shall  be  impaired  by  the recovery of any judgment by the Trustee
against  the  Transferor  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
Transferor.



                                     60
                                    <PAGE>


                                 ARTICLE VII
                                 THE TRUSTEE

     SECTION  7.1.       CERTAIN DUTIES AND RESPONSIBILITIES.

     (a)     Except during the continuance of an Event of Default known to the
Trustee  as  provided  in  subsection  (e)  below:

     (i)          the  Trustee undertakes to perform such duties and only such
duties  as  are  specifically  set  forth  herein, and no implied covenants or
obligations  shall  be read into this Trust and Security Agreement against the
Trustee;  and

     (ii)          in  the absence of bad faith or negligence on its part, the
Trustee  may  conclusively  rely  as  to  the  truth of the statements and the
correctness  of  the opinions expressed therein, upon certificates or opinions
furnished to the Trustee and conforming to the requirements hereof; but in the
case  of  any such certificates or opinions, which by any provision hereof are
specifically  required  to  be  furnished to the Trustee, the Trustee shall be
under  a duty to examine the same and to determine whether or not they conform
to  the  requirements  hereof.

     (b)      In case an Event of Default known to the Trustee, as provided in
subsection  (e)  below,  has  occurred  and  is  continuing, the Trustee shall
exercise such of the rights and powers vested in it by this Trust and Security
Agreement, and shall use the same degree of care and skill in its exercise, as
a  reasonable  person  would  exercise  or  use under the circumstances in the
conduct  of  his  or  her  own  affairs.

     (c)         No provision hereof shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act,
or  its  own  willful  misconduct  or  bad  faith,  except  that:

     (i)     this subsection (c) shall not be construed to limit the effect of
subsection  (a)  of  this  Section;

     (ii)     the Trustee shall not be liable with respect to any action taken
or omitted to be taken by it in good faith in accordance with the direction of
MBIA  or  the  Controlling  Holders  relating to the time, method and place of
conducting  any  Proceeding  for  any  remedy  available  to  the  Trustee, or
exercising any trust or power conferred upon the Trustee, under this Trust and
Security  Agreement, the Loan Acquisition Agreement or the Servicing Agreement
in  accordance  with  the terms of this Trust and Security Agreement, the Loan
Acquisition  Agreement  and  the  Servicing  Agreement;  and

     (iii)     no provision hereof shall require the Trustee to expend or risk
its own funds or otherwise incur any 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 for believing that repayment of
such  funds  or  adequate  indemnity  against  such  risk  or liability is not
reasonably  assured to it, provided that nothing contained herein shall excuse
the  Trustee  for  failure  to  perform  its  duties  as  Trustee  hereunder.

     (d)      Whether or not therein expressly so provided, every provision of
this  Trust  and  Security  Agreement relating to the conduct or affecting the
liability  of  or  affording protection to the Trustee shall be subject to the
provisions  of  this  Section  7.01.

     (e)         For all purposes under this Trust and Security Agreement, the
Trustee  shall  not be deemed to have notice of any Event of Default described
in  Section  6.01(d)  or  6.01(e)  hereof  or any Default described in Section
6.01(c)  hereof  or  of  any  Class  B Event, Trigger Event or MBIA Default or
Termination  unless  a  Responsible  Officer  assigned  to  and working in the
Trustee's  corporate  trust department has actual knowledge thereof, or unless
written  notice  of  any  event  which  is  in  fact such an Event of Default,
Default,  Class  B  Event,  Trigger  Event  or  MBIA Default or Termination is
received  by  the  Trustee  at  the  Corporate  Trust  Office, and such notice
references any of the Certificates generally, the Transferor, the Trust Estate
or  this  Trust  and  Security  Agreement.

     (f)       The Trustee shall be under no obligation to institute any suit,
or to take any remedial proceeding under this Trust and Security Agreement, or
to  enter  any  appearance or in any way defend in any suit in which it may be
made  defendant,  or  to  take any steps in the execution of the trusts hereby
created  or  in  the  enforcement  of any rights and powers hereunder until it
shall  be  indemnified  to  its  satisfaction  against  any  and all costs and
expenses,  outlays  and  counsel  fees  and other reasonable disbursements and
against  all  liability,  except  liability that is adjudicated, in connection
with  any  action  so  taken.

     (g)          Notwithstanding  any  extinguishment of all right, title and
interest  of  the  Transferor in and to the Trust Estate following an Event of
Default and a consequent declaration of acceleration of the maturity of any of
the  Certificates,  whether  such  extinguishment occurs through a Sale of the
Trust  Estate  to  another  person, the acquisition of the Trust Estate by the
Trustee  with  respect  to  the Trust Estate (or the proceeds thereof) and the
Certificateholders  and the rights of the Certificateholders shall continue to
be  governed  by  the  terms  of  this  Trust  and  Security  Agreement.

     (h)        Notwithstanding anything to the contrary contained herein, the
provisions  of  subsections  (e)  through (g), inclusive, of this Section 7.01
shall  be subject to the provisions of subsections (a) through (c), inclusive,
of  this  Section  7.01.

     (i)     The Trustee shall provide the reports and accountings as required
pursuant  to  Section  12.03  hereof.

     (j)          If  any Loan Contract becomes a Defaulted Loan Contract, the
Trustee, upon Transferor or Servicer request may, and upon the request of MBIA
shall  take  such  action  as  may  be  appropriate to enforce such payment or
performance,  including  the  institution  and  prosecution  of  appropriate


                                     61
                                    <PAGE>


proceedings.  Any such action shall be without prejudice to any right to claim
a  Default  or Event of Default under this Trust and Security Agreement and to
proceed  thereafter  as  provided  in  Article  Six  hereof.

     (k)            As soon as practicable following receipt by the Trustee of
written  notice  from  MBIA  that  either  (i)  90  days  have elapsed since a
Re-Liening  Trigger  Event  has  occurred  and  the  Servicer  has  not  filed
applications  for  new  certificates  of  title  noting the Trustee as secured
party,  with  respect to at least 75% of the vehicles which were not liened in
the  name  of  the  Trustee as of the date of the Re-Liening Trigger Event, or
(ii)  120  days have elapsed since a Re-Liening Trigger Event has occurred and
the  Servicer  has not filed applications for new certificates of title noting
the  Trustee as secured party, with respect to 100% of the vehicles which were
not liened in the name of the Trustee as of the date of the Re-Liening Trigger
Event,  the  Trustee  shall  take  all  actions  needed  to ensure that a new 
certificate  of  title noting the Trustee as secured party is obtained for any
Vehicle  which, as of the date of receipt of such written notice from MBIA, is
not  liened  in the name of the Trustee or with respect to any application for
new title noting the Trustee's lien has not yet been filed.  The Trustee shall
be  reimbursed  for  its  reasonable expenses incurred in connection with such
retitling  in  accordance  with  Section  12.02(d)  hereof.

     SECTION  7.2.      NOTICE OF DEFAULT AND TRIGGER EVENTS 

     Promptly  after  the  occurrence  of  any Default, Trigger Event, Class B
Event,  Re-liening  Trigger  Event or MBIA Default or Termination known to the
Trustee  (within  the  meaning of Section 7.01(e) hereof) which is continuing,
within  one  Business  Day  of  obtaining  such  knowledge,  the Trustee shall
transmit  by  telephonic  or facsimile communication confirmed by mail to MBIA
and  the  Certificateholders,  as  their  names  and  addresses  appear on the
Certificate  Register,  and  by  mail  to  the Rating Agencies, notice of such
Default,  Class  B  Event,  Trigger  Event,  Re-liening  Trigger Event or MBIA
Default  or  Termination  hereunder  known  to  the  Trustee.

     SECTION  7.3.         CERTAIN RIGHTS OF TRUSTEE

     Except  as  otherwise  provided  in  Section  7.01,

     (a)          the  Trustee  may  rely  and shall be protected in acting or
refraining  from  acting  upon  any  resolution,  certificate,  statement,
instrument, opinion, report, notice, request, direction, consent, order, bond,
note  or  other obligation, paper or document believed by it to be genuine and
to  have  been  signed  or  presented  by  the  proper  party  or  parties;

     (b)     any request or direction of the Transferor mentioned herein shall
be  sufficiently evidenced by a Transferor request or Transferor order and any
resolution  of the Board of Directors may be sufficiently evidenced by a board
resolution;

     (c)          whenever  in  the  administration of this Trust and Security
Agreement  the  Trustee  shall  deem  it  desirable that a matter be proved or
established  prior  to taking, suffering or omitting any action hereunder, the
Trustee  (unless other evidence be herein specifically prescribed) may, in the
absence  of  bad  faith  on  its  part,  rely  upon  an Officer's Certificate;

     (d)        the Trustee may consult with counsel and the written advice of
such  counsel  selected by the Trustee with due care or any Opinion of Counsel
shall  be  full  and  complete  authorization and protection in respect of any
action  taken,  suffered  or  omitted  by  it  hereunder  in good faith and in
reasonable  reliance  thereon;

     (e)       the Trustee shall be under no obligation to exercise any of the
rights  or  powers  vested  in  it by this Trust and Security Agreement at the
request  or  direction of any of the Certificateholders pursuant to this Trust
and  Security  Agreement, unless such Certificateholders shall have offered to
the  Trustee  reasonable security or indemnity against the costs, expenses and
liabilities  which  might be incurred by it in compliance with such request or
direction;

     (f)     the Trustee shall not be bound to make any investigation into the
facts or matters stated in any resolution, certificate, statement, instrument,
opinion,  report,  notice,  request,  direction, consent, order, bond, note or
other  paper  or  document,  but the Trustee, in its discretion, may make such
further inquiry or investigation into such facts or matters as it may see fit,
and,  if  the  Trustee  shall  determine  to  make  such  further  inquiry  or
investigation, it shall be entitled to examine the books, records and premises
of  the  Transferor, upon reasonable notice and at reasonable times personally
or  by  agent  or  attorney;  and

     (g)      the Trustee may execute any of the trusts or powers hereunder or
perform  any  duties  hereunder  either  directly  or  by or through agents or
attorneys.

     SECTION  7.4.          NOT  RESPONSIBLE  FOR  RECITALS  OR  ISSUANCE  OF
CERTIFICATES

     (a)       The recitals contained in this Trust and Security Agreement and
in  the  Certificates,  except  the  certificates  of  authentication  on  the
Certificates,  shall  be  taken  as  the statements of the Transferor, and the
Trustee  assumes no responsibility for their correctness. The Trustee makes no
representations  as  to  the  validity or condition of the Trust Estate or any
part  thereof,  or  as  to  the  title  of the Transferor thereto or as to the
security  afforded  thereby or hereby, or as to the validity or genuineness of
any securities at any time pledged and deposited with the Trustee hereunder or
as  to the validity or sufficiency of this Trust and Security Agreement or any
of  the  Certificates.  The  Trustee  shall  not be accountable for the use or
application  by  the  Transferor  of  any  of the Certificates or the proceeds
thereof  or of any money paid to the Transferor or upon Transferor order under
any  provisions  hereof.


                                     62
                                    <PAGE>


     (b)          Except  as  otherwise  expressly provided herein and without
limiting  the  generality  of  the  foregoing,  the  Trustee  shall  have  no
responsibility  or  liability for or with respect to the existence or validity
of  any  Vehicle  or  Loan  Contract,  the perfection of any security interest
(whether  as  of the date hereof or at any future time), the maintenance of or
the  taking  of  any  action  to maintain such perfection, the validity of the
assignment  of  any  portion  of  the  Trust  Estate  to the Trustee or of any
intervening  assignment,  the review of any Loan Contract (it being understood
that  the Trustee has not reviewed and does not intend to review the substance
or form of any such Loan Contract), the performance or enforcement of any Loan
Contract,  the  validity  and sufficiency of the Certificate Insurance Policy,
the  compliance  by  the  Transferor  or the Servicer with any covenant or the
breach  by  the  Transferor  or the Servicer of any warranty or representation
made hereunder or in any related document or the accuracy of any such warranty
or  representation,  any investment of monies in the Collection Account or any
loss  resulting  therefrom  (other  than  as  an  obligor  under  any Eligible
Investment),  the  acts  or omissions of the Transferor, the Servicer, MBIA or
any  Obligor,  any action of the Servicer taken in the name of the Trustee, or
the  validity  of  the  Servicing Agreement or the Loan Acquisition Agreement.

     (c)      The Trustee shall not have any obligation or liability under any
Loan  Contract  by  reason  of,  or  arising  out  of, this Trust and Security
Agreement  or  the  granting  of  a  security  interest  in such Loan Contract
hereunder  or  the  receipt by the Trustee of any payment relating to any Loan
Contract  pursuant  hereto,  nor shall the Trustee be required or obligated in
any  manner  to  perform  or  fulfill any of the obligations of the Transferor
under or pursuant to any Loan Contract, or to make any payment, or to make any
inquiry  as to the nature or the sufficiency of any payment received by it, or
the  sufficiency  of  any  performance  by any party, under any Loan Contract.

     SECTION  7.5.          MAY  HOLD  CERTIFICATES

     The  Trustee,  the Servicer, any Paying Agent, the Certificate Registrar,
any  Authenticating  Agent  or  any  other  agent  of  the  Transferor, in its
individual  or  any  other  capacity,  may  become  the  owner  or  pledgee of
Certificates,  and  if  operative, may otherwise deal with the Transferor with
the  same rights it would have if it were not Trustee, Servicer, Paying Agent,
Certificate  Registrar,  Authenticating  Agent  or  such  other  agent.

     SECTION  7.6.         MONEY HELD IN TRUST

     Money  and  investments  held in trust by the Trustee or any Paying Agent
hereunder  shall  be held in one or more trust accounts hereunder but need not
be  segregated  from  other  funds,  except  to  the extent required herein or
required  by  law. The Trustee or any Paying Agent shall be under no liability
for  interest on any money received by it hereunder except as otherwise agreed
with  the  Transferor  or  otherwise  specifically  provided  herein.

     SECTION  7.7.          COMPENSATION  AND  REIMBURSEMENT

     (a)          The  Transferor  agrees:

     (i)       to pay the Trustee monthly its fee for all services rendered by
it  hereunder as Trustee, in the amount of the Trustee Fee (which compensation
shall  not  otherwise  be  limited  by  any  provision of law in regard to the
compensation  of  a  trustee  of  an express trust), and to pay to the Back-up
Servicer  its  fee for all services rendered hereunder and under the Servicing
Agreement  as  Back-up  Servicer,  in  the amount of the Back-up Servicer Fee;

     (ii)      except as otherwise expressly provided herein, to reimburse the
Trustee  or  the  Back-up  Servicer  upon  its  request  for  all  reasonable
out-of-pocket  expenses,  disbursements  and  advances incurred or made by the
Trustee or the Back-up Servicer in accordance with any provision of this Trust
and  Security  Agreement  or the Servicing Agreement (including the reasonable
compensation  and  the expenses and disbursements of the Trustee's and Back-up
Servicer's  agents  and  counsel),  except  any  such expense, disbursement or
advance  as  may  be  attributable  to  its  negligence  or  bad  faith;  and

     (iii)       to indemnify and hold harmless the Trust, the Trustee and the
Back-up  Servicer  from  and  against  any loss, liability, expense, damage or
injury  (other  than those attributable to a Certificateholder in its capacity
as  an  investor in any of the Certificates) sustained or suffered pursuant to
this  Trust and Security Agreement by reason of any acts, omissions or alleged
acts  or  omissions arising out of activities of the Trust, the Trustee or the
Back-up Servicer (including without limitation any violation of any applicable
laws  by  the  Transferor as a result of the transactions contemplated by this
Trust  and  Security  Agreement), including, but not limited to, any judgment,
award,  settlement,  reasonable attorneys' fees and other expenses incurred in
connection  with the defense of any actual or threatened action, proceeding or
claim;  provided  that  the Transferor shall not indemnify the Trustee if such
loss,  liability,  expense,  damage  or  injury  is due to the Trustee's gross
negligence  or  willful  misconduct,  willful  misfeasance or bad faith in the
performance of duties. Any indemnification pursuant to this Section shall only
be payable from the assets of the Transferor and shall not be payable from the
assets  of  the Trust.  The provisions of this indemnity shall run directly to
and  be enforceable by an injured person subject to the limitations hereof and
this indemnification agreement shall survive the termination of this Trust and
Security  Agreement.

     SECTION 7.8.     CORPORATE TRUSTEE REQUIRED; ELIGIBILITY

     There  shall  at  all  times  be  a  trustee  hereunder  which shall be a
corporation  or association organized and doing business under the laws of the
United  States  of  America  or  of  any  state, authorized under such laws to
exercise  corporate  trust powers, having a combined capital and surplus of at
least  $100,000,000, acceptable to MBIA, subject to supervision or examination
by Federal or state authority and having an office within the United States of
America, and which shall have a commercial paper or other short-term rating of
the  highest  short  term rating categories by each of the Rating Agencies, or
otherwise  acceptable  to  each  of  the  Rating Agencies. If such corporation
publishes  reports  of  condition at least annually, pursuant to law or to the


                                     63
                                    <PAGE>


requirements of the aforesaid supervising or examining authority, then for the
purposes 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. If at any time the Trustee shall
cease  to  be  eligible  in accordance with the provisions of this Section, it
shall  resign  immediately  in  the  manner  and  with  the effect hereinafter
specified  in  this  Article.

     SECTION 7.9.     RESIGNATION AND REMOVAL; APPOINTMENT OF SUCCESSOR

     (a)      No resignation or removal of the Trustee and no appointment of a
successor  Trustee  pursuant  to this Article shall become effective until the
acceptance  of appointment by the successor Trustee under Section 7.10 hereof.

     (b)         The Trustee may resign at any time by giving 30 days' written
notice  thereof  to  the Transferor, MBIA and to each Certificateholder. If an
instrument  of acceptance by a successor Trustee shall not have been delivered
to  the Trustee within 30 days after the giving of such notice of resignation,
the resigning Trustee may petition any court of competent jurisdiction for the
appointment  of  a  successor  Trustee.  Such  court may thereupon, after such
notice,  if  any, as it may deem proper and may prescribe, appoint a successor
Trustee  in  compliance  with  Section  7.08  hereof.

     (c)          The Trustee may be removed by MBIA, or if an MBIA Default or
Termination  has  occurred,  by the Controlling Holders, at any time if one of
the  following  events  have  occurred:

     (i)      the Trustee shall cease to be eligible under Section 7.08 hereof
and  shall  fail  to  resign after written request therefor by the Transferor,
MBIA  or  by  any  Certificateholder,  or

     (ii)          the  Trustee  shall  become incapable of acting or shall be
adjudged  a  bankrupt  or  insolvent,  or  a receiver of the Trustee or of its
property  shall  be  appointed,  or  any  public  officer shall take charge or
control  of  the  Trustee  or  of  its  property or affairs for the purpose of
rehabilitation,  conservation  or  liquidation,  or

     (iii)       the Trustee has failed to perform its duties hereunder or has
breached  any  representation  or  warranty  made  herein.

     (d)        If the Trustee shall resign, be removed or become incapable of
acting, or if a vacancy shall occur in the office of the Trustee for any cause
with respect to any of the Certificates, the Transferor by a board resolution,
shall,  with  the  prior written consent of MBIA, promptly appoint a successor
Trustee  reasonably  satisfactory to MBIA.  If no successor Trustee shall have
been  so  appointed  by  the Transferor within 30 days of notice of removal or
resignation  and  shall  have  accepted  appointment in the manner hereinafter
provided,  then  MBIA  may appoint a successor Trustee.  If MBIA shall fail to
appoint  a successor Trustee within 90 days or in the event of an MBIA Default
or  Termination,  then  the  Controlling  Holders  may  petition  any court of
competent jurisdiction for the appointment of a successor Trustee with respect
to  the  Certificates.

     (e)          The  Transferor  shall give notice in the manner provided in
Sections  13.02  and  13.03 hereof of each resignation and each removal of the
Trustee  and  each  appointment  of  a  successor  Trustee with respect to the
Certificates  to  the  Certificateholders, MBIA and the Rating Agencies.  Each
notice  shall include the name of the successor Trustee and the address of its
Corporate  Trust  Office.

     SECTION 7.10.     ACCEPTANCE OF APPOINTMENT BY SUCCESSOR

     Every  successor  Trustee  appointed hereunder shall execute, acknowledge
and deliver to the Transferor and the retiring Trustee an instrument accepting
such  appointment,  and  thereupon  the resignation or removal of the retiring
Trustee shall become effective and such successor Trustee, without any further
act,  deed  or  conveyance,  shall  become vested with all the rights, powers,
trusts and duties of the retiring Trustee but, on request of the Transferor or
the  successor  Trustee,  such  retiring  Trustee  shall,  upon payment of its
reasonable out-of-pocket costs and expenses, execute and deliver an instrument
transferring  to  such  successor Trustee all the rights, powers and trusts of
the  retiring  Trustee,  and  shall  duly assign, transfer and deliver to such
successor  Trustee  all  property  and  money  held  by  such retiring Trustee
hereunder.    Upon request of any such successor Trustee, the Transferor shall
execute  any  and  all instruments for more fully and certainly vesting in and
confirming  to  such  successor  Trustee  all  such rights, powers and trusts.

     No  successor  Trustee shall accept its appointment unless at the time of
such  acceptance  such successor Trustee shall be eligible under this Article.

     SECTION  7.11.         MERGER, CONVERSION, CONSOLIDATION OR SUCCESSION TO
BUSINESS  OF  TRUSTEE

     Any  Person  into  which  the  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 Trustee shall be a party, or any
corporation  succeeding  to  all  or  substantially all of the corporate trust
business  of  the  Trustee,  shall  be the successor of the Trustee hereunder,
provided  such  Person  shall  be  otherwise qualified and eligible under this
Article,  without  the  execution or filing of any paper or any further act on
the part of any of the parties hereto, and notice thereof shall be provided by
the  Trustee  to the Certificateholders, MBIA and the Rating Agencies. In case
any  Certificates  have  been authenticated, but not delivered, by the Trustee
then  in  office, any successor by merger, conversion or consolidation to such
authenticating  Trustee  may  adopt  such  authentication  and  deliver  the
Certificates  so  authenticated  with  the  same  effect  as if such successor
Trustee  had  itself  authenticated  such  Certificates.



                                     64
                                    <PAGE>

     SECTION  7.12.      CO-TRUSTEES AND SEPARATE TRUSTEES

     At  any  time or times, for the purpose of meeting the legal requirements
of  any  jurisdiction  in  which  any  of  the Trust Estate may at the time be
located  or  for any other reason deemed appropriate, the Transferor, MBIA and
the  Trustee shall have power to appoint, and, upon the written request of the
Trustee,  MBIA  or of the Holders representing at least 25% of the Certificate
Balance  of  all Certificates, the Transferor shall for such purpose join with
the  Trustee in the execution, delivery and performance of all instruments and
agreements necessary or proper to appoint, one or more Persons approved by the
Trustee  and meeting the requirements of Section 7.08 hereof, either to act as
co-Trustee,  jointly with the Trustee of all or any part of such Trust Estate,
or  to  act as separate Trustee of any such property, in either case with such
powers  as  may  be  provided in the instrument of appointment, and to vest in
such  Person  or persons in the capacity aforesaid, any property, title, right
or  power  deemed  necessary  or desirable, subject to the other provisions of
this  Section.  If  the Transferor does not join in such appointment within 15
days  after  the  receipt  by it of a request so to do, or in case an Event of
Default  has occurred and is continuing, the Trustee and MBIA shall have power
to  make  such  appointment.

     Should  any written instrument from the Transferor be reasonably required
by  any  co-Trustee or separate Trustee so appointed for more fully confirming
to  such  co-Trustee or separate Trustee such property, title, right or power,
any  and all such instruments shall, on request, be executed, acknowledged and
delivered  by  the  Transferor.

     Every  co-Trustee  or  separate Trustee shall, to the extent permitted by
law,  but  to  such  extent only, be appointed subject to the following terms:

     (i)     the Certificates shall be authenticated and delivered by, and all
rights, powers, duties and obligations under this Trust and Security Agreement
in respect of the custody of securities, cash and other personal property held
by,  or required to be deposited or pledged with, the Trustee under this Trust
and  Security  Agreement,  shall  be  exercised  solely  by  the  Trustee;

     (ii)      the rights, powers, duties and obligations conferred or imposed
upon  the  Trustee  by  this  Trust  and  Security Agreement in respect of any
property  covered  by  such appointment shall be conferred or imposed upon and
exercised or performed by the Trustee or by the Trustee and such co-Trustee or
separate  Trustee  jointly,  as shall be provided in the instrument appointing
such  co-Trustee  or separate Trustee, except to the extent that under any law
of  any  jurisdiction  in  which  any  particular  act is to be performed, the
Trustee  shall  be  incompetent  or  unqualified to perform such act, in which
event  such  rights,  powers,  duties  and  obligations shall be exercised and
performed  by  such  co-Trustee  or  separate  Trustee;

     (iii)       the Trustee at any time, by an instrument in writing executed
by it, with the concurrence of the Transferor evidenced by a board resolution,
may  accept  the  resignation of or remove any co-Trustee or separate Trustee,
appointed  under  this  Section, and, in case an Event of Default has occurred
and  is continuing, the Trustee shall have power to accept the resignation of,
or  remove, any such co-Trustee or separate Trustee without the concurrence of
the  Transferor. Upon the written request of the Trustee, the Transferor shall
join  with  the  Trustee  in  the  execution,  delivery and performance of all
instruments  and agreements necessary or proper to effectuate such resignation
or  removal.  A  successor  to  any co-Trustee or separate Trustee that has so
resigned  or  been  removed  may  be  appointed in the manner provided in this
Section;

     (iv)      no co-Trustee or separate Trustee hereunder shall be personally
liable  by  reason  of  any  act  or omission of the Trustee or any other such
Trustee  hereunder  nor  shall  the  Trustee be liable by reason of any act or
omission  of  any  co-Trustee or separate Trustee selected by the Trustee with
due care or appointed in accordance with directions to the Trustee pursuant to
Section  6.14  hereof;  and

     (v)       any Act of Certificateholders delivered to the Trustee shall be
deemed  to  have  been delivered to each such co-Trustee and separate Trustee.

     SECTION  7.13.     RIGHTS WITH RESPECT TO THE SERVICER

     The Trustee's rights and obligations with respect to the Servicer and the
Back-up  Servicer  shall  be  governed  by  the  Servicing  Agreement.

     SECTION  7.14.     APPOINTMENT OF AUTHENTICATING AGENT

     The Trustee may appoint an Authenticating Agent or Agents with respect to
the  Certificates which shall be authorized to act on behalf of the Trustee to
authenticate  Certificates  issued  upon  original  issue  or  upon  exchange,
registration  of transfer or pursuant to Section 2.07 hereof, and Certificates
so  authenticated shall be entitled to the benefits of this Trust and Security
Agreement  and  shall  be  valid  and  obligatory  for  all  purposes  as  if
authenticated  by  the Trustee hereunder. Wherever reference is made herein to
the  authentication  and  delivery  of  Certificates  by  the  Trustee  or the
Trustee's certificate of authentication or the delivery of Certificates to the
Trustee  for  authentication,  such  reference  shall  be  deemed  to  include
authentication  and  delivery  on  behalf  of the Trustee by an Authenticating
Agent and a certificate of authentication executed on behalf of the Trustee by
an Authenticating Agent and delivery of the Certificates to the Authenticating
Agent  on behalf of the Trustee. Each Authenticating Agent shall be acceptable
to the Transferor, MBIA and the Certificateholders and shall at all times be a
corporation  having  a  combined  capital  and  surplus  of  not less than the
equivalent of $50,000,000 and subject to supervision or examination by Federal
or  state  authority  or  the  equivalent foreign authority, in the case of an
Authenticating Agent who is not organized and doing business under the laws of
the  United  States of America, any state thereof or the District of Columbia.
If such Authenticating Agent publishes reports of condition at least annually,
pursuant  to  law  or  to  the  requirements  of said supervising or examining
authority,  then  for  the  purposes of this Section, the combined capital and
surplus  of  such  Authenticating  Agent  shall  be  deemed to be its combined
capital  and  surplus  as  set forth in its most recent report of condition so
published.  If  at any time an Authenticating Agent shall cease to be eligible
in  accordance  with the provisions of this Section, such Authenticating Agent
shall  resign  immediately in the manner and with the effect specified in this
Section.


                                     65
                                    <PAGE>


     Any  corporation  into  which  an  Authenticating  Agent may be merged or
converted  or  with which it may be consolidated, or any corporation resulting
from  any  merger,  conversion  or  consolidation to which such Authenticating
Agent  shall be a party, or any corporation succeeding to the corporate agency
or corporate trust business of such Authenticating Agent, shall continue to be
an  Authenticating  Agent  without the execution or filing of any paper or any
further act on the part of the Trustee or such Authenticating Agent; provided,
such  corporation  shall  be  otherwise  eligible  under  this  Section.

     An  Authenticating  Agent may resign at any time by giving written notice
thereof  to  the  Trustee,  MBIA and to the Transferor. The Trustee may at any
time  terminate the agency of an Authenticating Agent by giving written notice
thereof  to  such  Authenticating  Agent,  MBIA  and  to  the Transferor. Upon
receiving  such a notice of resignation or upon such a termination, or in case
at any time such Authenticating Agent shall cease to be eligible in accordance
with  the  provisions  of  this  Section,  the Trustee may appoint a successor
Authenticating  Agent which shall be acceptable to the Transferor and MBIA and
shall  mail  written  notice  of such appointment by first-class mail, postage
prepaid,  to  all  Holders of Certificates, if any, with respect to which such
Authenticating  Agent  will  serve, as their names and addresses appear in the
Certificate  Register.  Any  successor Authenticating Agent upon acceptance of
its  appointment hereunder shall become vested with all the rights, powers and
duties  of  its predecessor hereunder, with like effect as if originally named
as  an  Authenticating  Agent.  No  successor  Authenticating  Agent  shall be
appointed  unless  eligible  under  the  provisions  of  this  Section.

     The  Trustee agrees to pay to each Authenticating Agent from time to time
reasonable  compensation  for its services under this Section, and the Trustee
shall  be  entitled  to  be  reimbursed  for  such  payments,  subject  to the
provisions  of  Section  7.07  hereof.

     If  an appointment is made pursuant to this Section, the Certificates may
have  endorsed  thereon,  in  addition  to  the  Trustee's  certificate  of
authentication,  an  alternate  certificate of authentication in the following
form:

     This  is  one of the Certificates described in the within-mentioned Trust
and  Security  Agreement.

NORWEST  BANK  MINNESOTA,
  NATIONAL  ASSOCIATION
  As  Trustee

By:_____________________________
            As  Authenticating  Agent


By:_____________________________
               Authorized  Officer

     SECTION  7.15.          TRUSTEE TO HOLD LOAN CONTRACTS 

     (a)     The Trustee shall hold the original executed counterparts of each
Loan  Contract  and  the  original  Certificates  of Title or Applications for
Certificates  of  Title,  as applicable, with respect to each Loan Contract at
its office in the state of Minnesota, and at any such new address in the state
of  Minnesota  as  the  Trustee  shall  inform  the  Transferor,  the
Certificateholders, MBIA, the Servicer and the Company in writing from time to
time.   The Trustee shall hold the Loan Contract, the original Certificates of
Title  or  Applications  for  Certificates  of  Title,  as applicable, for the
benefit  of  the  Certificateholders  and  MBIA, and maintain accurate records
pertaining  to  each  Loan  Contract to maintain a current inventory thereof. 
Each  Loan Contract held by the Trustee shall be stamped with a legend stating
"Assigned  to and the Property of Norwest Bank Minnesota, National Association
as  Trustee."    Upon  the written request of a Servicing Officer, the Trustee
shall perform such acts as reasonably requested in writing by the Servicer and
otherwise  cooperate  with  the  Servicer  in  enforcement  of  the
Certificateholders'  and  MBIA's  rights and remedies with respect to the Loan
Contracts,  the Certificates of Title and the Applications for Certificates of
Title.

     (b)        On or prior to the Closing Date and each Acquisition Date, the
Trustee  shall  confirm in writing to the Transferor with respect to each Loan
Contract  acquired  on  such  date,  that  it  has  obtained the original Loan
Contract  and the original Certificate of Title or Application for Certificate
of  Title,  as  applicable.  If the Trustee discovers that any Loan Contracts,
Certificates  of  Title  or  Applications  for  Certificates  of  Title,  as
applicable,  are  defective (that is, mutilated, damaged, defaced, incomplete,
improperly  dated,  clearly  forged  or  otherwise  altered)  in  any material
respect, the Trustee shall promptly notify the Company and MBIA, whereupon the
Company  shall  have  60  days  to cure such defect.  In addition, the Trustee
shall  verify  that  it  has  obtained  the original Certificate of Title with
respect  to each Vehicle within the time period specified in Section 4.02(a). 
If  the  Company  does not cure any such defect within such time period, or if
the  Trustee  cannot  verify that it has the original Certificate of Title for
each  Loan  Contract  within  such  time  period, the Trustee shall notify the
Company  and MBIA, and in accordance with Section 3.03 of the Loan Acquisition
Agreement,  the Company shall repurchase or substitute for such Loan Contract.

     (c)          In  accordance  with  Section  3.01(b)(ii)  of the Servicing
Agreement,  or  in  the  event  a  Loan Contract is paid in full, substituted,
removed,  repurchased  or  any  documentation held by the Trustee is otherwise
permitted  to  be  released  in  accordance  with  the  terms of the Trust and
Security Agreement, the Trustee shall promptly release the related Certificate
of  Title,  Application for Certificate of Title or Loan Contract as requested
by  a  Servicing Officer, upon receipt of a Request for Release of Documents. 
In the case of a Loan Contract for which documentation is being requested on a
temporary basis, the Servicer shall promptly return the requested documents to
the  Trustee  when  the  Servicer's  need  therefor  no  longer  exists.


                                     66
                                    <PAGE>


     (d)          In  performing  its duties under this Section 7.15 and under
Section  7.01(k),  the  Trustee  shall  exercise that degree of skill and care
consistent  with  the  highest  degree  of  skill  and  care  that the Trustee
exercises with respect to similar motor vehicle loans owned and/or serviced by
it, and that is consistent with prudent industry standards.  The Trustee shall
have  no  duty  or  obligation  to  review  any  of  the  Loan  Contracts, the
Certificates of Title or the Applications for Certificates of Title, except as
expressly  set  forth  herein.

     SECTION  7.16.          MONEY  FOR  CERTIFICATE  PAYMENTS  TO  BE HELD IN
TRUST 

     The  Trustee  shall execute and deliver, and if there is any Paying Agent
other than the Trustee, the Transferor will cause each Paying Agent other than
the  Trustee  to  execute and deliver to the Trustee and MBIA an instrument in
which  such  Paying  Agent  shall  agree with the Trustee that, subject to the
provisions  of  this  Section,  such  Paying  Agent  will:

     (i)     hold all sums held by it for the payment of principal or interest
on  Certificates  in  trust for the benefit of the Certificateholders entitled
thereto  and  MBIA  until such sums shall be paid to such Persons or otherwise
disposed  of  as  herein  provided;

     (ii)      give the Trustee, MBIA and the Certificateholders notice of any
Default  by the Transferor (or any other obligor upon the Certificates) in the
making  of  any  payment  of  principal  or  interest;  and

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

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

     Any money deposited with the Trustee or any Paying Agent in trust for the
payment  of  the  principal  or  interest  on  any  Certificate  and remaining
unclaimed  for three years after such principal or interest has become due and
payable shall be paid to the Transferor on Transferor request or to MBIA (upon
its  written request) if such payment had been made by MBIA; and the Holder of
such  Certificate  shall  thereafter,  as  an  unsecured general creditor, and
subject  to any applicable statute of limitations, look only to the Transferor
for  payment  thereof,  and all liability of the Trustee, such Paying Agent or
MBIA  with  respect  to  such  trust  money  or the related Certificate, shall
thereupon cease; provided, however, that the Trustee or such Paying Agent,
before  being  required  to make any such repayment, may at the expense of the
Transferor cause to be published once, in a newspaper published in the English
language,  customarily  published  on  each  Business  Day  and  of  general
circulation in the city in which the Corporate Trust Office is located, notice
that  such  money  remains unclaimed and that, after a date specified therein,
which  shall  not  be less than 30 days from the date of such publication, any
unclaimed  balance  of  such  money  then  remaining  will  be  repaid  to the
Transferor;  and provided, further, that any amounts held that are proceeds of
a claim made under the Certificate Insurance Policy shall be returned to MBIA,
and  the  Certificateholders  shall  look only to MBIA for such payments.  The
Trustee may also adopt and employ, at the expense of the Transferor, any other
reasonable means of notification of such repayment (including, but not limited
to,  mailing  notice of such repayment to Certificateholders whose right to or
interest  in  monies  due and payable but not claimed is determinable from the
records  of  any Paying Agent, at the last address as shown on the Certificate
Register  for  each  such  Certificateholder).

     SECTION  7.17.       REPRESENTATIONS AND WARRANTIES OF THE TRUSTEE

     The  Trustee  makes  the  following  representations  and  warranties:

     (a)      The Trustee has been duly organized and is validly existing as a
national  banking  association  in  good standing under the laws of the United
States  of  America,  with  power  and  authority to own its properties and to
conduct  its  business  as  such  properties shall be currently owned and such
business  is  presently  conducted.

     (b)        The Trustee has the power and authority to execute and deliver
each  of  this  Trust  and Security Agreement, the Servicing Agreement and the
Insurance  Agreement and to carry out its respective terms; and the execution,
delivery, and performance of this Trust and Security Agreement shall have been
duly  authorized  by  the  Trustee  by  all  necessary  corporate  action.

     (c)          Each  of  this  Trust  and Security Agreement, the Servicing
Agreement  and the Insurance Agreement constitutes a legal, valid, and binding
obligation of the Trustee enforceable in accordance with its respective terms,
except  as  enforceability  may  be  limited  by  bankruptcy,  insolvency,
reorganization,  or other similar laws affecting the enforcement of creditors'
rights  in  general and by general principles of equity, regardless of whether
such  enforceability  shall be considered in a proceeding in equity or at law.

     (d)     The consummation of the transactions contemplated by this each of
this  Trust  and Security Agreement, the Servicing Agreement and the Insurance
Agreement  and  the  fulfillment  of  the  terms  hereof and thereof shall not
conflict with, result in any breach of any of the terms and provisions of, nor
constitute  (with  or  without  notice  or lapse of time) a default under, the
articles  of  incorporation  or  by-laws  of  the  Trustee,  or any indenture,
agreement,  or other instrument to which the Trustee is a party or by which it
shall  be bound; nor result in the creation or imposition of any lien upon any
of  its  properties pursuant to the terms of any such indenture, agreement, or
other  instrument;  nor  violate  any  law  or  any order, rule, or regulation


                                     67
                                    <PAGE>


applicable  to  the Trustee of any court or of any Federal or state regulatory
body,  administrative  agency,  or  other  governmental instrumentality having
jurisdiction  over  the  Trustee  or  its  properties.

     (e)         There are no proceedings or investigations pending or, to the
Trustee's  best  knowledge,  threatened  before  any  court,  regulatory body,
administrative  agency,  or  other  governmental  instrumentality  having
jurisdiction  over  the Trustee or its properties (i) asserting the invalidity
of this Trust and Security Agreement, the Servicing Agreement or the Insurance
Agreement, (ii) seeking to prevent the consummation of any of the transactions
contemplated  by this Trust and Security Agreement, the Servicing Agreement or
the  Insurance Agreement, (iii) seeking any determination or ruling that might
materially  and  adversely  affect  the  performance  by  the  Trustee  of its
obligations  under,  or  the  validity  or  enforceability  of, this Trust and
Security  Agreement,  the  Servicing  Agreement  or  the  Insurance Agreement.


                                     68
                                    <PAGE>


                                 ARTICLE VIII
     THE CERTIFICATE INSURANCE POLICY

     SECTION  8.1.      PAYMENTS UNDER THE CERTIFICATE INSURANCE POLICY 

     (a)        If on the close of business on the third Business Day prior to
any  Payment  Date,  the  amounts  on  deposit  in  the Collection Account and
available  to be distributed on such Payment Date pursuant to Section 12.02(d)
hereof for the Class A Certificates are not sufficient to make the payment of 
interest  due  on  the Class A Certificates on such Payment Date in accordance
with  Section  12.02(d)(iv)  hereof  after the payment of amounts due pursuant
Sections  12.02(d)(i)  through  (iii),  the Trustee shall, no later than 10:00
a.m.  New  York  time,  on  the second Business Day immediately preceding such
Payment  Date make a claim under the Certificate Insurance Policy in an amount
equal  to  such  insufficiency.

     (b)      At the option of MBIA at its sole discretion, if on the close of
business  on  the third Business Day prior to any Payment Date, the amounts on
deposit  in  the  Collection  Account  and available to be distributed on such
Payment  Date pursuant to Section 12.02(d) hereof for the Class A Certificates
are  not sufficient to make the payment of  the Class A Principal Distribution
Amount due on the Class A Certificates on such Payment Date in accordance with
Section  12.02(d)(vii)  hereof  after  the  payment  of  amounts  due pursuant
Sections  12.02(d)(i)  through  (vi),  but  only if and to the extent that the
Class  A  Certificate  Balance exceeds the Aggregate Loan Balance, the Trustee
shall at the direction of MBIA, no later than 10:00 a.m. New York time, on the
second Business Day immediately preceding such Payment Date make a claim under
the  Certificate  Insurance  Policy  in an amount equal to such insufficiency.

     (c)     If on the close of business on the third Business Day immediately
prior  to  the  Stated  Maturity  for the Class A Certificates, the amounts on
deposit  in  the  Collection  Account  for  the  Class  A Certificates are not
sufficient to pay the entire then remaining Class A Certificate Balance (after
giving  effect  to  the  application  of  funds  available  to pay the Class A
Principal Distribution Amount in accordance with Section 12.02(d)(vii) hereof)
and  after  the  payment  of amounts due pursuant Sections 12.02(d)(i) through
(vi), the Trustee shall, no later than 10:00 a.m. New York time, on the second
Business  Day  immediately preceding such Payment Date, make a claim under the
Certificate  Insurance  Policy  in  an  amount  equal  to  such insufficiency.

     (d)       Proceeds of claims on the Certificate Insurance Policy shall be
deposited in the Collection Account, shall remain uninvested and shall be used
solely  to pay amounts due in respect of interest and, to the extent specified
in  clause  (b)  hereof, principal on the Class A Certificates on each Payment
Date  and  the entire then remaining Class A Certificate Balance at the Stated
Maturity  for  the  Class  A  Certificates.   In addition, on any day that the
Trustee  has  actual  knowledge  or receives notice that any amount previously
paid  to a Class A Certificateholder has been subsequently recovered from such
Certificateholder  pursuant  to  a  final  order  of  a  court  of  competent
jurisdiction  that such payment constitutes an avoidable preference within the
meaning  of  any  applicable  bankruptcy  law  to  such  Certificateholder  (a
"Preference  Claim"),  the  Trustee shall make a claim within one Business Day
upon  the  Certificate Insurance Policy for the full amount of such Preference
Claim  in  accordance with the terms of the Certificate Insurance Policy.  Any
proceeds of any such Preference Claim received by the Trustee shall be paid to
the  related  Class  A  Certificateholders  or  the  trustee in bankruptcy, as
applicable,  and  in  accordance  with  the  Certificate  Insurance  Policy.


                                     69
                                    <PAGE>


                                  ARTICLE IX
  AMENDMENTS TO TRUST AND SECURITY AGREEMENT 


     SECTION 9.1.     AMENDMENTS WITHOUT CONSENT OF CERTIFICATEHOLDERS

     The  Transferor, the Servicer, the Back-up Servicer and the Trustee, with
the  consent  of  MBIA  but  without  the  consent  of  the  Holders  of  any
Certificates,  at  any  time  and  from time to time, may amend this Trust and
Security  Agreement  for  any  of  the  following  purposes:

     (a)     to correct or amplify the description of any property at any time
included in the Trust Estate, or better to assure, convey and confirm unto the
Trustee  any property included or required to be included in the Trust Estate,
or  to  include  additional  property  in  the  Trust  Estate;  or

     (b)       to evidence the succession of another Person to the Transferor,
and the assumption by such successor of the covenants of the Transferor herein
and in the Certificates contained, in accordance with Section 11.02(n) hereof;
or

     (c)         to add to the covenants of the Transferor, for the benefit of
MBIA  and  the Holders of all Certificates, or to surrender any right or power
herein  conferred  upon  the  Transferor;  or

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

     (e)      to cure any ambiguity with respect to any provision herein which
may  be  defective  or  inconsistent with any other provisions with respect to
matters  or  questions arising hereunder, which shall not be inconsistent with
the  provisions  hereof,  provided that such action shall not adversely affect
the  interests  of  the  Holders  of  the  Certificates;  or

     (f)         to evidence the succession of the Trustee pursuant to Article
Seven  hereof;  or

     (g)          to  add  events  to  the  list  of  Events  of  Default.

     The  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, but the Trustee shall not be obligated to enter into
any  such amendment that affects the Trustee's own rights, duties, liabilities
or  immunities  under  this  Trust  and  Security  Agreement  or  otherwise.

     Promptly after the execution by the Transferor, the Servicer, the Back-up
Servicer  and  the  Trustee  of  any  amendment  pursuant to this Section, the
Transferor  shall mail to the Rating Agencies, MBIA and each Certificateholder
a  copy  of  such  amendment.

     SECTION  9.2.        AMENDMENTS WITH CONSENT OF CERTIFICATEHOLDERS 

     (a)       With the consent of MBIA and the Controlling Holders, by Act of
said  Holders delivered to the Transferor and the Trustee, the Transferor, the
Servicer,  the  Back-up  Servicer  and  the  Trustee may enter into amendments
hereto  for  the purpose of adding any provisions to or changing in any manner
or  eliminating  any of the provisions of this Trust and Security Agreement or
of  modifying  in  any  manner  the  rights of the Holders of the Certificates
hereunder;  provided,  however,  that  no  such  amendment  shall, without the
consent  of  the  Holders  of  each  Outstanding Certificate affected thereby:

     (i)          change  the  Stated  Maturity  or  Expected  Maturity of any
Certificate  or  the  due  date  of  any  installment  of principal of, or any
installment  of  interest  on, any Certificate, or reduce the principal amount
thereof or the Certificate Interest Rate or change any place of payment where,
or  the  coin or currency in which, any Certificate or the interest thereon is
payable, or impair the right to institute suit for the enforcement of any such
payment;  or

     (ii)          reduce  the  percentage in Outstanding principal balance of
Certificates,  the  consent  of  the Holders of which is required for any such
amendment,  or  the consent of the Holders of which is required for any waiver
of  compliance with certain provisions of this Trust and Security Agreement or
Events  of  Default  or  their  consequences;  or

     (iii)          impair  or  adversely  affect  the  Trust  Estate;  or

     (iv)      modify or alter the provisions of the proviso to the definition
of the term "Outstanding," "Class A Certificate Balance," "Class B Certificate
Balance"  or  "Controlling  Holders";  or

     (v)         modify or alter the provisions of the proviso to Section 6.04
hereof;  or

     (vi)         modify any of the provisions of this Section 9.02, except to
increase  the percentage of Holders required for any modification or waiver or
to  provide that certain other provisions of this Trust and Security Agreement
cannot  be  modified  or  waived  without  the  consent of each Holder of each
Outstanding  Certificate  affected  thereby;  or

     (vii)     permit the creation of any lien ranking prior to or on a parity
with the lien of this Trust and Security Agreement with respect to any part of


                                     70
                                    <PAGE>


the Trust Estate or terminate the lien of this Trust and Security Agreement on
any  property  at  any  time  subject  hereto  or  deprive  the  Holder of any
Certificate  of  the  security afforded by the lien of this Trust and Security
Agreement;  or

     (viii)          modify  any  of  Section  12.02(d)  hereof.

     (b)      The Trustee is hereby authorized to join in the execution of any
amendment  pursuant  to  clause  (a) above and to make any further appropriate
agreements  and  stipulations  that  may be therein contained, but the Trustee
shall  not  be  obligated  to  enter  into any such amendment that affects the
Trustee's  own  rights, duties, liabilities or immunities hereunder.  It shall
be  necessary  for any Act of Certificateholders under this Section to approve
the  particular  form  of  any  amendment. Promptly after the execution by the
Transferor,  the  Servicer,  the  Back-up  Servicer  and  the  Trustee  of any
amendment  pursuant  to this Section, the Transferor shall mail to the Holders
of  the  Certificates,  MBIA and the Rating Agencies a copy of such amendment.

     SECTION  9.3.       EXECUTION OF AMENDMENTS

     In  executing  any  amendments  permitted  by  this  Article  or  the
modifications  thereby  of  the  trusts  created  by  this  Trust and Security
Agreement, the Trustee and MBIA shall be entitled to receive upon request from
the  Transferor, and (subject to Section 7.01 hereof) shall be fully protected
in  relying in good faith upon, an Opinion of Counsel reasonably acceptable to
the  Trustee  and  MBIA  stating  that  the  execution  of  such amendments is
authorized or permitted by this Trust and Security Agreement. The Trustee may,
but  shall  not  be obligated to, enter into any such amendments which affects
the  Trustee's  own  duties  or  immunities  hereunder  or  otherwise.

     SECTION  9.4.          EFFECT  OF  AMENDMENTS

     Upon  the  execution  of any amendment under this Article, this Trust and
Security  Agreement  shall  be  modified  in  accordance  therewith,  and such
amendment  shall  form  a  part  of  this Trust and Security Agreement for all
purposes;  and  every  Holder  of  Certificates  theretofore  or  thereafter
authenticated  and  delivered  hereunder  shall  be  bound  thereby.

     SECTION 9.5.     REFERENCE IN CERTIFICATES TO AMENDMENTS

     Certificates  authenticated  and  delivered  after  the  execution of any
amendment  pursuant to this Article may, and if required by the Trustee shall,
bear  a notation in form approved by the Trustee as to any matter provided for
in  such  amendment. If the Transferor shall so determine, new Certificates so
modified  as  to conform, in the opinion of the Trustee and the Transferor, to
any  such  amendment  may  be  prepared  and  executed  by  the Transferor and
authenticated  and  delivered  by  the  Trustee  in  exchange  for Outstanding
Certificates.



                                     71
                                    <PAGE>


                                  ARTICLE X
   REDEMPTION OF CERTIFICATES

     SECTION 10.1.     REDEMPTION AT THE OPTION OF THE TRANSFEROR; ELECTION TO
REDEEM

     The  Transferor  shall  have  the  option  to  redeem  all of the Class A
Certificates at any time after the Class A Certificate Balance is less than or
equal to 20% of the Initial Class A Certificate Balance.  The Transferor shall
have  the  option  to redeem all of the Class B Certificates at any time after
the  Class  A  Certificate  Balance  has  been  reduced to zero or the Class A
Certificates  have  been  redeemed.  In each case, such redemption shall be at
the  applicable  Redemption  Price plus any fees due hereunder and all amounts
due  to MBIA under the Insurance Agreement, provided, however that the Class
B  Certificates  may  not  be  redeemed before the Class A Certificates.  MBIA
shall  have  the same option to redeem the Class A Certificates in the absence
of  the  exercise  thereof  by  the  Transferor.

     The  Transferor shall set the redemption date (the "Redemption Date") and
the redemption record date (the "Redemption Record Date") for the Certificates
and  give  notice  thereof  to  the  Trustee pursuant to Section 10.02 hereof.

     Installments  of  interest  and  principal  that  are  due  regarding the
Certificates  on  or prior to the related Redemption Date shall continue to be
payable  to  the  Holders of such Certificates called for redemption as of the
relevant  Record  Dates according to their terms and the provisions of Section
2.08 hereof. The election of the Transferor or MBIA to redeem any Certificates
pursuant  to  this Section shall be evidenced by a board resolution or written
notice  from  MBIA, respectively, directing the Trustee to make the payment of
the  Redemption  Price  on  all of the Certificates to be redeemed from monies
deposited  with  the  Trustee  pursuant  to  Section  10.04  hereof.

     SECTION  10.2.      NOTICE TO TRUSTEE; DEPOSIT OF REDEMPTION PRICE

     In  the  case  of  any  redemption  pursuant to Section 10.01 hereof, the
Transferor  or  MBIA,  as  applicable,  shall,  at  least 15 days prior to the
related  Redemption  Date, notify the Trustee, MBIA and the Certificateholders
of  such Redemption Date and shall deposit into the Redemption Account on such
notification  date an amount equal to the Redemption Price of all Certificates
to  be  redeemed  on such Redemption Date plus any fees and interest due under
Section  12.02(d)(i)  through  (v)  and  all  amounts  due  to  MBIA under the
Insurance  Agreement.

     SECTION  10.3.        NOTICE OF REDEMPTION BY THE TRUSTEE

     Upon  receipt  of such notice and such deposit set forth in Section 10.02
above,  the  Trustee  shall  provide  notice of redemption pursuant to Section
10.01  hereof  by  first-class mail, postage prepaid, mailed no later than the
Business  Day  following  the date on which such deposit was made, to MBIA and
each  Holder  of  Certificates  whose  Certificates are to be redeemed, at his
address  in  the  Certificate  Register.

     All  notices  of  redemption  shall  state:

     (1)          the  applicable  Redemption  Date;

     (2)          the  applicable  Redemption  Price;  and

     (3)        that on such Redemption Date, the Redemption Price will become
due  and  payable  upon each such Certificate, and that interest thereon shall
cease  to  accrue  on  such  date.
Notice of redemption of Certificates shall be given by the Trustee in the name
and  at  the expense of the Transferor or MBIA, as applicable. Failure to give
notice  of redemption, or any defect therein, to any Holder of any Certificate
selected  for  redemption  shall  not  impair  or  affect  the validity of the
redemption  of  any  other  Certificate.

     SECTION 10.4.     CERTIFICATES PAYABLE ON REDEMPTION DATE

     Notice  of  redemption  having  been  given  as provided in Section 10.03
hereof,  the  Certificates  to be redeemed shall, on the applicable Redemption
Date,  become  due  and payable at the Redemption Price and on such Redemption
Date  (unless  the  Transferor  or  MBIA,  as applicable, shall default in the
payment  of  the  Redemption  Price)  such  Certificates  shall  cease to bear
interest.  The Holders of such Certificates shall be paid the Redemption Price
by  the  Paying  Agent  on  behalf  of the Transferor; provided, however, that
installments  of  principal  and  interest  that  are  due  regarding  such
Certificates  on  or  prior  to  such  Redemption Date shall be payable to the
Holders  of  such Certificates registered as such on the relevant Record Dates
according  to  their  terms  and  the  provisions  of  Section  2.08  hereof.

     If  the  Holders of any Certificate called for redemption shall not be so
paid,  the  principal  shall,  until  paid,  bear interest from the applicable
Redemption  Date  at  the  related  Certificate  Interest  Rate.

     SECTION  10.5.       RELEASE OF LOAN CONTRACTS

     In  connection  with any redemption permitted under this Article Ten, the
Transferor or MBIA, as the case may be, shall be permitted to obtain a release
and  reconveyance  to  the  Transferor  or  MBIA,  as  applicable, of the Loan
Contracts  to the extent that (a) after giving effect to such release, (x) the
sum  of  the  amount  of  funds  then  held  in the Collection Account and the
Aggregate  Loan  Balance is equal to or exceeds (y) the Certificate Balance of
all Outstanding Certificates (after giving effect to such redemption) plus the
Required  Collateralization  Amount,  provided  that  in  connection  with  a


                                     72
                                    <PAGE>


redemption  of the Class B Certificates, the Transferor shall be entitled to a
release  and  reconveyance of all of the Loan Contracts and (b) the applicable
Redemption  Price  shall  have  been  deposited into the Redemption Account as
required by Section 10.02.  In connection with any release and reconveyance of
Loan  Contracts to MBIA pursuant to this Section 10.05, MBIA shall be entitled
to  be  reimbursed  out of the proceeds of such Loan Contracts for amounts due
pursuant  to  the  Insurance  Agreement  and,  after  the  termination  of the
Insurance Agreement in accordance with the terms thereof, shall convey amounts
in  excess  thereof  to  the  Transferor.


                                     73
                                    <PAGE>


                                 ARTICLE  XI
    TRANSFEROR REPRESENTATIONS, WARRANTIES AND COVENANTS     

     SECTION  11.1.          REPRESENTATIONS,  WARRANTIES AND COVENANTS OF THE
TRANSFEROR

     The  Transferor hereby makes the following representations and warranties
to  the  Trustee and for the benefit of MBIA and the Certificateholders.  Such
representations  and  warranties  speak  as  of the Closing Date and as of any
Acquisition  Date,  but  shall  survive  any  subsequent transfer, assignment,
contribution  or  conveyance  of  the  Loan  Assets  to  the  Trustee.

     (a)          Organization  and  Good  Standing.    The  Transferor is a
corporation  duly  organized,  validly existing and in good standing under the
law  of  the  state  of  Delaware and each other State where the nature of its
business  requires  it to qualify, except to the extent that the failure to so
qualify  would not in the aggregate materially adversely affect the ability of
the  Transferor  to  perform  its obligations under the Transaction Documents;

     (b)         Authorization.  The Transferor has the power, authority and
legal right to execute, deliver and perform under the terms of the Transaction
Documents  and  the  execution,  delivery  and  performance of the Transaction
Documents  have  been  duly  authorized  by  the  Transferor  by all necessary
corporate  action;

     (c)          Binding  Obligation.   Each of (i) this Trust and Security
Agreement,  assuming due authorization, execution and delivery by the Trustee,
the  Back-up Servicer and the Servicer, (ii) the Insurance Agreement, assuming
due  authorization,  execution and delivery by MBIA, the Trustee, the Company,
the Back-up Servicer and the Servicer, (iii) the Servicing Agreement, assuming
due  authorization,  execution  and  delivery  by  the  Servicer,  the Back-up
Servicer  and  the  Trustee, (iv) the Loan Acquisition Agreement, assuming due
authorization,  execution  and  delivery  by the Company, and (v) the Purchase
Agreement,  assuming  due  authorization,  execution  and  delivery  by  MF
Receivables  Corp. I, constitutes a legal, valid and binding obligation of the
Transferor,  enforceable  again  the  Transferor  in accordance with its terms
except  that  (A)  such  enforcement may be subject to bankruptcy, insolvency,
reorganization,  moratorium  or  other  similar  laws  (whether  statutory,
regulatory  or  decisional)  now or hereafter in effect relating to creditors'
rights generally and (B) the remedy of specific performance and injunctive and
other  forms  of equitable relief may be subject to certain equitable defenses
and to the discretion of the court before which any proceeding therefor may be
brought,  whether  a  proceeding  at  law  or  in  equity;

     (d)          No  Violation.    The  consummation  of  the  transactions
contemplated by the fulfillment of the terms of the Transaction Documents will
not  conflict with, result in any breach of any of the terms and provisions of
or  constitute (with or without notice, lapse of time or both) a default under
the  organizational  documents  or  bylaws  of the Transferor, or any material
indenture, agreement, mortgage, deed of trust or other instrument to which the
Transferor  is  a  party  or  by  which  it  is  bound,  or in the creation or
imposition  of  any  Lien  upon any of its properties pursuant to the terms of
such  indenture,  agreement, mortgage, deed of trust or other such instrument,
other  than  any  Lien  created  or  imposed  pursuant  to  the  terms  of the
Transaction  Documents, or violate any law or, to the best of the Transferor's
knowledge, any material order, rule or regulation applicable to the Transferor
of any court or of any federal or state regulatory body, administrative agency
or  other governmental instrumentality having jurisdiction over the Transferor
or  any  of  its  properties.

     (e)      No Proceedings.  There are no Proceedings or investigations to
which  the  Transferor,  or  any  of  the  Transferor's Affiliates, is a party
pending,  or,  to  the  knowledge of Transferor, threatened, before any court,
regulatory  body,  administrative  agency  or  other  tribunal or governmental
instrumentality (A) asserting the invalidity of the Transaction Documents, (B)
seeking to prevent the issuance of any of the Certificates or the consummation
of  any  of  the transactions contemplated by the Transaction Documents or (C)
seeking any determination or ruling that would materially and adversely affect
the performance by the Transferor of its obligations under, or the validity or
enforceability  of,  the  Transaction  Documents.

     (f)      Approvals.  All approvals, authorizations, consents, orders or
other  actions  of any Person, or of any court, governmental agency or body or
official,  required  in  connection  with  the  execution  and delivery of the
Transaction  Documents  and  with the valid and proper authorization, issuance
and  sale  of  the  Certificates  pursuant  hereto  (except approvals of State
securities  officials  under the Blue Sky Laws), have been or will be taken or
obtained  on  or  prior  to  the  Closing  Date  and  each  Acquisition  Date.

     (g)        Place of Business.  As of the Closing Date, the Transferor's
principal  place of business and chief executive office is located at 370 17th
Street,  Suite  5060C,  Denver,  Colorado    80202.

     (h)       Transfer and Assignment.  Upon the delivery to the Trustee of
the Loan Contracts, the related Certificates of Title and the Applications for
Certificates  of  Title, the Trustee for the benefit of the Certificateholders
and  MBIA  shall have a first priority perfected security interest in the Loan
Contracts,  the  Vehicles,  and  in  the  proceeds  thereof,  except for Liens
permitted  under  Section 11.02(a) and limited with respect to proceeds to the
extent  set  forth  in Section 9-306 of the UCC as in effect in the applicable
jurisdiction.    All  filings (including, without limitation, UCC filings) and
other actions as are necessary in any jurisdiction to perfect the ownership or
other  interest  of the Trustee in the Trust Estate, including the transfer of
the  Certificates of Title and the Applications for Certificates of Title, and
the  Loan  Contracts,  and  the  payment  of  any  fees,  have  been  made.

     (i)      Parent of the Transferor.  As of the Closing Date, the Company
is  the  registered owner of all of the issued and outstanding common stock of
the  Transferor,  all  of which common stock has been validly issued, is fully
paid  and  nonassessable.


                                     74
                                    <PAGE>


     (j)          Loan  Acquisition  Agreement.   As of the Closing Date the
Transferor  has  entered  into the Loan Acquisition Agreement with the Company
relating to its acquisition of the Loan Contracts and its security interest in
the  Vehicles,  and  the  representations  and  warranties made by the Company
relating  to the Loan Contracts and the Vehicles have been validly assigned to
and  are  for  the  benefit  of  the  Transferor,  the  Trustee,  MBIA and the
Certificateholders  and  such  representations  and  warranties  are  true and
correct  in  all  material  respects.

     (k)     Bulk Transfer Laws.  The transfer, assignment and conveyance of
the Loan Contracts and security interest in the Vehicles by the Company to the
Transferor  pursuant  to  the  Loan Acquisition Agreement or by the Transferor
pursuant  to  this  Trust  and  Security  Agreement is not subject to the bulk
transfer  or  any  similar  statutory  provisions  in effect in any applicable
jurisdiction.

     (l)       The Loan Contracts.  The Transferor hereby restates and makes
each  of the representations and warranties with respect to the Loan Contracts
and  the  Vehicles  that  are  made by the Company in Section 3.01 of the Loan
Acquisition  Agreement.

     SECTION  11.2.          COVENANTS

     The  Transferor  hereby  makes the following covenants for the benefit of
the  Trustee,  MBIA and the Certificateholders, on which the Trustee relies in
accepting the Trust Estate in trust and in authenticating the Certificates and
on  which  MBIA  relies  in  issuing  the  Certificate Insurance Policy.  Such
covenants  are  made  as  of the Closing Date, but shall survive the transfer,
conveyance  and  assignment  of  the  Trust  Estate  to  the  Trustee.

     (a)         No Liens.  Except for the conveyances and grant of security
interests  hereunder, the Transferor will not sell, pledge, assign or transfer
to  any  other  Person, or grant, create, incur, assume or suffer to exist any
Lien  on  any  Trust Estate now existing or hereafter created, or any interest
therein prior to the termination of this Trust and Security Agreement pursuant
to Section 5.01 hereof; the Transferor will notify the Trustee and MBIA of the
existence  of any Lien on any Trust Estate immediately upon discovery thereof;
and  the  Transferor shall defend the right, title and interest of the Trustee
in,  to  and under the Trust Estate now existing or hereafter created, against
all  claims  of  third  parties  claiming  through  or  under  the Transferor;
provided,  however, that nothing in this Section 11.02(a) shall prevent or
be  deemed  to prohibit the Transferor from suffering to exist upon any of the
Trust  Estate  any  Liens  for  municipal  or  other  local  taxes  and  other
governmental  charges  if  such taxes or governmental charges shall not at the
time be due and payable or if the Transferor shall currently be contesting the
validity  thereof  in good faith by appropriate proceedings and shall have set
aside  on  its  books  adequate  reserves  with  respect  thereto.

     (b)          Delivery of Collections.  The Transferor agrees to hold in
trust  and promptly pay to the Servicer all amounts received by the Transferor
in  respect  of the Trust Estate (other than amounts distributed to or for the
benefit  of  the  Transferor  pursuant  to  Article  Twelve  hereof).

     (c)         Obligations with Respect to Loan Contracts.  The Transferor
will  duly  fulfill  all  obligations  on its part to be fulfilled under or in
connection with each Loan Contract and will do nothing to impair the rights of
the  Trustee  (for the benefit of the Certificateholders and MBIA) in the Loan
Contracts,  the  Vehicles  and  any  other  part  of  Trust  Estate.

     (d)          Compliance  with  Law.  The Transferor will comply, in all
material  respects,  with  all  acts,  rules, regulations, orders, decrees and
directions  of  any governmental authority applicable to the Loan Contracts or
any  part thereof; provided, however, that the Transferor may contest any act,
regulation,  order,  decree  or direction in any reasonable manner which shall
not materially and adversely affect the rights of the Trustee (for the benefit
of  the  Certificateholders  and MBIA) in the Loan Contracts and the Vehicles.
The Transferor will comply, in all material respects, with all requirements of
law  applicable  to  the  Transferor.

     (e)          Preservation  of  Security Interest.  The Transferor shall
execute  and  file  such continuation statements and any other documents which
may  be  required  by  law  to  fully preserve and protect the interest of the
Trustee  (for  the  benefit  of  the Certificateholders and MBIA) in the Trust
Estate.  If a Re-liening Trigger Event occurs, the Transferor will enforce its
rights  against  the  Company  under  the  Loan  Acquisition Agreement to have
vehicles  not already titled in the name of the Trustee to be re-titled noting
the  security  interest  of  the  Trustee  hereunder.

     (f)       Maintenance of Office, etc.  The Transferor will not, without
providing  30  days  notice  to  the  Trustee and MBIA and without filing such
amendments to any previously filed financing statements as the Trustee or MBIA
may require or as may be required in order to maintain the Trustee's perfected
security  interest  in  the  Trust  Estate,  (a)  change  the  location of its
principal  executive  office,  or  (b)  change its name, identity or corporate
structure  in  any  manner  which  would  make  any  financing  statement  or
continuation  statement  filed  by  the  Transferor  in  accordance  with  the
Servicing  Agreement or this Trust and Security Agreement seriously misleading
within the meaning of Article 9-402(7) of any applicable enactment of the UCC.

     (g)          Further  Assurances.  The Transferor will make, execute or
endorse,  acknowledge,  and  file  or deliver to the Trustee from time to time
such  schedules, confirmatory assignments, conveyances, transfer endorsements,
powers  of attorney, certificates, reports and other assurances or instruments
and  take  such further steps relating to the Trust Estate, as the Trustee may
request  and  reasonably  require.

     (h)       Notice of Liens.  The Transferor shall notify the Trustee and
MBIA promptly after becoming aware of any Lien on any Trust Estate, except for
any  Liens  for  municipal or other local taxes if such taxes shall not at the
time be due or payable without penalty or if the Transferor shall currently be
contesting  the  validity thereof in good faith by appropriate proceedings and
shall  have  set  aside  on  its books adequate reserves with respect thereto.

     (i)       Activities of the Transferor. The Transferor (a) shall engage
in  only  (1) the acquisition, ownership, selling and pledging of the property
acquired  by the Transferor pursuant to the Loan Acquisition Agreement and the
Purchase  Agreement,  and  causing  the issuance of, receiving and selling the
Certificates issued pursuant to this Trust and Security Agreement and engaging
in  other activities specified under its certificate of incorporation, and (2)
the  exercise  of any powers permitted to corporations under the corporate law
of the State of Delaware which are incidental to the foregoing or necessary to
accomplish  the  foregoing;    (b)  will  (1)  maintain  its books and records
separate from the books and records of any other entity, (2) maintain separate
bank accounts and no funds of the Transferor shall be commingled with funds of
any other entity, (3) keep in full effect its existence, rights and franchises
as  a corporation under the laws of the State of Delaware, and will obtain and
preserve  its  qualification  to  do business as a foreign corporation in each
jurisdiction  in  which such qualification is or shall be necessary to protect
the  validity and enforceability of this Trust and Security Agreement; and (c)
will not (1) dissolve or liquidate in whole or in part, (2) own any subsidiary
or  lend  or  advance any moneys to, or make an investment in, any Person, (3)
make  any  capital expenditures, (4)(A) commence any case, proceeding or other
action  under  any  existing  or  future bankruptcy, insolvency or similar law
seeking  to  have  an  order for relief entered with respect to it, or seeking
reorganization,  arrangement,  adjustment,  wind-up, liquidation, dissolution,
composition    or  other  relief  with  respect  to it or its debts, (B) seek 
appointment of a receiver, trustee, custodian or other similar official for it
or  any  part  of its assets, (C) make a general assignment for the benefit of
creditors,  or  (D)  take  any  action  in  furtherance  of,  or consenting or
acquiescing  in, any of the foregoing, (5) guarantee (directly or indirectly),
endorse  or  otherwise become contingently liable (directly or indirectly) for
the obligations of, or own or purchase any stock, obligations or securities of
or  any  other  interest  in,  or  make any capital contribution to, any other
Person,  (6)  merge  or  consolidate  with any other Person, (7) engage in any
other  action  that  bears  on  whether  the  separate  legal  identity of the
Transferor  will be respected, including without limitation (A) holding itself
out  as being liable for the debts of any other party or (B) acting other than
in  its  corporate name and through its duly authorized officers or agents, or
(8)  create,  incur,  assume, or in any manner become liable in respect of any
indebtedness  other  than trade payables and  expense accruals incurred in the
ordinary  course of business and which are incidental to its business purpose;
provided,  however, that the Transferor may take any action prohibited by this
clause  (8)  if  (y)  the Transferor shall cause, prior  to the taking of such
action,  an  Opinion  of Counsel experienced in federal bankruptcy matters, in
substance  satisfactory  to  the Trustee, the Certificateholders, MBIA and the
Rating  Agencies, to be delivered to the Trustee, the Certificateholders, MBIA
and  the Rating Agencies and (z) the Rating Agencies shall indicate in writing
that  the taking of such action will not affect the then current rating of any
Certificates  or  the shadow rating of this transaction.  The Transferor shall
not  amend any article in its Certificate of Incorporation that deals with any
matter  discussed  above  without  the  prior  written consent of MBIA.  On or
before April 15 of each year, so long as this Trust and Security Agreement has
not  terminated,  the Transferor shall furnish to each Certificateholder, MBIA
and  the  Trustee  an Officer's Certificate confirming that the Transferor has
complied  with  its  obligations  under  this  paragraph.

     (j)       Directors.  The Transferor agrees that at all times, at least
two  of  the directors and one of the executive officers of the Transferor (or
two  persons,  one  of  whom  is  serving  as both a director and an executive
officer) will not be a director, officer or employee of any direct or ultimate
parent,  or  Affiliate  of the parent or of the Transferor; provided, however,
that  such  independent directors and officers may serve in similar capacities
for  other  "special  purpose  corporations"  formed  by  the  Company and its
Affiliates.   The Transferor's Certificate of Incorporation shall at all times
provide  that  such  independent  directors shall have a fiduciary duty to the
Holders  of  the  Certificates.

     (k)        Tax Treatment. The Transferor shall comply at all times with
Section 2.11 hereof and its records shall reflect such intended tax treatment.

     (l)          Notice of Trigger Events.  Upon the Transferor's obtaining
knowledge  of the occurrence of any Trigger Event, Class B Event or Re-liening
Trigger  Event, the Transferor shall within one Business Day of obtaining such
knowledge  notify  MBIA,  the  Trustee  and  the  Certificateholders  of  such
occurrence.

     (m)          Enforcement  of  this Trust and Security Agreement and Loan
Acquisition  Agreement.  The  Transferor will take all actions necessary, and
diligently  pursue  all  remedies  available to it, to the extent commercially
reasonable,  to  enforce  the  obligations of the Servicer under the Servicing
Agreement  and  Monaco  under the Loan Acquisition Agreement and to secure its
rights  thereunder.

     (n)       Transferor May Consolidate, etc., Only on Certain Terms.  The
Transferor  shall  not  consoli-date or merge with or into any other Person or
convey  or  transfer its properties and assets substantially as an entirety to
any  Person,  unless:

     (i)      the Person (if other than the Transferor) formed by or surviving
such  consolidation  or merger or which acquires by conveyance or transfer the
properties  and assets of the Transferor substantially as an entirety shall be
a  Person organized and existing as a corporation under the laws of the United
States of America or any State thereof and shall have expressly assumed, by an
agreement  supplemental hereto, executed and delivered to the Trustee, in form
and  substance  reasonably  satisfactory  to  the  Trustee,  MBIA  and  the
Certificateholders,  the  obligation  and covenants of this Trust and Security
Agreement  and the Loan Acquisition Agreement on the part of the Transferor to
be  performed  or  observed;

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

     (iii)     the Transferor shall have delivered to the Trustee an Officer's
Certificate  and  an  Opinion of Counsel each stating that such consolidation,
merger,  conveyance  or  transfer and such Supplement comply with this Article
and  that  all  conditions  precedent  herein  provided  for  relating to such
transaction have been complied with and an Opinion of Counsel, for the benefit
of  MBIA, the Trustee and the Certificateholders confirming the enforceability
of  documents  in  connection  with  such consolidation, merger, conveyance or
transfer;

     (iv)       such consolidation, merger, conveyance or transfer shall be on
such  terms  as  shall  fully preserve the lien and security of this Trust and
Security  Agreement,  the  perfection  and priority thereof and the rights and
powers  of  the  Trustee,  MBIA  and  the  Certificateholders;


                                     76
                                    <PAGE>


     (v)          the  surviving  corporation  shall  be  a  "special  purpose
corporation"  having  an  organizational  charter substantially similar to the
certificate  of incorporation of the Transferor including specific limitations
on  its  business  purposes,  and  provisions  for  independent  directors;

     (vi)       MBIA shall have given its prior written consent, which consent
shall  not  be  unreasonably  withheld  or  delayed;  and

     (vii)          the  Transferor shall have caused the Trustee to receive a
letter  from the Rating Agencies to the effect that solely as a result of such
transaction,  the  rating issued with respect to the Class A Certificates will
not  be  downgraded  and  MBIA  shall have received notice with respect to the
shadow  rating  and  capital  charge  for  the  transaction.

     (o)     Successor Substituted. Upon any consolidation or merger, or any
conveyance  or  transfer  of  the  properties  and  assets  of  the Transferor
substantially  as  an  entirety  in  accordance  with  this Trust and Security
Agreement,  the Person formed by or surviving such consolidation or merger (if
other  than the Transferor) or the Person to which such conveyance or transfer
is made shall succeed to, and be substituted for, and may exercise every right
and  power of, the Transferor under this Trust and Security Agreement with the
same  effect as if such Person had been named as the Transferor herein. In the
event of any such conveyance or transfer, the Person named as the "Transferor"
in  the  first paragraph of this Trust and Security Agreement or any successor
which  shall  theretofore  have  become  such in the manner prescribed in this
Article  shall be released from its liabilities and from its obligations under
this  Trust  and  Security  Agreement  and  may  be  dissolved,  wound-up  and
liquidated  at  any  time  thereafter.

     (p)          Use  of  Proceeds.    The  proceeds  from  the sale of the
Certificates  will  be used by the Transferor (a) to pay the purchase price of
the  Loan  Assets  pursuant  to  the  Loan  Acquisition Agreement and Purchase
Agreement,  (b)  to pay the expenses associated with this transaction, and (c)
for    general  corporate  purposes.  None of the transactions contemplated in
this  Trust  and  Security  Agreement,  the  Servicing  Agreement  or the Loan
Acquisition  Agreement (including the use of the proceeds from the sale of the
Certificates)  will  result  in a violation of Section 7 of the Securities and
Exchange  Act of 1934, as amended, or any regulations issued pursuant thereto,
including  Regulations  G, T, U and X of the Board of Governors of the Federal
Reserve  System, 12 C.F.R., Chapter II.  The Transferor does not own or intend
to  carry  or  purchase  any  "margin  security"  within  the  meaning of said
Regulation  G,  including  margin  securities  originally  issued by it or any
"margin  stock"  within  the  meaning  of  said  Regulation  U.

     (q)      Maintenance of Office or Agency.  The Transferor will maintain
an office or agency within the United States of America where Certificates may
be presented or surrendered for payment, where Certificates may be surrendered
for  registration  of  transfer or exchange and where notices and demand to or
upon the Transferor in respect of the Certificates and this Trust and Security
Agreement  may be served. The Transferor hereby initially appoints the Trustee
as  the  Paying Agent and its Corporate Trust Office as the office for each of
said  purposes.  The  Transferor will give 30 days prior written notice to the
Trustee,  MBIA and the Certificateholders of any change in the identity of the
Paying Agent or the location, of any such office or agency. If at any time the
Transferor  shall  fail to maintain any such office or agency or shall fail to
furnish  the Trustee with the address thereof, such presentations, surrenders,
notices  and  demands may be made or served at the Trustee, and the Transferor
hereby  appoints  the  Trustee  its  agent  to receive all such presentations,
surrenders,  notices  and  demands.

     SECTION  11.3.         LIMITATION ON LIABILITY OF DIRECTORS, OFFICERS, OR
EMPLOYEES  OF  THE  TRANSFEROR

     (a)      Limitation on Liability of Directors, Officers, or Employees of
the  Transferor.    The  directors,  officers, or employees of the Transferor
shall  not  be  under  any  liability  to  the  Trust,  MBIA, the Trustee, the
Certificateholders,  the  Company,  the  Servicer, the Back-up Servicer or any
other  Person  hereunder  or  pursuant to any document delivered hereunder, it
being  expressly  understood  that  all such liability is expressly waived and
released  as  a  condition of, and as consideration for, the execution of this
Trust  and  Security  Agreement  and  the  issuance  of  the  Certificates.

     (b)      Parties Will Not Institute Insolvency Proceedings.  During the
term  of  this  Agreement  and  for one year and one day after the termination
hereof,  none  of  the   parties hereto or any Affiliate thereof will file any
involuntary  petition  or  otherwise institute any bankruptcy, reorganization,
arrangement,  insolvency  or  liquidation proceeding or other proceeding under
any  federal  or  state  bankruptcy  or  similar  law  against the Transferor.



                                     77
                                    <PAGE>


                                 ARTICLE XII
                         ACCOUNTS AND ACCOUNTINGS

     SECTION  12.1.        COLLECTION OF MONEY

     Except  as  otherwise  expressly  provided herein, the 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 Trustee pursuant
hereto.    The  Trustee  shall,  upon  request  from the Servicer, provide the
Servicer  with  sufficient  information  regarding  the  amount of collections
deposited  by the Trustee in the accounts established pursuant to this Article
Twelve,  in  order  to  permit  the  Servicer  to perform its duties under the
Servicing  Agreement.    The Trustee shall hold all such money and property so
received  by  it  as  part  of the Trust Estate and shall apply it as provided
herein.  If any Loan  Contract becomes a Defaulted Loan Contract, the Trustee,
upon Transferor or Servicer request may, and upon the request of MBIA or if an
MBIA  Default  or  Termination has occurred and is continuing, the Controlling
Holders  shall  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 Agreement and to proceed thereafter
as  provided  in  Article  Six hereof.  If the Transferor receives any amounts
payable  to  or  receivable  by  the  Trustee  pursuant to this Agreement, the
Transferor  shall  immediately,  but  not  later  than two Business Days after
receipt,  remit  such  amounts  to  the  Trustee for deposit in the Collection
Account.    As  of  the  Closing  Date,  the Servicer shall cause all payments
theretofore  made  with respect to the Loan Contracts that were received after
the  Cut-Off  Date by the Servicer to be deposited into the Collection Account
for  the  benefit  of  the  Certificateholders  and  MBIA.

     SECTION  12.2.          COLLECTION  ACCOUNT;  PAYMENTS

     (a)          On  or prior to the Closing Date, the Trustee shall open and
maintain an Eligible Account at its Corporate Trust Office in its name for the
benefit  of  MBIA  and  the  Certificateholders (the "Collection Account") for
receipt  of  (i)  payments deposited into the Collection Account in accordance
with Section 3.03 of the Servicing Agreement, (ii) with respect to the Class A
Certificates,  proceeds of claims made under the Certificate Insurance Policy,
in  accordance  with  Article Eight hereof, and (iii) any income and gain from
investments  in  Eligible  Investments.  Funds in the Collection Account shall
not be commingled with any other monies.  All payments to be made from time to
time to the Certificateholders out of funds in the Collection Account pursuant
to this Trust and Security Agreement shall be made by the Trustee.  All monies
deposited  from  time to time in the Collection Account pursuant to this Trust
and  Security  Agreement  shall  be  held  by the Trustee as part of the Trust
Estate  as  herein  provided.

     (b)      Upon Transferor order, the Trustee shall invest the funds in the
Trust  Accounts  in  Eligible  Investments; provided however, that proceeds of
claims  under  the  Certificate  Insurance Policy shall remain uninvested. The
Transferor  order  shall specify the Eligible Investments in which the Trustee
shall  invest,  shall  state  that the same are Eligible Investments and shall
further  specify  the  percentage  of  funds  to  be invested in each Eligible
Investment.  No  such  Eligible  Investment shall mature later than the second
Business  Day  preceding the next following Payment Date and shall not be sold
or  disposed  of prior to its maturity; provided that, Eligible Investments of
the type described in clause (a) of the definition of Eligible Investments may
mature  on  such  Payment  Date.    In the absence of an Transferor order, the
Trustee  shall  invest funds in the Collection Account in Eligible Investments
described in clause (f) of the definition thereof.  Eligible Investments shall
be  made  in the name of the Trustee for the benefit of the Certificateholders
and MBIA.  The  Trustee shall provide to the Servicer and MBIA monthly written
confirmation of such investments, describing the Eligible Investments in which
such amounts have been invested.  Any funds not so invested must be insured by
the  Federal  Deposit  Insurance  Corporation.

     (c)     Any income or other gain from investments in Eligible Investments
as  outlined  in (b) above shall be credited to the Collection Account and any
loss  resulting  from  such  investments  shall  be  charged  to such account;
provided, however, that the Transferor shall make or cause to be made no later
than  the  applicable  Payment Date a deposit to the Collection Account to the
extent  of  any  losses  therein.   Except as otherwise specifically set forth
herein,  the  Trustee  shall  not be liable for any loss incurred on any funds
invested  in  Eligible  Investments pursuant to the provisions of this Section
12.02  (other  than in its capacity as obligor under any Eligible Investment).

     (d)         On each Payment Date if either no Default or Event of Default
shall  have  occurred and be continuing or a Default or Event of Default shall
have  occurred  and  be  continuing  but the entire Certificate Balance of all
Certificates  shall not have been declared due and payable pursuant to Section
6.02  hereof,  then  on  such  Payment  Date,  after  making all transfers and
deposits  to  the  Collection Account pursuant to Section 12.02(a) hereof, the
Trustee  shall withdraw from the Collection Account including the reinvestment
income  therein,  and  shall make the following disbursements in the following
order  in  accordance  with  the provisions of and instructions on the Monthly
Servicer's  Report;  provided,  however, that (x) the proceeds of claims under
the  Certificate  Insurance Policy shall be used solely to pay the amounts due
under  paragraphs  (iv)  and (vii) of this Section 12.02(d) in accordance with
the  terms  of  the  Certificate  Insurance  Policy; and (y) the Trustee shall
withdraw  from  the  Collection  Account and make interest payments to Class A
Certificateholders  based  on  the  Class  A  Certificate  Balance and Class B
Certificateholders  based  on the Class B Certificate Balance even if it shall
not  have  received  the  Monthly  Servicer's  Report:

     (i)      to the Servicer, (A) the Servicer Fee then due and all Servicing
Charges  and  (B)  from amounts received as Recoveries from any Defaulted Loan
Contracts,  the  amounts  necessary  to  reimburse the Servicer for reasonable
costs  and  expenses incurred by the Servicer (including reasonable attorney's
fees and out-of-pocket expenses) in connection with the realization, attempted
realization  or  enforcement  of  rights  and  remedies  upon  Defaulted  Loan
Contracts;

     (ii)          to  the  Trustee,  the  Trustee  Fee  then  due;


                                     78
                                    <PAGE>


     (iii)         to the Back-up Servicer, the Back-up Servicer Fee then due;

     (iv)          to the Class A Certificateholders, the interest due on that
Payment Date on all Outstanding Class A Certificates and any overdue interest,
to  be  applied  as  provided  in  Section  2.08  hereof;

     (v)         to MBIA, the MBIA Premium then due to MBIA, together with any
amounts  previously  paid  by MBIA under the Certificate Insurance Policy with
respect  to any interest on the Class A Certificates and not heretofore repaid
(without  any  interest  thereon)  in accordance with the Insurance Agreement;

     (vi)          to the Class B Certificateholders, the interest due on that
Payment Date on all Outstanding Class B Certificates and any overdue interest,
to  be  applied  as  provided  in  Section  2.08  hereof;
     (vii)          to  the  Class A Certificateholders, the Class A Principal
Distribution Amount, and any Class A Principal Distribution Amount for a prior
Payment  Date  not  paid  to  the  Class  A  Certificateholders;

     (viii)          to  MBIA,  any  amounts previously paid by MBIA under the
Certificate  Insurance  Policy  and  any  other  amounts due to MBIA under the
Insurance  Agreement and not heretofore repaid, together with interest thereon
in  accordance  with  the  Insurance  Agreement;

     (ix)      to  (A) the Trustee and the Back-up Servicer, any other amounts
due  and  owing  the  Trustee  or  the  Back-up Servicer as expressly provided
herein, provided such amounts have been reasonably approved by MBIA, and (B) a
successor  Servicer  after a successor Servicer has been appointed pursuant to
Section  6.02 of the Servicing Agreement, the Additional Servicer Fee, if any;
provided  such  Additional Servicer Fee shall have been reasonably approved by
MBIA  and  (C)  a successor Servicer or the Trustee, any reasonable Transition
Costs  incurred  by  any  successor  Servicer  or  the  Trustee;

     (x)      to the Class A Certificateholders, following the occurrence of a
Trigger  Event  that  has  not  been  waived by MBIA, all remaining amounts on
deposit  in  the  Collection Account (the "Additional Principal Amount") until
the  Class  A  Certificates  have  been  paid  in  full;

     (xi)      on or after a Payment Date following a Re-liening Trigger Event
and receipt by the Trustee of written notice from MBIA that either (a) 90 days
have  elapsed since the Re-liening Trigger Event and the Company has not filed
applications  for  new  certificates  of title on at least 75% of the vehicles
which  were  not  liened  in  the  name  of  the Trustee as of the date of the
Re-liening  Trigger  Event  or  (b) 120 days have elapsed since the Re-liening
Trigger  Event and the Company has not filed applications for new certificates
of  title  on  100%  of  the vehicles which were not liened in the name of the
Trustee as of the date of the Re-liening Trigger Event, to accumulate money in
the  Re-liening  Expense  Account  until  the  total  amount deposited in such
account  equals  the  product  of  $25  and  the  number  of  cars  for  which
applications  for  new  certificates  of  title    had  not yet been filed (as
specified  in  the  notice  from  MBIA);

     (xii)          on  or after a Payment Date following a Re-liening Trigger
Event,  if  there are insufficient funds in the Re-Liening Expense Account, to
reimburse  the  Trustee  for any reasonable out-of-pocket expenses incurred by
the  Trustee  in  obtaining  new  certificates  of  title noting the Trustee's
security  interest  in  the  cars  not  already  titled  in  its  name;

     (xiii)          to  the Class B Certificateholders, the Class B Principal
Distribution  Amount;

     (xiv)        to the Servicer, amounts necessary to reimburse the Servicer
for  amounts  paid  by  it  for  any  Force  Placed  Insurance  Premiums;

     (xv)     to or upon the order of the Transferor, any remaining amounts on
deposit  in  the  Collection  Account.

     (e)          Prior to any Redemption Date, the Transferor shall cause the
Trustee  to  open  and  maintain a trust account at the Corporate Trust Office
(the  "Redemption  Account")  in  the  name  of the Trustee for the benefit of
Certificateholders  and  MBIA,  for the receipt of the Redemption Price of any
Certificates  to  be  redeemed  in accordance with Article Ten hereof.  On any
Redemption  Date,  the  Trustee shall withdraw the applicable Redemption Price
from  the  Redemption  Account and the Paying Agent shall remit the Redemption
Price  to  the  applicable Certificateholders in accordance with Section 10.04
hereof.    Moneys  in  the  Redemption  Account  shall be invested in Eligible
Investments  that mature no later than two Business Days prior to the relevant
Redemption  Date.    Eligible  Investments  shall  be  made in the name of the
Trustee  for  the  benefit  of  the  Certificateholders  and MBIA.  Any monies
deposited  in  the  Redemption  Account for purposes of redeeming Certificates
pursuant  to  Article Ten hereof shall, subject to Section 7.16 hereof, remain
in  the  Redemption  Account  until  used  to  redeem  such  Certificates.

     (f)     Upon the occurrence  of a Re-liening Trigger Event and receipt by
the  Trustee  of  written  notice  from MBIA that  either 90 days have elapsed
since  the Re-liening Trigger Event and the Company has not filed applications
for  new  certificates of title on at least 75% of the vehicles which were not
liened  in  the  name  of the Trustee as of the date of the Re-liening Trigger
Event,  or  120  days  have elapsed since the Re-liening Trigger Event and the
Company  has  not  filed applications for new certificates of title on 100% of
the  vehicles  which  were  not liened in the name of the Trustee, the Trustee
shall  open  and  maintain  a trust account at the Corporate Trust Office (the
"Re-Liening  Expense  Account")  in the name of the Trustee for the benefit of
Certificateholders  and MBIA, for the receipt of  deposits pursuant to Section
12.02(d)(xi).    The  Trustee shall be entitled to reimburse itself out of the
Re-liening  Expense Account for any reasonable out-of-pocket expenses incurred
by  the  Trustee  in  obtaining new certificates of title noting the Trustee's


                                     79
                                    <PAGE>


security  interest  in  the  vehicles  not  already  liened  in  its  name.

     SECTION 12.3.     REPORTS BY THE TRUSTEE

     (a)      On each Payment Date the Trustee shall account to each Holder of
Certificates  on  which payments of principal and interest are then being made
the  amount  which  represents  principal  and  the  amount  which  represents
interest,  and  shall  contemporaneously advise the Transferor and MBIA of all
such  payments.  The  Trustee  will satisfy its obligations under this Section
12.03  by  delivering the Monthly Servicer's Report to each such Holder of the
Certificates,  MBIA,  the  Transferor,  the  Rating Agencies and the Placement
Agent.

     (b)          The Trustee shall, on a monthly basis beginning on the first
Calculation Date, confirm the credit rating or, if more than one credit rating
has  been assigned, each such credit rating of each institution in which funds
are  invested  pursuant  to  the  definition of Eligible Investments and shall
promptly  notify the Certificateholders and MBIA if any such credit rating has
been  lowered.

     (c)       At least annually, or as otherwise required by law, the Trustee
shall  distribute  to Certificateholders any information returns, or other tax
information  as  is  required  by  applicable  tax  law  to  be distributed to
Certificateholders.  Such  information shall be provided to the Trustee by the
Servicer.    The Trustee, upon written request, will furnish the Servicer with
all  information  known  to  the  Trustee  as  may  be  reasonably required in
connection with the preparation by the Servicer of returns.  In no event shall
the  Trustee  be  liable  for  any liabilities, costs or expenses of the Trust
Estate  or the Certificateholders arising under any tax law, including without
limitation,  Federal,  state,  or local income or franchise taxes or any other
tax  imposed  on  or  measured  by  income.


                                     80
                                    <PAGE>


                                 ARTICLE XIII
                     PROVISIONS OF GENERAL APPLICATION

     SECTION  13.1.      ACTS OF CERTIFICATEHOLDERS

     (a)       Any request, demand, authorization, direction, notice, consent,
waiver  or  other  action  provided by this Trust and Security Agreement to be
given  or  taken by Certificateholders may be embodied in and evidenced by one
or  more  instruments  of  substantially  similar  tenor  signed  by  such
Certificateholders  in  person  or by an agent 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 Trustee,
and, where it is hereby expressly required, to the Transferor. Such instrument
or  instruments  (and  the  action embodied therein and evidenced thereby) are
herein  sometimes  referred  to as the "Act" of the Certificateholders signing
such  instrument  or instruments. Proof of execution of any such instrument or
of  a writing appointing any such agent shall be sufficient for any purpose of
this  Trust  and  Security  Agreement  and  (subject  to  Section 7.01 hereof)
conclusive  in  favor of the Trustee and the Transferor, if made in the manner
provided  in  this  Section  13.01.

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

     (c)      The ownership of Certificates shall be proved by the Certificate
Register.

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

     SECTION  13.2.          NOTICES,  ETC.,  TO TRUSTEE, MBIA, TRANSFEROR AND
SERVICER

     Any request, demand, authorization, direction, notice, consent, waiver or
Act of Certificateholders or other document provided or permitted hereby to be
made  upon,  given  or  furnished  to, or filed with any party hereto shall be
sufficient for every purpose hereunder if in writing and telecopied or mailed,
first-class  postage  prepaid  and addressed to the appropriate address below:

     (a)       to the Trustee at Sixth Street & Marquette Avenue, Minneapolis,
Minnesota  55479-0070, or at any other address previously furnished in writing
to  the  Transferor,  MBIA,  the  Certificateholders  and  the  Servicer;  or

     (b)       to MBIA at MBIA Insurance Corporation, 113 King Street, Armonk,
New  York    10504,  Attention:    Insured  Portfolio  Management - Structured
Finance,  or  at  any other address previously furnished in writing by MBIA to
the  Trustee,  the  Certificateholders,  the  Servicer  and the Transferor; or

     (c)          to  the  Transferor at 370 17th Street, Suite 5060C, Denver,
Colorado    80202, or at any other address previously furnished in writing  to
the  Trustee, MBIA, the Certificateholders and the Servicer by the Transferor;
or

     (d)     to the Servicer at  370 17th Street, Suite 5060, Denver, Colorado
 80202,  or  at  any  other  address  previously  furnished  in writing to the
Trustee,  MBIA,  the  Certificateholders  and  the  Transferor.

     (e)          to  each  of  (i) Standard & Poors, Attention:  Asset Backed
Surveillance Group, 26 Broadway, New York, NY 10004, and (ii) Moody's Investor
Service,  ABS  Monitoring  Group,  99  Church  Street,  New  York,  NY  10007.

     SECTION 13.3.     NOTICES TO CERTIFICATEHOLDERS; WAIVER

     Where  this  Trust  and  Security  Agreement  provides  for  notice  to
Certificateholders  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 Certificateholder affected by such event,
at  his  address as it appears on the Certificate Register, not later than the
latest date, and not earlier than the earliest date, prescribed for the giving
of  such notice. In any case in which notice to Certificateholders is given by
mail, neither the failure to mail such notice, nor any defect in any notice so
mailed,  to  any  particular Certificateholder shall affect the sufficiency of
such  notice with respect to other Certificateholders, and any notice which is
mailed  in  the  manner herein provided shall conclusively be presumed to have
been  duly  given.

     Where  this  Trust  and  Security  Agreement  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 Certificateholders shall be
filed  with the Trustee, but such filing shall not be a condition precedent to
the  validity  of  any  action  taken  in  reliance  upon  such  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 Certificateholders when such notice is required to
be  given pursuant to any provision of this Trust and Security Agreement, then
any manner of giving such notice as shall be satisfactory to the Trustee shall
be  deemed  to  be  a  sufficient  giving  of  such  notice.



                                     81
                                    <PAGE>


     SECTION 13.4.     EFFECT OF HEADINGS AND TABLE OF CONTENTS

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

     SECTION  13.5.       SUCCESSORS AND ASSIGNS

     All  covenants and agreements in this Trust and Security Agreement by the
Transferor shall bind its successors and assigns, whether so expressed or not.
 There  shall  be no assignment hereof by the Transferor, except in accordance
with  the  provisions  of  Section  11.02(n)  hereof.

     SECTION  13.6.          SEPARABILITY

     In  case  any  provision  in  this Trust and Security Agreement or in the
Certificates  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 13.7.     BENEFITS OF TRUST AND SECURITY AGREEMENT

     Nothing  in  this  Trust  and  Security Agreement or in the Certificates,
express  or  implied, shall give to any Person, other than the parties hereto,
the  Certificateholders,  and any Paying Agent which may be appointed pursuant
to  the  provisions hereof, and any of their successors hereunder, any benefit
or any legal or equitable right, remedy or claim under this Trust and Security
Agreement  or  under  the  Certificates,  except that MBIA is an express third
party  beneficiary  to  this  Trust  and Security Agreement and is entitled to
enforce  the  provisions  hereof  as  if  it  were  a  party  hereto.

     SECTION  13.8.          LEGAL HOLIDAYS

     In  any case in which the date of any Payment Date or the Stated Maturity
or  Expected  Maturity  of  any  Certificate shall not be a Business Day, then
(notwithstanding  any  other  provision  of  a  Certificate  or this Trust and
Security  Agreement) payment of principal or interest 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  nominal  date of any such Stated Maturity,
Expected  Maturity or Payment Date and, assuming such payment is actually made
on  such  subsequent  Business Day, no additional interest shall accrue on the
amount  so  paid  for  the  period  from  and  after  any  such  nominal date.

     SECTION  13.9.          GOVERNING  LAW

     This    Trust  and  Security  Agreement  and  each  Certificate  shall be
construed in accordance with and governed by the internal laws of the State of
New  York  applicable  to agreements made and to be performed therein, without
regard  to  the  conflict  of  laws  provisions  of  any  State.

     SECTION  13.10.          COUNTERPARTS

     This  Trust  and  Security  Agreement  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  13.11.        CORPORATE OBLIGATION

     No  recourse  may  be  taken,  directly  or  indirectly,  against  any
incorporator,  subscriber to the capital stock, stockholder, employee, officer
or  director  of  the  Transferor  or  of  any predecessor or successor of the
Transferor with respect to the Transferor's obligations on the Certificates or
under  this  Trust  and Security Agreement or any certificate or other writing
delivered  in  connection  herewith.

     SECTION 13.12.     COMPLIANCE CERTIFICATES AND OPINIONS

     Upon  any application, order or request by the Transferor or the Servicer
to  the  Trustee  to  take  any  action  under any provision of this Trust and
Security  Agreement  for  which  a specific request is required hereunder, the
Transferor  or  the  Servicer,  as applicable, shall furnish to the Trustee an
Officer's  Certificate  of  the  Transferor  or  the  Servicer, as applicable,
stating that all conditions precedent, if any, provided for herein relating to
the  proposed  action  have been complied with, except that in the case of any
such  application  or  request  as  to  which  the  furnishing  of a different
certificate  is  specifically  required  by  any  provision  of this Trust and
Security  Agreement  relating  to  such  particular application or request, no
additional  certificate  need  be  furnished.

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

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

     (b)       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;

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


                                     82
                                    <PAGE>


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

     SECTION  13.13.      MBIA DEFAULT OR TERMINATION

     If  an MBIA Default or Termination occurs and is continuing, MBIA's right
to  consent  hereunder  and under any other Transaction Document and to direct
the  Trustee  shall  be  suspended  until  remedied and, in such event, in all
provisions  of  this Agreement wherein MBIA's consent or direction is required
or  permitted,  the  consent or direction of  the Controlling Holders shall be
required  or  permitted  during  such period of suspension; provided, however,
notwithstanding  anything  else  to  the  contrary,  MBIA's  consent  shall be
required  for  any  amendment to this Agreement which materially and adversely
affects  MBIA's  interests.

     SECTION  13.14.          NOTIFICATIONS

     Notwithstanding any provision to the contrary contained in this Trust and
Security  Agreement,  all  reports, notices, consents and communications which
are  required,  by  the  terms  of  this  Trust  and Security Agreement, to be
delivered  by  MBIA,  the Certificateholders or the Controlling Holders to the
Trustee,  as  the  context  requires, shall be required to be delivered to the
Trustee  in  writing.


                                     83
                                    <PAGE>


IN  WITNESS  WHEREOF,  the Transferor, the Servicer, the Back-up Servicer  and
the  Trustee have caused this Trust and Security Agreement to be duly executed
by their respective officers thereunto duly authorized as of the date and year
first  above  written.


NORWEST  BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee and Back-up Servicer

By:  /s/  Eileen  R.  Stelzner
     --------------------------------
    Name:  Eileen  R.  Stelzner
    Title:  Corporate  Trust  Officer



MONACO  FINANCE,  INC.,  as  Servicer

By: /s/  Morris  Ginsburg
    -----------------------
    Name:  Morris  Ginsburg
    Title:President



MF  RECEIVABLES  CORP.  II,  as  Transferor

By: /s/  Morris  Ginsburg
    -----------------------
    Name:  Morris  Ginsburg
    Title:President



                                     84
                                    <PAGE>


                                EXHIBIT
                                 10.54


                                                                     EXHIBIT A

                         FORM OF CLASS A CERTIFICATE

THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT  OF  1933, AS AMENDED (THE "SECURITIES ACT") OR ANY STATE SECURITIES LAWS,
AND  MAY  NOT BE SOLD OR OTHERWISE TRANSFERRED, PLEDGED OR HYPOTHECATED EXCEPT
IN  COMPLIANCE  WITH  THE SECURITIES ACT AND APPLICABLE STATE SECURITIES LAWS.
THE  TRANSFER  OF  THIS  CERTIFICATE  IS  SUBJECT  TO CERTAIN RESTRICTIONS AND
CONDITIONS  SET  FORTH  IN  THE  TRUST AND SECURITY AGREEMENT UNDER WHICH THIS
CERTIFICATE  IS  ISSUED  (A  COPY  OF WHICH IS AVAILABLE FROM THE TRUSTEE UPON
REQUEST).

DUE  TO THE PROVISIONS FOR THE AMORTIZATION OF PRINCIPAL CONTAINED HEREIN, THE
OUTSTANDING PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR DATE MAY BE
LESS  THAN  THE  AMOUNT  SHOWN  ON  THE  FACE  HEREOF.  ANYONE PURCHASING THIS
CERTIFICATE  MAY  ASCERTAIN THE OUTSTANDING PRINCIPAL AMOUNT HEREOF BY INQUIRY
OF  THE  TRUSTEE.    EACH  HOLDER  OF  THIS  CERTIFICATE, BY ACCEPTANCE OF ITS
CERTIFICATE,  AGREES  THAT UNTIL THE CLASS A CERTIFICATES ARE PAID IN FULL AND
FOR  ONE  YEAR AND ONE DAY THEREAFTER, OR UNTIL AN MBIA DEFAULT OR TERMINATION
HAS  OCCURRED,  SUCH  HOLDER  OR  ANY  AFFILIATE  THEREOF  WILL  NOT  FILE ANY
INVOLUNTARY  PETITION  OR  OTHERWISE INSTITUTE ANY BANKRUPTCY, REORGANIZATION,
ARRANGEMENT,  INSOLVENCY  OR  LIQUIDATION PROCEEDING OR OTHER PROCEEDING UNDER
ANY  FEDERAL  OR  STATE  BANKRUPTCY  OR  SIMILAR  LAW  AGAINST THE TRANSFEROR.


No.                                                   $[                     ]



                    MF RECEIVABLES AUTO LOAN TRUST 1997-1
                  6.71% CLASS A AUTO LOAN BACKED CERTIFICATE

 Evidencing an undivided fractional interest in the Trust Estate, the property
   of which includes, among other things, certain Loan Assets and monies on
                      deposit in the Collection Account.





            Registered Owner:     [Class A Certificate Purchaser]



                                     85
                                    <PAGE>



CLOSING  DATE:  June 26, 1997               STATED MATURITY: December 14, 2002

     THIS  CERTIFIES THAT the registered owner specified above is the owner of
an  undivided  fractional  interest  in  the  Trust  Estate,  created  by  MF
Receivables  Corp.  II  (the "Transferor"), pursuant to the Trust and Security
Agreement,  dated  as  of  June 1, 1997, among the Transferor, Monaco Finance,
Inc.  and Norwest Bank Minnesota, National Association, as Trustee and Back-up
Servicer,  a  summary  of  certain of the pertinent provisions of which is set
forth  herein.   To the extent not otherwise defined herein, capitalized terms
used  herein  have  the  meanings  assigned  to them in the Trust and Security
Agreement.    This  Class  A Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust and Security Agreement, to which
the  Holder of this Certificate by virtue of the acceptance hereof assents and
by  which  such  Holder  is  bound.

     The  Class  A Certificates shall bear interest on the Class A Certificate
Balance  thereof  for  each  applicable Accrual Period at the Class A Interest
Rate  (calculated on the basis of a 360-day year consisting of 12 months of 30
days  each),  until  the  last  day  of the Accrual Period preceding the Final
Payment  Date  and  (to  the extent that the payment of such interest shall be
legally enforceable) on any overdue installment of interest from the date such
interest  became  due  and  payable  (giving  effect  to  any applicable grace
periods)  until  fully  paid.  Interest shall be due and payable in arrears on
each Payment Date, with each payment of interest calculated as described above
on  the  Class  A  Certificate  Balance  as  of  the  close of business on the
preceding  Payment  Date.

     The  principal  of  the  Class  A  Certificates  shall  be  payable  in
installments  on  each  Payment  Date ending no later than the Stated Maturity
unless  such  Certificates  become  due  and  payable  at  an  earlier date by
declaration  of acceleration, call for redemption or otherwise. All reductions
in  the  principal  amount  of  a  Class A Certificate effected by payments of
installments  of  principal made on any Payment Date shall be binding upon all
future  Holders  of  such  Certificate  and of any Certificate issued upon the
registration  of  transfer thereof or in exchange therefor or in lieu thereof,
whether or not such payment is noted on such Certificate.  Each installment of
principal  payable  on the Class A Certificates shall be in an amount equal to
the Class A Principal Distribution Amount and the Additional Principal Amount,
if  any,  available  to  be paid in accordance with the priorities of Sections
12.02(d)  of  the  Trust and Security Agreement.  The principal payable on the
Class  A  Certificates  shall  be  paid  on each Payment Date beginning on the
Initial  Payment Date and ending on the Final Payment Date on a pro rata basis
based  upon  the  relative  face  amount  of  each  Certificate of such Class.

     The  principal of and interest on the Class A Certificates are payable by
check  mailed  by  first-class  mail  to  the Person whose name appears as the
Registered  Holder  of  such  Certificate  on  the Certificate Register at the
address  of  such  Person as it appears on the Certificate Register or by wire
transfer in immediately available funds to the account specified in writing to
the Trustee by such Registered Holder at least five Business Days prior to the
Record  Date  for  the  Payment Date on which wire transfers will commence, in
such  coin  or  currency  of  the  United  States of America as at the time of
payment  is  legal tender for the payment of public and private debts.  Except
as  set  forth  in  the  final sentence of this paragraph, all payments on the
Certificates  shall  be  paid  without  any  requirement  of presentment.  The
Transferor shall notify MBIA, the Rating Agencies and the Person in whose name
a  Certificate  is registered at the close of business on the Record Date next
preceding  the  Payment  Date  on  which the Transferor expects that the final
installment  of principal of such Certificate will be paid that the Transferor
expects  that  such final installment will be paid on such Payment Date.  Such
notice  shall be mailed no later than the tenth day prior to such Payment Date
and  shall specify the place where such Certificate may be surrendered.  Funds
representing  any  such  checks  returned  undeliverable  shall  be  held  in
accordance  with  Section  7.16  of  the  Trust  and Security Agreement.  Each
Certificateholder  shall  surrender  its  Certificate  to the Trustee prior to
payment  of  the  final  installment  of  principal  of  such  Certificate.

     This  Certificate  is  one  of  a  duly  authorized issue of Certificates
designated  as  the  $42,646,534  Class  A  Auto Loan Backed Certificates, Due
December  14, 2002 (herein called the "Class A Certificates") issued and to be
issued  under  the  Trust  and  Security  Agreement  (the  "Trust and Security
Agreement"),  dated  as of June 1, 1997, among the Transferor, Monaco Finance,
Inc.,  as  Servicer,  and  Norwest  Bank  Minnesota,  National Association, as
Trustee  (the  "Trustee")  and  Back-up  Servicer  (the  "Back-up Servicer"). 
Reference  is  made to the Trust and Security Agreement for a statement of the
respective rights thereunder of the Transferor, the Trustee and the Holders of
the  Certificates,  and the terms upon which the Class A Certificates are, and
are  to  be,  authenticated  and  delivered.

     The  Transferor  has  structured the Trust and Security Agreement and the
Certificates  with the intention that (i) the Class A Certificates and Class B
Certificates  be  treated as nonrecourse debt of the Transferor secured by the
Trust  Estate and (ii) the Trust be disregarded as an entity separate from the
Transferor;  provided  that  if and to the extent any Class of Certificates is
determined  not  to  constitute  debt  by  an applicable taxing authority, the
Transferor  and  the  Certificateholders  further intend that the Trust formed
thereby  be  treated  as  a  partnership,  with  the assets of the partnership
including  all  of  the assets comprising the Trust Estate and the partners of
the partnership being the Certificateholders of such Class and the Transferor.
 The  Transferor,  the Trustee, the Servicer, MBIA and each Certificateholder,
by acceptance of its Certificate (and any Person that is a beneficial owner of
any  interest  in  a  Certificate, by virtue of such Person's acquisition of a
beneficial  interest  therein)  agree  to report the transactions contemplated
thereby  in accordance with such stated intentions unless and until determined
to  the  contrary  by an applicable taxing authority.  In connection therewith
the  Transferor  shall, and shall be authorized to the extent necessary to (i)
be designated as the "tax matters partner" of the Trust, (ii) maintain capital
accounts  and  make  partnership allocations in accordance with section 704 of
the  Code  and (iii) file Form 8832 with the Internal Revenue Service and make
the election provided for to have the Trust be classified as a partnership for
federal  income  tax  purposes.

     The property of the Trust Estate includes certain Loan Assets and certain
other  assets  described  in  the  Trust  and Security Agreement.  The Class A
Certificates are payable out of the Trust Estate pari passu among such Class A
Certificateholders  equally  and  ratably  without  prejudice,  priority  or
distinction  between  any  Class  A  Certificate by reason of time of issue or
otherwise.   The Class A Certificates are payable only out of the Trust Estate
and  do  not represent recourse obligations of the Transferor, Monaco Finance,
Inc.  or  any  affiliate  thereof  or  any  successor  thereto.  The Trust and
Security  Agreement  pursuant to which this Class A Certificate is issued also
provides  for the issuance of Class B Certificates.  Payments of principal and


                                     86
                                    <PAGE>


interest  on  the  Class  A  Certificates  and  the  Class  B Certificates are
prioritized  pursuant to Section 12.02(d) of the Trust and Security Agreement.

     Unless earlier declared due and payable by reason of an Event of Default,
the  Certificates  are  payable only at the time and in the manner provided in
the  Trust  and Security Agreement and are not redeemable or prepayable at the
option  of  the  Transferor  before  such  time,  except  that  the  Class  A
Certificates  shall  be redeemable at the option of the Transferor, and in the
absence  of  the  exercise  thereof,  by  MBIA  in whole but not in part, at a
redemption  price  equal  to  the  Class  A  Certificate  Balance plus accrued
interest  thereon  to  the  date  of redemption, at any time after the Class A
Certificate Balance declines to 20% or less of the Initial Class A Certificate
Balance.    If  an  Event  of  Default  as  defined  in the Trust and Security
Agreement shall occur and be continuing, the principal of all the Certificates
may  become  or  be declared due and payable in the manner and with the effect
provided  in  the  Trust  and  Security  Agreement.
As  provided  in  the  Trust  and  Security  Agreement  and subject to certain
limitations  therein  set  forth,  the  transfer  of  this  Certificate may be
registered  on  the  Certificate  Register of the Transferor upon surrender of
this  Certificate  for registration of transfer at the office or agency of the
Transferor  in  the United States of America maintained for such purpose, duly
endorsed  by,  or  accompanied  by  a  written  instrument of transfer in form
satisfactory to the Transferor and the Trustee and duly executed by the holder
hereof  or  his attorney duly authorized in writing, and thereupon one or more
new  Class  A  Certificates  of  the  same  Stated  Maturity  of  authorized
denominations  and  for  the  same  initial aggregate principal amount will be
issued  to  the  designated  transferees.

     Prior  to  due  presentment  for  registration  of  transfer  of  this
Certificate,  the  Transferor,  the Trustee and any agent of the Transferor or
the  Trustee  shall  treat  the  Person  in  whose  name  this  Certificate is
registered  as the owner hereof for the purpose of receiving payment as herein
provided  and  for  all  other  purposes  whether  or  not this Certificate be
overdue,  and neither the Transferor, the Trustee, nor any such agent shall be
affected  by  notice  to  the  contrary.

     Each Holder of this Certificate, by acceptance of its Certificate, agrees
that  until the Class A Certificates are paid in full and for one year and one
day  thereafter,  or  until  an MBIA Default or Termination has occurred, such
holder  or  any  Affiliate  thereof  will not file any involuntary petition or
otherwise institute any bankruptcy, reorganization, arrangement, insolvency or
liquidation  proceeding  or  other  proceeding  under  any  federal  or  state
bankruptcy  or  similar  law  against  the  Transferor.

     The  Trust  and  Security  Agreement  permits, with certain exceptions as
therein provided, the amendment thereof and the modification of the rights and
obligations  of  the  Holders of the Certificates under the Trust and Security
Agreement  at  any  time by the Transferor, the Trustee, the Back-up Servicer,
the  Servicer and MBIA without the consent of the Holders of the Certificates.
The  Trust and Security Agreement also contains provisions permitting MBIA, on
behalf  of  the  Holders  of  all  Certificates,  to  waive  compliance by the
Transferor  with  certain  provisions  of the Trust and Security Agreement and
certain  past  defaults  under  the  Trust  and  Security  Agreement and their
consequences.  Any such consent or waiver shall be conclusive and binding upon
the  Holder  of  this  Class A Certificate and upon all future Holders of this
Class  A  Certificate  and  of  any  Class  A  Certificate  issued  upon  the
registration  of  transfer  hereof  or  in  exchange herefor or in lieu hereof
whether  or  not  notation of such consent or waiver is made upon this Class A
Certificate.

     The  Certificates are issuable only in registered form without coupons in
such  authorized denominations as provided in the Trust and Security Agreement
and  subject  to  certain  limitations  therein  set  forth.

     This  Class  A  Certificate and the Trust and Security Agreement shall be
governed by and construed in accordance with the internal laws of the State of
New  York,  without  regard  to  conflicts  of  laws  principles.

     No  reference herein to the Trust and Security Agreement and no provision
of this Class A Certificate or of the Trust and Security Agreement shall alter
or  impair  the  obligation  of  the  Trust Estate to pay the principal of and
interest  on this Class A Certificate, but solely from the assets of the Trust
Estate  and the Certificate Insurance Policy at the times, place and rate, and
in  the  coin  or  currency,  herein  prescribed.



                           STATEMENT OF INSURANCE

     MBIA  has issued the certificate guaranty insurance policy (the "Policy")
containing  the following provisions, such Policy being on file at the offices
of  the  Trustee  at  6th  Street and Marquette Avenue, Minneapolis, Minnesota
55479-0070.

     MBIA  Insurance  Corporation  (the  "Insurer"),  in  consideration of the
payment  of  the  premium  and  subject  to  the  terms of the Policy, thereby
unconditionally  and  irrevocably guarantees to any Owner that an amount equal
to  each  full  and  complete Insured Payment will be received by Norwest Bank
Minnesota,  National  Association, or its successor, as trustee for the Owners
(the "Trustee"), on behalf of the Owners from the Insurer, for distribution by
the  Trustee  to each Owner of each Owner's proportionate share of the Insured
Payment.    The  Insurer's  obligations  under  the  Policy  with respect to a
particular  Insured  Payment  shall be discharged to the extent funds equal to
the  applicable  Insured  Payment  are received by the Trustee, whether or not
such  funds  are  properly  applied by the Trustee.  Insured Payments shall be
made  only  at  the  time  set forth in the Policy, and no accelerated Insured
Payments  shall  be  made  regardless  of any acceleration of the Obligations,
unless  such  acceleration  is  at  the  sole  option  of  the  Insurer.

     Notwithstanding  the  foregoing  paragraph,  the  Policy  does  not cover
shortfalls, if any, attributable to the liability of the Transferor, the Trust
or the Trustee for withholding taxes, if any (including interest and penalties
in  respect  of  any  such  liability).


                                     87
                                    <PAGE>


     The  Insurer  will pay any Insured Payment that is a Preference Amount on
the  Business  Day following receipt on a Business Day by the Fiscal Agent (as
described  below) of (i) a certified copy of the order requiring the return of
such  preference  payment,  (ii)  an  opinion  of  counsel satisfactory to the
Insurer  that  such  order  is  final  and  not  subject  to  appeal, (iii) an
assignment  in such form as is reasonably required by the Insurer, irrevocably
assigning  to  the  Insurer  all rights and claims of the Owner relating to or
arising  under  the  Obligations against the debtor which made such preference
payment  or  otherwise  with  respect  to  such  preference  payment  and (iv)
appropriate  instruments to effect the appointment of the Insurer as agent for
such  Owner  in  any legal proceeding related to such preference payment, such
instruments being in a form satisfactory to the Insurer, provided that if such
documents  are received after 12:00 noon, New York City time, on such Business
Day,  they  will be deemed to be received on the following Business Day.  Such
payments  shall be disbursed to the receiver or trustee in bankruptcy named in
the  final  order  of the court exercising jurisdiction on behalf of the Owner
and  not  to  any  Owner  directly unless such Owner has returned principal or
interest paid on the Obligations to such receiver or trustee in bankruptcy, in
which  case  such  payment  shall  be  disbursed  to  such  Owner.

     The  Insurer  will pay any other amount payable under the Policy no later
than 12:00 noon, New York City time, on the later of the Payment Date on which
the  related  Deficiency  Amount  is  due or the second Business Day following
receipt in New York, New York on a Business Day by State Street Bank and Trust
Company,  N.A.,  as Fiscal Agent for the Insurer or any successor fiscal agent
appointed  by  the  Insurer  (the  "Fiscal  Agent")  of a Notice (as described
below);  provided  that  if such Notice is received after 12:00 noon, New York
City  time,  on  such  Business  Day,  it will be deemed to be received on the
following  Business  Day.   If any such Notice received by the Fiscal Agent is
not  in  proper  form  or  is otherwise insufficient for the purpose of making
claim  under  the  Policy, it shall be deemed not to have been received by the
Fiscal  Agent  for  purposes  of this paragraph, and the Insurer or the Fiscal
Agent,  as  the  case  may  be,  shall  promptly so advise the Trustee and the
Trustee  may  submit  an  amended  Notice.

     Insured  Payments  due under the Policy, unless otherwise stated therein,
will  be  disbursed by the Fiscal Agent to the Trustee on behalf of the Owners
by  wire  transfer of immediately available funds in the amount of the Insured
Payment  less,  in  respect of Insured Payments related to Preference Amounts,
any  amount  held  by  the Trustee for the payment of such Insured Payment and
legally  available  therefor.

     The  Fiscal  Agent is the agent of the Insurer only, and the Fiscal Agent
shall  in no event be liable to Owners for any acts of the Fiscal Agent or any
failure  of the Insurer to deposit, or cause to be deposited, sufficient funds
to  make  payments  due  under  the  Policy.

     Subject to the terms of the Agreement, the Insurer shall be subrogated to
the  rights  of  each  Owner  to receive payments under the Obligations to the
extent  of  any  payment  by  the  Insurer  under  the  Policy.

     As  used  in  the  Policy,  the  following terms shall have the following
meanings:

     "Agreement"  means  the  Trust and Security Agreement dated as of June 1,
1997,  among  MF Receivables Corp. II, as Transferor, Monaco Finance, Inc., as
Servicer,  Norwest  Bank  Minnesota, National Association, as Back-up Servicer
and  as  Trustee,  without  regard  to  any  amendment  or supplement thereto.

     "Business  Day"  means  any day other than (i) a Saturday, (ii) a Sunday,
(iii)  a  day on which banking institutions in New York City or in the city in
which  the  principal place of business of the Transferor, the Servicer or the
corporate  trust  office  of  the  Trustee  under the Agreement is located are
authorized or obligated by law or executive order to close, or (iv) any day on
which  the  Insurer  is  closed.

     "Deficiency  Amount"  means  (a)  for  any Payment Date, any shortfall in
amounts  available  in  the  Collection  Account (after payment of all amounts
payable  pursuant  to  Sections 12.02(d)(i) through (iii) of the Agreement) to
pay  the  interest  due  on  the Obligations under Section 12.02(d)(iv) of the
Agreement,  (b)  on the Stated Maturity, any shortfall in amounts available in
the  Collection  Account (after the payment of all amounts payable pursuant to
Section  12.02(d)(i)  through  (vi)  of  the  Agreement)  to  pay  the Class A
Certificate  Balance,  plus  (c)  at  the  option  of  the Insurer in its sole
discretion,  for  any  Payment Date, any shortfall in amounts available in the
Collection  Account  (after  the  payment  of  all amounts payable pursuant to
Sections  12.02(d)(i)  through  (vi)  of  the  Agreement)  to  pay the Class A
Principal Distribution Amount under Section 12.02(d)(vii) of the Agreement but
only if and to the extent that the Class A Certificate Balance on such Payment
Date  (after  giving  effect  to  payments  of principal on such Payment Date)
exceeds  the  Aggregate  Loan Balance on the immediately preceding Calculation
Date.

     "Insured Payment" means (i) as of any Payment Date, any Deficiency Amount
and  (ii)  any  Preference  Amount.

     "Notice"  means  the telephonic or telegraphic notice, promptly confirmed
in  writing  by  fax  substantially  in  the form of Exhibit A attached to the
Policy,  the  original  of  which  is  subsequently delivered by registered or
certified mail, from the Trustee specifying the Insured Payment which shall be
due  and  owing  on  the  applicable  Payment  Date.

     "Owner"  means  each  Holder  (as  defined  in  the  Agreement)  of  the
Obligations  who,  on the applicable Payment Date, is entitled under the terms
of  such  Obligations  to  payment  thereunder.

     "Preference  Amount"  means any amount previously distributed to an Owner
on  the  Obligations  that  is  recoverable  and  sought  to be recovered as a
voidable  preference  by a trustee in bankruptcy pursuant to the United States
Bankruptcy  Code (11 U.S.C.), as amended from time to time, in accordance with
a  final  nonappealable  order  of  a  court  having  competent  jurisdiction.

     Capitalized  terms  used  in  the Policy and not otherwise defined in the
Policy shall have the respective meanings set forth in the Agreement as of the


                                     88
                                    <PAGE>


date  of  execution  of  the  Policy,  without giving effect to any subsequent
amendment  or  modification  of  the  Agreement  unless  such  amendment  or
modification  has  been  approved  in  writing  by  the  Insurer.


     Any notice under the Policy or service of process on the Fiscal Agent may
be made at the address listed below for the Fiscal Agent or such other address
as  the  Insurer  shall  specify  in  writing  to  the  Trustee.

     The  notice  address  of the Fiscal Agent is 61 Broadway, 15th Floor, New
York,  New  York  10006  Attention:  Municipal Registrar and Paying Agency, or
such  other  address  as  the  Fiscal  Agent  shall  specify to the Trustee in
writing.

     The  Policy is being issued under and pursuant to, and shall be construed
under,  the  laws  of  the  State  of  New  York, without giving effect to the
conflict  of  laws  principles  thereof.

     The  insurance  provided  by  the  Policy  is  not  covered  by  the
Property/Casualty  Insurance  Security Fund specified in Article 76 of the New
York  Insurance  Law.

     The  Policy  is not cancelable for any reason.  The premium on the Policy
is  not  refundable  for any reason including payment, or provision being made
for  payment,  prior  to  maturity  of  the  Obligations.

     Unless  the certificate of authentication hereon has been executed by the
Trustee by manual signature, this Class A Certificate shall not be entitled to
any  benefit  under the Trust and Security Agreement or be valid or obligatory
for  any  purpose.


                                     89
                                    <PAGE>



     IN WITNESS WHEREOF, MF Receivables Corp. II has caused this instrument to
be  signed,  manually,  by  its  President  or  a  Vice  President.

MF  RECEIVABLES  CORP.  II

By:_____________________________
Name:___________________________
Title:____________________________

     This is one of the Class A Certificates described in the within-mentioned
Trust  and  Security  Agreement.

Dated:  June  26,  1997

NORWEST  BANK  MINNESOTA,  NATIONAL  ASSOCIATION

By:______________________________
     Authorized  Signatory


                                     90
                                    <PAGE>


                                EXHIBIT
                                 10.55


                                                                     EXHIBIT B

                         FORM OF CLASS B CERTIFICATE

THIS  CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT  OF  1933, AS AMENDED (THE "SECURITIES ACT") OR ANY STATE SECURITIES LAWS,
AND  MAY  NOT BE SOLD OR OTHERWISE TRANSFERRED, PLEDGED OR HYPOTHECATED EXCEPT
IN  COMPLIANCE  WITH THE SECURITIES ACT AND APPLICABLE STATE SECURITIES LAWS. 
THE  TRANSFER  OF  THIS  CERTIFICATE  IS  SUBJECT  TO CERTAIN RESTRICTIONS AND
CONDITIONS  SET  FORTH  IN  THE  TRUST AND SECURITY AGREEMENT UNDER WHICH THIS
CERTIFICATE  IS  ISSUED  (A  COPY  OF WHICH IS AVAILABLE FROM THE TRUSTEE UPON
REQUEST).

DUE  TO THE PROVISIONS FOR THE AMORTIZATION OF PRINCIPAL CONTAINED HEREIN, THE
OUTSTANDING PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR DATE MAY BE
LESS  THAN  THE  AMOUNT  SHOWN  ON  THE  FACE  HEREOF.  ANYONE PURCHASING THIS
CERTIFICATE  MAY  ASCERTAIN THE OUTSTANDING PRINCIPAL AMOUNT HEREOF BY INQUIRY
OF  THE  TRUSTEE.

THE  RIGHTS OF THE HOLDER OF THIS CERTIFICATE TO RECEIVE PAYMENTS OF PRINCIPAL
AND  INTEREST  AND  ANY OTHER AMOUNTS ON EACH PAYMENT DATE ARE SUBORDINATED TO
THE EXTENT SET FORTH IN THE TRUST AND SECURITY AGREEMENT.  EACH HOLDER OF THIS
CERTIFICATE,  BY  ACCEPTANCE OF ITS CERTIFICATE, AGREES THAT UNTIL THE CLASS A
CERTIFICATES  ARE  PAID  IN FULL AND FOR ONE YEAR AND ONE DAY THEREAFTER, SUCH
HOLDER  OR  ANY  AFFILIATE  THEREOF  WILL NOT FILE ANY INVOLUNTARY PETITION OR
OTHERWISE INSTITUTE ANY BANKRUPTCY, REORGANIZATION, ARRANGEMENT, INSOLVENCY OR
LIQUIDATION  PROCEEDING  OR  OTHER  PROCEEDING  UNDER  ANY  FEDERAL  OR  STATE
BANKRUPTCY  OR  SIMILAR  LAW  AGAINST  THE  TRANSFEROR.

No.  1                                                [                      ]



                MF RECEIVABLES CORP. II AUTO LOAN TRUST 1997-1
                     CLASS B AUTO LOAN BACKED CERTIFICATE

 Evidencing an undivided fractional interest in the Trust Estate, the property
   of which includes, among other things, certain Loan Assets and monies on
                      deposit in the Collection Account.





              Registered Owner: [Class B Certificate Purchaser]


                                     91
                                    <PAGE>


     CLOSING DATE: June 26, 1997          EXPECTED MATURITY: December 14, 2002

     THIS  CERTIFIES THAT the registered owner specified above is the owner of
an  undivided  fractional  interest  in  the  Trust  Estate,  created  by  MF
Receivables  Corp.  II  (the "Transferor"), pursuant to the Trust and Security
Agreement,  dated  as  of  June 1, 1997, among the Transferor, Monaco Finance,
Inc.  and Norwest Bank Minnesota, National Association, as Trustee and Back-up
Servicer,  a  summary  of  certain of the pertinent provisions of which is set
forth  herein.   To the extent not otherwise defined herein, capitalized terms
used  herein  have  the  meanings  assigned  to them in the Trust and Security
Agreement.    This  Class  B Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust and Security Agreement, to which
the  Holder of this Certificate by virtue of the acceptance hereof assents and
by  which  such  Holder  is  bound.

     The  Trust  and  Security  Agreement  pursuant  to  which  this  Class  B
Certificate is issued also provides for the issuance of Class A Certificates. 
Payments  on this Class B Certificate are subordinated to the extent set forth
in  the  Trust  and  Security  Agreement.

     The  Class  B Certificates shall bear interest on the Class B Certificate
Balance  thereof  for  each  applicable Accrual Period at the Class B Interest
Rate  (calculated on the basis of a 360-day year consisting of 12 months of 30
days  each)  until  the  last  day  of  the Accrual Period preceding the Final
Payment  Date  and  (to  the extent that the payment of such interest shall be
legally enforceable) on any overdue installment of interest from the date such
interest  became  due  and  payable  (giving  effect  to  any applicable grace
periods)  until  fully  paid.  Interest shall be due and payable in arrears on
each Payment Date, with each payment of interest calculated as described above
on  the  Class  B  Certificate  Balance  as  of  the  close of business on the
preceding  Payment  Date; provided that the payment of interest on the Class B
Certificates  is  subordinate  to  the  payment  of  interest  on  the Class A
Certificates and to certain other payments in accordance with Section 12.02(d)
of  the  Trust  and  Security  Agreement.

     The  principal  of  the  Class  B  Certificates  shall  be  payable  in
installments  on  each Payment Date ending no later than the Expected Maturity
thereof  unless such Certificate becomes due and payable at an earlier date by
declaration  of acceleration, call for redemption or otherwise. All reductions
in  the  principal  amount  of  a  Class B Certificate effected by payments of
installments  of  principal made on any Payment Date shall be binding upon all
future  Holders  of  such  Certificate  and of any Certificate issued upon the
registration  of  transfer thereof or in exchange therefor or in lieu thereof,
whether or not such payment is noted on such Certificate.  Each installment of
principal  payable  on the Class B Certificates shall be in an amount equal to
the  Class  B  Principal Distribution Amount; provided that the payment of the
Class  B Principal Distribution Amount shall be subordinate to the payments of
principal  and  interest  on  the  Class  A  Certificates and to certain other
payments  in  accordance  with  Section  12.02(d)  of  the  Trust and Security
Agreement.  The principal payable on the Class B Certificates shall be paid on
each  Payment  Date  beginning  on  the Initial Payment Date and ending on the
Final  Payment Date on a pro rata basis based upon the relative face amount of
each  Class  B  Certificate.

     The  principal of and interest on the Class B Certificates are payable by
check  mailed  by  first-class  mail  to  the Person whose name appears as the
Registered  Holder  of such Class B Certificate on the Certificate Register at
the  address  of  such  Person as it appears on the Certificate Register or by
wire  transfer  in  immediately  available  funds  to the account specified in
writing  to  the Trustee by such Registered Holder at least five Business Days
prior  to  the  Record  Date for the Payment Date on which wire transfers will
commence,  in  such coin or currency of the United States of America as at the
time  of payment is legal tender for the payment of public and private debts. 
Except  as  set forth in the final sentence of this paragraph, all payments on
the Class B Certificates shall be paid without any requirement of presentment.
The  Transferor shall notify MBIA, the Rating Agencies and the Person in whose
name  a  Class  B  Certificate  is  registered at the close of business on the
Record  Date  next  preceding the Payment Date on which the Transferor expects
that  the  final  installment of principal of such Class B Certificate will be
paid  that  the Transferor expects that such final installment will be paid on
such  Payment  Date.   Such notice shall be mailed no later than the tenth day
prior  to  such  Payment  Date  and shall specify the place where such Class B
Certificate  may  be  surrendered. Funds representing any such checks returned
undeliverable  shall  be held in accordance with Section 7.16 of the Trust and
Security  Agreement.  Each Class B Certificateholder shall surrender its Class
B  Certificate  to  the  Trustee  prior to payment of the final installment of
principal  of  such  Class  B  Certificate.

     This  Certificate  is  one  of  a  duly  authorized issue of Certificates
designated  as  the  $2,569,068  Class  B  Auto  Loan Backed Certificates, Due
December  14, 2002 (herein called the "Class B Certificates") issued and to be
issued  under  the  Trust  and  Security  Agreement  (the  "Trust and Security
Agreement"),  dated  as of June 1, 1997, among the Transferor, Monaco Finance,


                                     92
                                    <PAGE>


Inc.,  as  Servicer,  and  Norwest  Bank  Minnesota,  National Association, as
Trustee  (the "Trustee") and Back-up Servicer.  Reference is made to the Trust
and  Security Agreement for a statement of the respective rights thereunder of
the Transferor, the Trustee and the Holders of the Certificates, and the terms
upon  which  the Certificates are, and are to be, authenticated and delivered.

     The  Transferor  has  structured the Trust and Security Agreement and the
Certificates  with the intention that (i) the Class A Certificates and Class B
Certificates  be  treated as nonrecourse debt of the Transferor secured by the
Trust  Estate and (ii) the Trust be disregarded as an entity separate from the
Transferor;  provided  that  if and to the extent any Class of Certificates is
determined  not  to  constitute  debt  by  an applicable taxing authority, the
Transferor  and  the  Certificateholders  further intend that the Trust formed
thereby  be  treated  as  a  partnership,  with  the assets of the partnership
including  all  of  the assets comprising the Trust Estate and the partners of
the partnership being the Certificateholders of such Class and the Transferor.
 The  Transferor,  the Trustee, the Servicer, MBIA and each Certificateholder,
by acceptance of its Certificate (and any Person that is a beneficial owner of
any  interest  in  a  Certificate, by virtue of such Person's acquisition of a
beneficial  interest  therein)  agree  to report the transactions contemplated
thereby  in accordance with such stated intentions unless and until determined
to  the  contrary  by an applicable taxing authority.  In connection therewith
the  Transferor  shall, and shall be authorized to the extent necessary to (i)
be designated as the "tax matters partner" of the Trust, (ii) maintain capital
accounts  and  make  partnership allocations in accordance with section 704 of
the  Code  and (iii) file Form 8832 with the Internal Revenue Service and make
the election provided for to have the Trust be classified as a partnership for
federal  income  tax  purposes.

     The property of the Trust Estate includes certain Loan Assets and certain
other  assets described in the Trust and Security Agreement; provided that the
Holders  of  the  Class  B Certificates are not entitled to any interest in or
benefit  of  the Certificate Insurance Policy issued by MBIA in respect of the
Class  A  Certificates.    The Class B Certificates issued under the Trust and
Security  Agreement  are payable out of the Trust Estate pari passu among such
Class  B Certificateholders equally and ratably without prejudice, priority or
distinction  between  any  Class  B  Certificate by reason of time of issue or
otherwise.   The Class B Certificates are payable only out of the Trust Estate
and  do  not represent recourse obligations of the Transferor, Monaco Finance,
Inc.  or  any  affiliate  or  successor  thereof.

     Unless earlier declared due and payable by reason of an Event of Default,
the  Class  B  Certificates  are  payable  only  at the time and in the manner
provided  in  the  Trust  and  Security  Agreement  and  are not redeemable or
prepayable  at  the option of the Transferor before such time, except that the
Certificates  shall be redeemable at the option of the Transferor in whole but
not  in  part, at a redemption price equal to the outstanding principal amount
thereof  plus  accrued interest thereon to the date of redemption, at any time
after  the  Class A Certificates have been redeemed or the Class A Certificate
Balance  has  been  reduced to zero.  If an Event of Default as defined in the
Trust  and  Security Agreement shall occur and be continuing, the principal of
all  the Class B Certificates may become or be declared due and payable in the
manner  and  with  the  effect  provided  in the Trust and Security Agreement.

     As  provided  in  the Trust and Security Agreement and subject to certain
limitations therein set forth, the transfer of this Class B Certificate may be
registered  on  the  Certificate  Register of the Transferor upon surrender of
this  Certificate  for registration of transfer at the office or agency of the
Transferor  in  the United States of America maintained for such purpose, duly
endorsed  by,  or  accompanied  by  a  written  instrument of transfer in form
satisfactory to the Transferor and the Trustee and duly executed by the holder
hereof  or  his attorney duly authorized in writing, and thereupon one or more
new  Class  B  Certificates  of  the  same  Expected  Maturity  of  authorized
denominations  and  for  the  same  initial aggregate principal amount will be
issued  to  the  designated  transferees.

     Each Holder of this Certificate, by acceptance of its Certificate, agrees
that  until the Class A Certificates are paid in full and for one year and one
day  thereafter,  such  holder  or  any  Affiliate  thereof  will not file any
involuntary  petition  or  otherwise institute any bankruptcy, reorganization,
arrangement,  insolvency  or  liquidation proceeding or other proceeding under
any  federal  or  state  bankruptcy  or  similar  law  against the Transferor.

     Prior  to  due  presentment  for registration of transfer of this Class B
Certificate,  the  Transferor,  the Trustee and any agent of the Transferor or
the  Trustee  shall  treat  the  Person  in  whose  name  this  Certificate is
registered  as the owner hereof for the purpose of receiving payment as herein
provided  and  for  all  other  purposes  whether  or  not this Certificate be
overdue,  and neither the Transferor, the Trustee, nor any such agent shall be
affected  by  notice  to  the  contrary.


                                     93
                                    <PAGE>


     The  Trust  and  Security  Agreement  permits, with certain exceptions as
therein provided, the amendment thereof and the modification of the rights and
obligations  of  the  Transferor  and  the  rights  of  the  Holders  of  the
Certificates  under  the  Trust  and  Security  Agreement  at  any time by the
Transferor,  the  Trustee, the Back-up Servicer, the Servicer and MBIA without
the  consent  of  the  Holders  of  the  Certificates.  The Trust and Security
Agreement  also  contains provisions permitting MBIA, on behalf of the Holders
of  all  Certificates,  to  waive  compliance  by  the Transferor with certain
provisions of the Trust and Security Agreement and certain past defaults under
the  Trust  and Security Agreement and their consequences. Any such consent or
waiver  shall  be  conclusive  and  binding  upon  the  Holder of this Class B
Certificate and upon all future Holders of this Class B Certificate and of any
Class  B  Certificate  issued  upon  the registration of transfer hereof or in
exchange  herefor or in lieu hereof whether or not notation of such consent or
waiver  is  made  upon  this  Class  B  Certificate.    In  addition, upon the
occurrence  of  an  Event of Default, unless and until the Class A Certificate
Balance  has  been reduced to zero and MBIA has been reimbursed for all amount
due  and  owing  under  the  Trust  and  Security  Agreement,  the  Class  B
Certificateholders  will have no right to control or direct the actions of the
Trustee  in  connection  with  such  Event  of  Default.

     The  Certificates are issuable only in registered form without coupons in
such  authorized denominations as provided in the Trust and Security Agreement
and  subject  to  certain  limitations  therein  set  forth.
This  Class  B  Certificate  and  the  Trust  and  Security Agreement shall be
governed by and construed in accordance with the internal laws of the State of
New  York,  without  regard  to  conflicts  of  laws  principles.

     No  reference herein to the Trust and Security Agreement and no provision
of this Class B Certificate or of the Trust and Security Agreement shall alter
or  impair  the  obligation  of  the  Trust Estate to pay the principal of and
interest  on this Class B Certificate, but solely from the assets of the Trust
Estate  at  the  times,  place  and  rate, and in the coin or currency, herein
prescribed.

     Unless  the certificate of authentication hereon has been executed by the
Trustee by manual signature, this Class B Certificate shall not be entitled to
any  benefit  under the Trust and Security Agreement or be valid or obligatory
for  any  purpose.


                                     94
                                    <PAGE>


     IN WITNESS WHEREOF, MF Receivables Corp. II has caused this instrument to
be  signed,  manually,  by  its  President  or  a  Vice  President.





MF  RECEIVABLES  CORP.  II

By:_____________________________
Name:___________________________
Title:____________________________

     This is one of the Class B Certificates described in the within-mentioned
Trust  and  Security  Agreement.

Dated:  June  26,  1997

NORWEST  BANK  MINNESOTA,  NATIONAL  ASSOCIATION

By:______________________________
     Authorized  Signatory

                                     95
                                    <PAGE>



                                EXHIBIT
                                 10.56

                                                                EXECUTION COPY

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

                             MONACO FUNDING CORP.

                                      
                                  $2,525,000
                                LOAN AGREEMENT
                          dated as of June 26, 1997

                                HEARTLAND BANK
                                  as Lender


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



                                     96
                                    <PAGE>


          LOAN  AGREEMENT,  dated  as of June 26, 1997, between MONACO FUNDING
CORP.,  a  Delaware  corporation  (the  "Borrower")  and   HEARTLAND BANK, a
federally  chartered savings association (the "Lender") (the "Agreement").

                                WITNESSETH:

     WHEREAS,  the Borrower has requested that the Lender make a loan to it in
the  amount  of  $2,525,000 upon the terms, and subject to the conditions, set
forth  herein;

WHEREAS,  the  Lender is willing to made such a loan to the Borrower only upon
the  terms  and  subject  to  the  conditions  set  forth  herein;

NOW,  THEREFORE,  in  consideration  of  the premises and the mutual covenants
contained  herein,  the  parties  hereto  hereby  agree  as  follows:
     SECTION  1.    DEFINITIONS
     1.1  Defined  Terms.    As  used in this Agreement, the following terms
shall  have  the  following  meanings:
     "Affiliate":    as  to  any Person, any other Person which, directly or
indirectly,  is  in  control  of, is controlled by, or is under common control
with,  such  Person.    For purposes of this definition, "control" of a Person
means  the power, directly or indirectly, either to (a) vote 5% or more of the
securities  having ordinary voting power for the election of directors of such
Person  or (b) direct or cause the direction of the management and policies of
such  Person,  whether  by  contract  or  otherwise.
     "Agreement":    this  Loan  Agreement,  as  amended,  supplemented  or
otherwise  modified  from  time  to  time.
"Assignee":    as  defined  in  subsection  9.6(b).
     "Business  Day":    a day other than a Saturday, Sunday or other day on
which  banking  institutions  in  New  York  City  or in the city in which the
principal  place  of business of the Transferor, the Servicer or the corporate
trust  office  of the Trustee is located or the Federal Reserve are authorized
or  required  by  law  to  close.
     "Capital  Stock":    any  and  all shares, interests, participations or
other  equivalents (however designated) of capital stock of a corporation, any
and  all equivalent ownership interests in a Person (other than a corporation)
and  any  and  all  warrants  or  options  to  purchase  any of the foregoing.
     "Class  B  Certificate":  the  $2,569,068  Class  B  Auto  Loan  Backed
Certificate  issued  by  MF  Receivables  Corp.  II  Auto  Loan  Trust 1997-1.
     "Closing  Date":   the date on which the conditions precedent set forth
in  subsection  5.1  shall  be  satisfied.


                                     95
                                    <PAGE>


"Code":    the  Internal  Revenue Code of 1986, as amended from time to
time.
     "Collateral":    the  assets  of  the  Borrower  upon  which  a Lien is
purported  to  be  created  by  the  Pledge  Agreement.
     "Commonly  Controlled Entity":  an entity, whether or not incorporated,
which  is under common control with the Borrower within the meaning of Section
4001  of  ERISA or is part of a group which includes the Borrower and which is
treated  as  a  single  employer  under  Section  414  of  the  Code.
     "Contractual  Obligation":    as  to  any  Person, any provision of any
security  issued  by  such  Person  or  of  any agreement, instrument or other
undertaking  to  which  such  Person  is  a party or by which it or any of its
property  is  bound.
     "Default":    any  of the events specified in Section 8, whether or not
any  requirement  for the giving of notice, the lapse of time, or both, or any
other  condition,  has  been  satisfied.
     "ERISA":    the  Employee  Retirement  Income  Security Act of 1974, as
amended  from  time  to  time.
     "Event  of  Default":  any  of  the  events  specified  in  Section  8;
provided  that,  any  requirement  for  the giving of notice, the lapse of
time,  or  both,  or  any  other  condition,  has  been  satisfied.
     "Excess  Cash  Flow":    for  any  Payment  Date, the excess of (i) all
amounts  paid  to  the Borrower pursuant to Section 12.02 or 6.08, as the case
may  be,  of the Trust and Security Agreement over (ii) the amount of interest
paid  on  the  Loan  on  such  Payment  Date.
     "GAAP":   generally accepted accounting principles in the United States
of  America  as  in  effect  from  time  to  time.
     "Governmental Authority":  any nation or government, any state or other
political  subdivision  thereof  and  any  entity  exercising  executive,
legislative, judicial, regulatory or administrative functions of or pertaining
to  government.
     "Guarantee  Obligation":    as  to  any  Person  (the  "guaranteeing
person"), any obligation of (a) the guaranteeing person or (b) another Person
(including, without limitation, any bank under any letter of credit) to induce
the  creation  of  which  the  guaranteeing person has issued a reimbursement,
counter  indemnity  or  similar  obligation, in either case guaranteeing or in
effect  guaranteeing  any Indebtedness, leases, dividends or other obligations
(the  "primary  obligations")  of  any  other  third  Person  (the "primary
obligor")  in  any manner, whether directly or indirectly, including, without
limitation, any obligation of the guaranteeing person incurred for the purpose
of  providing  credit  support, whether or not contingent, (i) to purchase any
such  primary  obligation  or  any  property  constituting  direct or indirect
security  therefor,  (ii)  to  advance or supply funds (1) for the purchase or
payment  of  any such primary obligation or (2) to maintain working capital or
equity  capital  of the primary obligor or otherwise to maintain the net worth
or  solvency of the primary obligor, (iii) to purchase property, securities or
services  primarily  for the purpose of assuring the owner of any such primary
obligation  of  the  ability  of  the  primary obligor to make payment of such
primary  obligation  or (iv) otherwise to assure or hold harmless the owner of
any  such  primary  obligation  against  loss  in respect thereof, provided,
however,  that  the term Guarantee Obligation shall not include endorsements
of  instruments  for deposit or collection in the ordinary course of business.


                                     98
                                    <PAGE>


     "Initial  Payment  Date":  July  14,  1997.
     "Insolvency":    with  respect to any Multiemployer Plan, the condition
that  such  Plan  is  insolvent  within  the meaning of Section 4245 of ERISA.
     "Insolvent":    pertaining  to  a  condition  of  Insolvency.
     "Interest  Period":    with  respect  to  each Payment Date, the period
commencing  on  and  including  the  preceding  Payment Date and ending on and
including  the day prior to the applicable Payment Date; except, however, with
respect  to  the  Initial Payment date, the period commencing on and including
the  Closing  Date  and  ending  on and including the day prior to the Initial
Payment  Date.
     "Lien":        any mortgage, pledge, hypothecation, assignment, deposit
arrangement,  encumbrance, lien (statutory or other), charge or other security
interest  or  any  preference,  priority  or  other  security  agreement  or
preferential  arrangement of any kind or nature whatsoever (including, without
limitation,  any  conditional  sale  or  other  title  retention  agreement).
     "Loan":    the  Loan  as  set  forth  in  subsection  2.1  hereof.
     "Loan  Documents":   this Agreement, the Note and the Pledge Agreement.
     "Material  Adverse  Effect":    a  material  adverse  effect on (a) the
business,  operations,  property,  condition  (financial  or  otherwise)  or
prospects  of  the Borrower, (b) the validity or enforceability of this or any
of  the  other  Loan  Documents  or  (c)  the rights or remedies of the Lender
hereunder  or  under  any  of  the  other  Loan  Documents.
     "Multiemployer  Plan":  a Plan which is a multiemployer plan as defined
in  Section  4001(a)(3)  of  ERISA.
     "Note":    the  promissory  note  as  defined  in  subsection  3.1(c).
     "Participants":  as  defined  in  subsection  9.6(a).
     "Payment  Date":  the fourteenth day of each calendar month (or if such
day is not a Business Day, the next succeeding Business Day) commencing on the
Initial  Payment  Date.
     "PBGC":   the Pension Benefit Guaranty Corporation established pursuant
to  Subtitle  A  of  Title  IV  of  ERISA.
     "Person":    an  individual,  partnership, corporation, business trust,
joint  stock  company,  trust,  unincorporated  association,  joint  venture,
Governmental  Authority  or  other  entity  of  whatever  nature.
     "Plan":    at  a  particular  time,  any employee benefit plan which is
covered by ERISA and in respect of which the Borrower or a Commonly Controlled
Entity  is (or, if such plan were terminated at such time, would under Section
4069  of  ERISA  be  deemed to be) an "employer" as defined in Section 3(5) of
ERISA.
     "Pledge  Agreement":   the Borrower Certificate Pledge Agreement, dated
June 26, 1997 between the Borrower and the Lender, as amended, supplemented or
otherwise  modified  from  time  to  time.


                                     99
                                    <PAGE>


     "Regulation  G":  Regulation G of the Board of Governors of the Federal
Reserve  System  as  in  effect  from  time  to  time.
     "Regulation  U":  Regulation U of the Board of Governors of the Federal
Reserve  System  as  in  effect  from  time  to  time.
     "Regulation  X":  Regulation X of the Board of Governors of the Federal
Reserve  System  as  in  effect  from  time  to  time.
     "Reorganization": with respect to any Multiemployer Plan, the condition
that  such  plan  is  in  reorganization within the meaning of Section 4241 of
ERISA.
     "Reportable  Event":  any of the events set forth in Section 4043(c) of
ERISA,  other  than those events as to which the thirty (30) day notice period
is  waived  under  subsections  .22,  .25,  .27  or  .28  of  PBGC Reg.  4043.
     "Requirement  of  Law":    as  to  any  Person,  the  Certificate  of
Incorporation  and  By-Laws  or other organizational or governing documents of
such  Person,  and  any law, treaty, rule or regulation or determination of an
arbitrator or a court or other Governmental Authority, in each case applicable
to  or binding upon such Person or any of its property or to which such Person
or  any  of  its  property  is  subject.
     "Responsible Officer":  the chief executive officer, the president, any
executive  vice  president,  the  chief  financial officer, controller and the
treasurer  of  the  Borrower.
     "Restricted  Payment":    as  defined  in  subsection  7.6.
     "Single Employer Plan": any Plan which is covered by Title IV of ERISA,
but  which  is  not  a  Multiemployer  Plan.
     "Subsidiary":    as  to any Person, a corporation, partnership or other
entity  of  which shares of stock or other ownership interests having ordinary
voting  power  (other than stock or such other ownership interests having such
power only by reason of the happening of a contingency) to elect a majority of
the  board  of directors or other managers of such corporation, partnership or
other  entity  are  at the time owned, or the management of which is otherwise
controlled,  directly  or  indirectly  through  one or more intermediaries, or
both,  by  such  Person.
     "Termination  Date":    December  14,  2002.
     "Transaction  Documents":  the  Trust  and  Security  Agreement,  the
Servicing  Agreement,  dated as of June 1, 1997 among the MF Receivables Corp.
II, as transferor (the "Transferor"), Monaco Finance, Inc., as servicer (the
"Servicer")  and  Norwest  Bank  Minnesota, National Association, as trustee
(the  "Trustee")  and  back-up servicer (the "Back-up Servicer"), the Loan
Acquisition  Agreement,  dated  as  of June 1, 1997 between the Transferor and
Monaco  Finance,  Inc.  (the "Company"), the Purchase Agreement, dated as of
June  1,  1997  between MF Receivables Corp. I and the Transferor, the Class A
Certificate  Purchase  Agreement,  dated  as  of  June  26,  1997  between the
Transferor  and the Class A Certificate Purchaser (as defined therein) and the
Class  B Certificate Purchase Agreement, dated as of June 26, 1997 between the
Transferor  and  the  Borrower.
     "Transferee":    as  defined  in  subsection  9.6(c).


                                     100
                                    <PAGE>


     "Trust  and Security Agreement": the trust and security agreement dated
as  of  June  1,  1997 among the Transferor, the Servicer, the Trustee and the
Back-up  Servicer  relating  to  the  MF  Receivables  Auto Loan Trust 1997-1.
     1.2  Other  Definitional  Provision:
     (a)  Unless  otherwise  specified  therein,  all  terms  defined  in this
Agreement  shall  have  the  defined  meanings  when  used  in the Note or any
certificate  or  other  document  made  or  delivered  pursuant  hereto.
(b)As  used herein and in the Note, and any certificate or other document made
or  delivered  pursuant  hereto, accounting terms relating to the Borrower not
defined  in  subsection  1.1 and accounting terms partly defined in subsection
1.1,  to  the  extent not defined, shall have the respective meanings given to
them  under  GAAP.
(c)  The  words "hereof," "herein" and "hereunder" and words of similar import
when  used  in this Agreement shall refer to this Agreement as a whole and not
to  any  particular  provision of this Agreement, and Section, subsection, and
Exhibit  references  are  to  this  Agreement  unless  otherwise  specified.
(d)  In  the  computation  of periods of time from a specified date to a later
specified  date, the word "from" means "from and including" and the words "to"
and "until" each mean "to but excluding".  Periods of days referred to in this
Agreement shall be counted in calendar days unless Business Days are expressly
prescribed.  Any period determined hereunder by reference to a month or months
or  year  or  years shall end on the day in the relevant calendar month in the
relevant  year,  if  applicable,  immediately  preceding  the date numerically
corresponding  to  the  first  day  of such period, provided that, if such
period  commences  on  the last day of a calendar month (or on a day for which
there  is  no numerically corresponding day in the calendar month during which
such period is to end), such period shall, unless otherwise expressly required
by the other provisions of this Agreement, end on the last day of the calendar
month.
(e)  The meanings given to terms defined herein shall be equally applicable to
both  the  singular  and  plural  forms  of  such  terms.
     SECTION    2.      AMOUNT  AND  TERMS  OF  THE  LOAN
     2.1 Loan. Subject to the terms and conditions hereof, the Lender agrees
to  make  a  loan  (the  "Loan")  to the Borrower on the Closing Date in the
amount  of  $2,525,000.
2.2 Use of Proceeds of the Loan.  The proceeds of the Loan shall be utilized
by  the  Borrower  to purchase the Class B Certificate and for general working
capital  purposes.
     SECTION  3.  PROVISIONS  RELATING  TO  THE  LOAN;
                   FEES  AND  PAYMENTS
     3.1  Repayment  of  the  Loan;  Evidence  of  Debt.
     (a) The Borrower hereby unconditionally promises to pay to the Lender the
unpaid  principal  amount of  the Loan on the Termination Date or such earlier
date  that  the  Loan  becomes  due  and  payable  pursuant  to  Section  8.


                                     101
                                    <PAGE>


(b)  The Borrower shall execute and deliver to the Lender a promissory note of
the  Borrower  evidencing the Loan of the Lender, substantially in the form of
Exhibit  A  with appropriate insertions as to date and principal amount (the
"Note").
     3.2  Mandatory  Prepayments.   The Borrower shall on each Payment Date,
repay the Loan in an amount equal to 100% of Excess Cash Flow for each Payment
Date.   The Borrower shall not be permitted to make any optional prepayment of
the  Loan.
3.3  Interest  Rates  and  Payment  Dates.
     (a)  The  Loan  shall  bear  interest  at  a rate per annum equal to 16%.
(b)  If all or a portion of any interest payable on the Loan shall not be paid
when  due (whether at the stated maturity, by acceleration or otherwise), such
overdue interest shall bear interest at the rate described in paragraph (a) of
this  subsection from the date of such non-payment until such overdue interest
is  paid  in  full  (as  well  after  as  before  judgment).
(c)  Interest  shall  be  payable  in  arrears  on  each  Payment  Date.
(d)  Notwithstanding  anything  to  the contrary contained herein, in no event
shall  the  Borrower  be  obligated  to  pay interest in excess of the maximum
amount  which  is  chargeable  under  applicable  law.
     3.4  Computation of Interest and Fees.  Interest shall be calculated on
the  basis  of  a  360  day  calendar year (consisting of 12 months of 30 days
each).
     SECTION  4.    REPRESENTATIONS  AND  WARRANTIES
     To  induce  the  Lender to enter into this Agreement and to make the Loan
the  Borrower  hereby  represents  and  warrants  to  the  Lender  that:
     4.1  Financial  Condition.  The unaudited balance sheet of the Borrower
as  at  June  26,  1997, copies of which have heretofore been furnished to the
Lender,  are  complete and correct and present fairly in all material respects
the  financial  condition  of  the  Borrower  as  at such date.  The financial
statement  has  been  prepared in accordance with GAAP.  The Borrower does not
have,  at  the  date  of  the most recent balance sheet referred to above, any
Guarantee  Obligation,  contingent  liability  or  liability for taxes, or any
long-term lease or unusual forward or long-term commitment, including, without
limitation,  any  interest  rate  or  foreign  currency  swap  or  exchange
transaction,  which  is  not  reflected  in the foregoing statements or in the
notes  thereto.    Except  to  the  extent  permitted  under this Agreement or
separately  disclosed to the Lender in writing prior to the date hereof, there
has  been  no  sale,  transfer  or  other  disposition  by the Borrower of any
material  part  of  its  business  or  property,  and  no  purchase  or  other
acquisition  of  any  business or property (including any capital stock of any
other  Person) material in relation to the financial condition of the Borrower
at  June  26,  1997.
4.2  RESERVED.
4.3  Disclosure.    No  information,  schedule,  exhibit  or report or other


                                     102
                                    <PAGE>


document  furnished  by  the  Borrower  to  the  Lender in connection with the
negotiation  of  this Agreement or any other Loan Document (or pursuant to the
terms  hereof or thereof), as such information, schedule, exhibit or report or
other  document  has  been  amended,  supplemented  or superseded by any other
information,  schedule, exhibit or report or other document later delivered to
the  same  parties  receiving such information, schedule, exhibit or report or
other  document,  contained  any  material  misstatement of fact or omitted to
state  a  material fact or any fact necessary to make the statements contained
therein,  in  light of the circumstances when made, not materially misleading.
4.4  Corporate Existence; Compliance with Law.      The Borrower (i) is duly
organized,  validly  existing  and  in  good  standing  under  the laws of the
jurisdiction  of its organization, (ii) has the corporate power and authority,
and the legal right, to own and operate its property, to lease the property it
operates  as  lessee  and  to  conduct  the  business in which it is currently
engaged, (iii) is duly qualified as a foreign corporation and in good standing
under the laws of each jurisdiction where its ownership, lease or operation of
property or the conduct of its business requires such qualification, except to
the  extent  that all failures to be so qualified could not, in the aggregate,
reasonably  be  expected  to  have  a  Material  Adverse Effect and (iv) is in
compliance with all Requirements of Law except to the extent that all failures
to  comply  therewith  could  not, in the aggregate, reasonably be expected to
have  a  Material  Adverse  Effect.
4.5  Corporate  Power, Authorization, Enforceable Obligations.  The Borrower
has  the  corporate power and authority, and the legal right, to make, deliver
and  perform  the  Loan  Documents  and  to borrow hereunder and has taken all
necessary  corporate  action  to  authorize  the  borrowing  on  the terms and
conditions  of  this  Agreement  and  the Note and to authorize the execution,
delivery  and  performance of the Loan Documents.  No consent or authorization
of,  filing with, notice to or other act by or in respect of, any Governmental
Authority  or  any  other  Person is required in connection with the borrowing
hereunder  or  with  the  execution,  delivery,  performance,  validity  or
enforceability of the Loan Documents.  This Agreement has been, and each other
Loan Document will be, duly executed and delivered on behalf of the Borrower. 
This  Agreement  constitutes,  and  each other Loan Document when executed and
delivered  will  constitute,  a  legal,  valid  and  binding obligation of the
Borrower  enforceable  against  the  Borrower  in  accordance  with its terms,
subject  to  the  effects  of  bankruptcy,  insolvency, fraudulent conveyance,
reorganization,  moratorium  and  other  similar laws relating to or affecting
creditors'  rights generally, general equitable principles (whether considered
in a proceeding in equity or at law) and an implied covenant of good faith and
fair  dealing.
4.6  No  Legal  Bar.    The  execution, delivery and performance of the Loan
Documents,  the  borrowing  hereunder and the use of the proceeds thereof will
not violate any material Requirement of Law or material Contractual Obligation
of the Borrower and will not result in, or require, the creation or imposition
of  any Lien on any of its or their respective properties or revenues pursuant
to  any  such  Requirement  of  Law  or  Contractual  Obligation.
4.7  No  Material Litigation.  No litigation, investigation or proceeding of
or before any arbitrator or Governmental Authority is pending or threatened by
or  against  the Borrower or against any of its or their respective properties
or  revenues  (a)  with  respect  to  any  of the Loan Documents or any of the
transactions  contemplated hereby or thereby, or (b) which could reasonably be
expected  to  have  a  Material  Adverse  Effect.
4.8 No Default.  The Borrower is not in default under or with respect to any
of  its  Contractual  Obligations  in  any  respect  which could reasonably be
expected  to  have  a Material Adverse Effect.  No Default or Event of Default
has  occurred  and  is  continuing.
4.9  Ownership  of  Property;  Liens.    The  Borrower  has  good record and
marketable  title  in fee simple to, or a valid leasehold interest in, all its
real  property,  and  good title to, or a valid leasehold interest in, all its
other  property,  and  none  of such property is subject to any Lien except as
permitted  by  subsection  7.2.


                                     103
                                    <PAGE>


4.10  Taxes.    The Borrower has filed or caused to be filed all tax returns
which  are  required  to  be  filed and has paid all taxes shown to be due and
payable  on  said  returns or on any assessments made against it or any of its
property  and  all  other taxes, fees or other charges imposed on it or any of
its  property  by  any  Governmental  Authority  (other than any the amount or
validity  of  which are currently being contested in good faith by appropriate
proceedings  and  with  respect to which reserves in conformity with GAAP have
been  provided on the books of the Borrower); no tax Lien has been filed, and,
to  the knowledge of the Borrower, no claim is being asserted, with respect to
any  such  tax,  fee  or  other  charge.
4.11  Federal Regulations.  No part of the proceeds of the Loan will be used
in any manner which would violate, or result in the violation of, Regulation G
or Regulation U of the Board of Governors of the Federal Reserve System as now
and  from  time  to time hereafter in effect.  If requested by the Lender, the
Borrower  will  furnish  to  the Lender a statement to the foregoing effect in
conformity  with the requirements of FR Form G-3 or FR Form U-1 referred to in
said  Regulation  G  or  Regulation    U,  as  the  case  may  be.
4.12  ERISA.    Neither  a  Reportable  Event  nor  an  "accumulated funding
deficiency"  (within  the meaning of Section 412 of the Code or Section 302 of
ERISA)  has  occurred  during  the five-year period prior to the date on which
this  representation is made or deemed made with respect to any Plan, and each
Plan  has  complied in all material respects with the applicable provisions of
ERISA  and  the  Code.  No termination of a Single Employer Plan has occurred,
and  no  Lien in favor of the PBGC or a Plan has arisen, during such five-year
period.   The present value of all accrued benefits under each Single Employer
Plan  (based  on those assumptions used to fund such Plans) did not, as of the
last  annual  valuation date prior to the date on which this representation is
made  or deemed made, exceed the value of the assets of such Plan allocable to
such  accrued  benefits.    Neither  the  Borrower nor any Commonly Controlled
Entity  has  had a complete or partial withdrawal from any Multiemployer Plan,
and  neither  the  Borrower  nor  any  Commonly Controlled Entity would become
subject  to  any  liability  under  ERISA if the Borrower or any such Commonly
Controlled  Entity were to withdraw completely from all Multiemployer Plans as
of  the  valuation  date  most  closely  preceding  the  date  on  which  this
representation  is  made  or  deemed  made.   No such Multiemployer Plan is in
Reorganization  or  Insolvent.   The present value (determined using actuarial
and other assumptions which are reasonable in respect of the benefits provided
and  the  employees  participating)  of the liability of the Borrower and each
Commonly  Controlled  Entity  for  post  retirement benefits to be provided to
their current and former employees under Plans which are welfare benefit plans
(as  defined  in Section 3(l) of ERISA) does not, in the aggregate, exceed the
assets  under all such Plans allocable to such benefits by an amount in excess
of  $100,000.
4.13  Investment  Company  Act;  Other  Regulations.  The Borrower is not an
"investment  company",  or  a company "controlled" by an "investment company",
within  the  meaning  of  the Investment Company Act of 1940, as amended.  The
Borrower  is  not  subject to regulation under any Federal or State statute or
regulation  (other  than Regulation X of the Board of Governors of the Federal
Reserve  System)  which  limits  its  ability  to  incur  Indebtedness.
4.14  Pledge  Agreement.
     (a)  The  Pledge  Agreement  constitutes  a  legal,  valid  and  binding
obligation  of  the  Borrower  enforceable  against  it in accordance with its
terms,  except  as  enforceability  may  be limited by bankruptcy, insolvency,
reorganization,  moratorium  or  similar  laws  affecting  the  enforcement of
creditors'  rights  generally  and  by  general  equitable  principles.
(b)  Upon  delivery  to  the  Lender of the certificate evidencing the pledged
certificate,  the  security interests granted pursuant to the Pledge Agreement
will  constitute  a  valid, perfected first priority security interest on such


                                     104
                                    <PAGE>


pledged certificate, enforceable as such against all creditors of the Borrower
and  any  Persons purporting to purchase any such pledged certificate from the
Borrower.
     4.15  Solvency.    The  aggregate  value  of  all  of the assets of the
Borrower,  at a fair valuation, equals or exceeds the total liabilities of the
Borrower  (including  contingent,  subordinated,  unmatured  and  unliquidated
liabilities).    The  Borrower  has the ability to pay its respective debts as
they mature and does not have unreasonably small capital with which to conduct
its  respective  businesses.   For purposes of this subsection 4.16, the "fair
valuation"  of  such  assets  shall  be determined on the basis of that amount
which  may  be  realized  within  a  reasonable  time,  in  any manner through
realization  of  the  value  of  or dispositions of such assets at the regular
market  value, conceiving the latter as the amount which could be obtained for
the  properties  in  question  within  such  period  by a capable and diligent
business  person  from  an  interested  buyer who is willing to purchase under
ordinary  selling  conditions.
4.16  No  Subsidiaries.    The  Borrower  has  no  Subsidiaries.

     SECTION  5.    CONDITIONS  PRECEDENT
     5.1  Conditions  to  the Loan.  The agreement of the Lender to make the
Loan  requested  to  be  made  by it hereunder is subject to the satisfaction,
immediately  prior  to  or  concurrently  with  the making of such Loan on the
Closing  Date,  of  the  following  conditions  precedent:
     (a) Loan Documents.  The Lender shall have received (i) this Agreement,
executed  and delivered by a duly authorized officer of the Borrower, (ii) the
Pledge  Agreement,  executed and delivered by a duly authorized officer of the
party thereto, (iii) the Note to the order of the Lender executed on behalf of
the  Borrower,  and  (iv)  copies  of  the Transaction Documents, executed and
delivered  by  a  duly  authorized  officer  of  the  parties  thereto.
(b)Agreements.    The  Lender  shall  have received true and correct copies,
certified as to authenticity by the Borrower, of such documents or instruments
as  may  be  reasonably  requested  by  the  Lender.
(c)  Closing  Certificate  of  Borrower.    The Lender shall have received a
certificate  of  the  President  or any Vice President and the Secretary or an
Assistant Secretary of the Borrower, dated the Closing Date, (i) attaching the
Certificate of Incorporation and By-laws (of the Borrower), (ii) attaching the
resolutions  of  the  Board  of  Directors of the Borrower with respect to the
transactions  contemplated hereby, (iii) certifying that such resolutions have
not  been  amended,  modified,  revoked  or  rescinded  as of the date of such
certificate  and  (iv)  certifying  as  to the incumbency and signature of the
officers  of  the  Borrower executing any Loan Document; such certificate (and
the  attachments  thereto)  shall be in form and substance satisfactory to the
Lender.
(d)  Corporate  Structure.  The Lender shall be satisfied with the corporate
and  legal  structure  and capitalization of the Borrower, including the terms
and  conditions  of the charter, bylaws and each class of capital stock of the
Borrower  and  of  each  agreement or instrument relating to such structure or
capitalization.
(e)  Fees and Expenses.  The Lender shall have received all accrued fees and
expenses  owing  hereunder  or  in  connection  herewith  (including,  without
limitation,  accrued  fees and disbursements of counsel to the Lender), to the
extent  that  such  fees  and  expenses  have  been  presented  for  payment a
reasonable  time  prior  to  the  Closing  Date.


                                     105
                                    <PAGE>


(f)  Legal  Opinions.    The  Lender  shall  have received an executed legal
opinion  of  Giancarlo  &  Gnazzo,  a professional corporation, counsel to the
Borrower,  covering  such matters incident to the transactions contemplated by
this  Agreement  as  the  Lender  may  reasonably  require.
(g)  Pledged  Certificate.    The  Lender  shall  have  received the Class B
Certificate  pledged  pursuant  to  the  Pledge  Agreement.
(h)  Actions  to  Perfect Liens.  The Lender shall have received evidence in
form and substance reasonably satisfactory to it that all filings, recordings,
registrations  and other actions, including, without limitation, the filing of
duly  executed  financing  statements  on  form  UCC-1,  necessary  or, in the
reasonable  opinion  of  the Lender, desirable to perfect the Liens created by
the  Pledge  Agreement  shall  have  been  completed.
(i)  Additional Information.  The Lender shall have received such additional
agreements,  opinions,  certifications,  instruments,  documents,  orders,
consents, financing statements, reports, studies, audits and other information
in form and substance satisfactory to the Lender, as the Lender may reasonably
request.
(j)  Representations  and  Warranties.    Each  of  the  representations and
warranties  made  by the Borrower in or pursuant to the Loan Documents and the
Transaction  Documents  shall  be  true  and correct in all material respects.
(k)  No  Default.  No Default or Event of Default shall have occurred and be
continuing.
     SECTION  6.  AFFIRMATIVE  COVENANTS
          The  Borrower  hereby agrees that, so long as any amount is owing to
the  Lender  hereunder  or  under any other Loan Document, the Borrower shall:
     6.1  Financial  Statements.  Furnish to the Lender within 60 days after
the  end  of each quarter of each fiscal year, a copy of the unaudited balance
sheet of the Borrower as at the end of such quarter and the related statements
of  income  and  retained  earnings  and of cash flows for the portion of such
year,  such financial statements shall be complete and correct in all material
respects  and  shall  be  prepared in reasonable detail and in accordance with
GAAP  applied  consistently  throughout the periods reflected therein and with
prior  periods  (except  as  approved  by  a Responsible Officer and disclosed
therein).
6.2  Certificates;  Other  Information.    Furnish  to  the  Lender:
     (a)  concurrently  with the delivery of the financial statements referred
to in subsection 6.1, a certificate of a Responsible Officer reporting on such
financial statements stating that such officer has no knowledge of any Default
or  Event  of  Default,  except  as  specified  in  such  certificate;
(b)  promptly,  copies of any information or document received by the Borrower
in  its  capacity  as  holder  of  the  Class  B  Certificate;  and
(c)  promptly,  such  additional financial and other information as the Lender
may  from  time  to  time  reasonably  request.


                                     106
                                    <PAGE>


     6.3  Payment of Obligations.  Pay, discharge or otherwise satisfy at or
before  maturity  in accordance with customary terms in the industry or before
they become delinquent, as the case may be, all of its material obligations of
whatever  nature,  except  where  the  amount or validity thereof is currently
being  contested  in  good  faith  by  appropriate proceedings and reserves in
conformity  with  GAAP with respect thereto have been provided on the books of
the  Borrower.
6.4 Conduct of Business and Maintenance of Existence.  Continue to engage in
business  of  the same general type as now conducted by it and preserve, renew
and  keep  in  full  force  and  effect  its  corporate existence and take all
reasonable  action to maintain all rights, privileges and franchises necessary
or  (in  the  reasonable  judgment  of  the  Borrower) desirable in the normal
conduct  of  its  business;  comply  with  all  Contractual  Obligations  and
Requirements  of  Law  except  to  the extent that failure to comply therewith
could not, in the aggregate, be reasonably expected to have a Material Adverse
Effect.
6.5  Inspection  of  Property;  Books and Records; Discussions.  Keep proper
books  of  records  and  account  in  which  full, true and correct entries in
conformity with GAAP and all Requirements of Law shall be made of all dealings
and  transactions  in  relation  to  its  business  and activities; and permit
representatives  of  the Lender to visit and inspect any of its properties and
examine and make abstracts from any of its books and records at any reasonable
time  (upon reasonable advance notice, when no Default or Event of Default has
occurred  and  is continuing) and as often as may reasonably be desired and to
discuss the business, operations, properties and financial and other condition
of  the  Borrower  with  officers  and  employees of the Borrower and with its
independent  certified  public  accountants.
6.6  Notices.    Promptly  give  notice  to  the  Lender  of:
     (a)  the  occurrence  of  any  Default  or  Event  of  Default;
(b)  any  (i)  default or event of default under any Contractual Obligation of
the  Borrower  or (ii) litigation, investigation or proceeding which may exist
at  any  time  between  the  Borrower and any Governmental Authority, which in
either  case,  if  not  cured  or if adversely determined, as the case may be,
could  reasonably  be  expected  to  have  a  Material  Adverse  Effect;
(c)  any  litigation  or proceeding affecting the Borrower in which the amount
involved  is  $100,000  or  more  and  not  covered  by  insurance or in which
injunctive  or  similar  relief  is sought which could have a Material Adverse
Effect;
(d)  the  occurrence  of  (i)  any  material  adverse  change in the business,
operations,  property,  condition (financial or otherwise) or prospects of the
Borrower  taken  as  a  whole  or  (ii)  any  development or event which could
reasonably  be  expected  to  have  a Material Adverse Effect on the rights or
remedies of the Lender hereunder or under any of the other Loan Documents; and
(e) any (i)  Lien (other than the Liens permitted in subsection 7.2) on any of
the Collateral or (ii)  other event which could reasonably be expected to have
a  Material  Adverse  Effect  on  the  aggregate value of Collateral or on the
security  interests  created  hereby.
     (f)  The  following  events,  as soon as possible and in any event within
thirty  (30) days after the Borrower knows or has reason to know thereof:  (i)
the  occurrence or expected occurrence of any Reportable Event with respect to
any  Plan, a failure to make any required contribution to a Plan, the creation
of  any  Lien  in  favor  of the PBGC or a Plan or any withdrawal from, or the
termination,  Reorganization  or Insolvency of, any Multiemployer Plan or (ii)


                                     107
                                    <PAGE>


the  institution  of proceedings or the taking of any other action by the PBGC
or  the  Borrower  or any Commonly Controlled Entity or any Multiemployer Plan
with  respect  to  the  withdrawal from, or the terminating, Reorganization or
Insolvency  of,  any  Plan;
     (g) Each notice pursuant to this subsection 6.6 shall be accompanied by a
statement  of  a  Responsible  Officer setting forth details of the occurrence
referred to therein and stating what action the Borrower proposes to take with
respect  thereto.
     6.7  Further  Assurances.
     (a)  Upon  the  request  of  the  Lender, promptly perform or cause to be
performed  any  and  all  acts and execute or cause to be executed any and all
documents  (including,  without  limitation,  financing  statements  and
continuation  statements)  for  filing  under  the  provisions  of the Uniform
Commercial  Code  or  any  other  Requirement  of  Law  which are necessary or
reasonably  advisable  to  maintain in favor of the Lender, for the benefit of
the Lender, Liens on the Collateral that are duly perfected in accordance with
all  applicable  Requirements  of  Law.
(b)  Upon  request  of  the  Lender, promptly provide such documents and legal
opinions  in  respect  of  any  aspect  or  consequence  of  the  transactions
contemplated  hereby  as  the  Lender  shall  reasonably  request.
     SECTION  7.    NEGATIVE  COVENANTS
     The  Borrower  hereby  agrees that, so long as any amount is owing to the
Lender  hereunder  or  under  any  other Loan Document, the Borrower shall not
directly  or  indirectly:
     7.1  Limitation  on  Indebtedness  and Preferred Stock.  Create, incur,
assume  or  suffer  to  exist  any Indebtedness or preferred stock (other than
preferred  stock which, by its terms, does not require the payment of any cash
dividends thereon or impose any cash penalties for the failure to declare cash
dividends  thereon), except Indebtedness of the Borrower under this Agreement.
7.2  Limitation on Liens.  Create, incur, assume or suffer to exist any Lien
upon  any  of its property, assets or revenues, whether now owned or hereafter
acquired,  except  for:
     (a)  Liens  for  taxes  not  yet due or which are being contested in good
faith  by  appropriate  proceedings,  provided  that  adequate reserves with
respect thereto are maintained on the books of the Borrower in conformity with
GAAP;  and
(b)  Liens  created  pursuant  to  the  Pledge  Agreement.
     7.3  Limitation  on  Guarantee  Obligations.   Create, incur, assume or
suffer  to  exist  any  Guarantee  Obligation.
7.4 Limitation on Fundamental Changes.  Enter into any merger, consolidation
or  amalgamation,  or  liquidate,  wind  up  or dissolve itself (or suffer any
liquidation  or  dissolution).
7.5  Limitation on Sale of Assets.  Convey, sell, lease, assign, transfer or
otherwise  dispose  of  any  of  its  property, business or assets (including,
without limitation, receivables and leasehold interests), whether now owned or
hereafter  acquired.


                                     108
                                    <PAGE>


7.6  Limitation  on  Dividends.  Declare or pay any dividend on, or make any
payment  on  account  of, or set apart assets for a sinking or other analogous
fund  for,  the  purchase,  redemption,  defeasance,  retirement  or  other
acquisition  of,  any  shares of any class of Capital Stock of the Borrower or
any  warrants  or options to purchase any such Stock, whether now or hereafter
outstanding,  or  make  any  other  distribution  in  respect  thereof, either
directly  or  indirectly, whether in cash or property or in obligations of the
Borrower  (such declarations, payments, setting apart, purchases, redemptions,
defeasances,  retirements,  acquisitions and distributions being herein called
"Restricted  Payments").
7.7  Limitation on Capital Expenditures.  Make or commit to make any capital
expenditures.
7.8  Limitation  on Investments, Loan and Advances.  Make any advance, loan,
extension  of credit or capital contribution to, or purchase any stock, bonds,
notes, debentures or other securities of or any assets constituting a business
unit  of,  or  make  any  other investment in, any Person, except as permitted
hereunder.
7.9 Limitation on Transactions with Affiliates.  Enter into any transaction,
including,  without  limitation,  any  purchase,  sale,  lease  or exchange of
property  or  the  rendering  of  any  service, with any Affiliate unless such
transaction  is  (a)  otherwise  permitted  under  this  Agreement, (b) in the
ordinary  course  of the Borrower's  and (c) upon fair and reasonable terms no
less  favorable to the Borrower, as the case may be, than it would obtain in a
comparable  arm's  length transaction with a Person which is not an Affiliate.
7.10  Limitation on Negative Pledge Clauses.  Enter into with any Person any
agreement,  other  than  this  Agreement,  purchase  money  mortgages,  which
prohibits  or  limits  the ability of the Borrower to create, incur, assume or
suffer to exist any Lien upon any of its property, assets or revenues, whether
now  owned  or  hereafter  acquired.
7.11  Limitation  on  Lines of Business.  Enter into any business except for
(a)  the  businesses  in  which the Borrower is engaged on the date hereof and
businesses  of  a  similar  type  and  (b)  other activities relating thereto.

     SECTION  8.      EVENTS  OF  DEFAULT
     If  any  of  the  following  events  shall  occur  and  be  continuing:
     (a)  The Borrower shall fail to pay any principal of the Loan when due in
accordance with the terms thereof or hereof, or the Borrower shall fail to pay
any  interest  on the Loan, or any other amount payable hereunder, within five
(5)  Business  Days  after  any  such  interest or other amount becomes due in
accordance  with  the  terms  thereof  or  hereof;  or
(b)  Any representation or warranty made or deemed made by the Borrower herein
or  in  any  other  Loan  Document  or  which is contained in any certificate,
document  or financial or other statement furnished by it at any time under or
in  connection with this Agreement or any such other Loan Document shall prove
to  have  been  incorrect in any material respect on or as of the date made or
deemed  made;  or
(c)  The  Borrower  shall  default  in  the  observance  or performance of any
agreement  or covenant contained herein or in any other Loan Document and such
default  shall  continue  unremedied  for  a  period  of  thirty (30) days; or


                                     109
                                    <PAGE>


(d)  (i)  The Borrower shall commence any case, proceeding or other action (A)
under  any  existing  or  future law of any jurisdiction, domestic or foreign,
relating  to  bankruptcy,  insolvency,  reorganization  or  relief of debtors,
seeking  to have an order for relief entered with respect to it, or seeking to
adjudicate it a bankrupt or insolvent, or seeking reorganization, arrangement,
adjustment,  winding-up, liquidation, dissolution, composition or other relief
with  respect  to  it  or its debts, or (B) seeking appointment of a receiver,
trustee, custodian, conservator or other similar official for it or for all or
any  substantial  part  of  its  assets,  or the Borrower shall make a general
assignment  for the benefit of its creditors; or (ii) there shall be commenced
against the Borrower any case, proceeding or other action of a nature referred
to  in  clause (i) above which (A) results in the entry of an order for relief
or  any  such  adjudication  or  appointment  or  (B)  remains  undismissed,
undischarged or unbonded for a period of sixty (60) days; or (iii) there shall
be commenced against the Borrower any case, proceeding or other action seeking
issuance  of  a warrant of attachment, execution, distraint or similar process
against  all  or any substantial part of its assets which results in the entry
of an order for any such relief which shall not have been vacated, discharged,
or  stayed  or  bonded  pending  appeal  within sixty (60) days from the entry
thereof;  or  (iv)  the  Borrower  shall take any action in furtherance of, or
indicating  its  consent  to, approval of, or acquiescence in, any of the acts
set  forth  in  clause  (i),  (ii),  or (iii) above; or (v) the Borrower shall
generally  not, or shall be unable to, or shall admit in writing its inability
to,  pay  its  debts  as  they  become  due;  or
(e)  One  or  more  judgments or decrees shall be entered against the Borrower
involving  in  the  aggregate  a  liability  (not  paid  or  fully  covered by
insurance)  of  $100,000  or more, and all such judgments or decrees shall not
have  been  vacated,  discharged, stayed or bonded pending appeal within sixty
(60)  days  from  the  entry  thereof;  or
(f)  The  Loan  Documents shall cease, for any reason, to be in full force and
effect,  or  the  Borrower  shall  so assert or the Lien created by the Pledge
Agreement  shall  cease  to be enforceable and of the same effect and priority
purported  to  be  created  thereby;  or
(g) (i) Any Person shall engage in any "prohibited transaction" (as defined in
Section 406 of ERISA or Section 4975 of the Code) involving any Plan, (ii) any
"accumulated funding deficiency" (as defined in Section 302 of ERISA), whether
or  not  waived,  shall exist with respect to any Plan or any Lien in favor of
the  PBGC  or a Plan shall arise on the assets of the Borrower or any Commonly
Controlled  Entity,  (iii)  a Reportable Event shall occur with respect to, or
proceedings  shall commence to have a trustee appointed, or a trustee shall be
appointed,  to  administer  or  to  terminate, any Single Employer Plan, which
Reportable  Event  or  commencement of proceedings or appointment of a trustee
is,  in  the  reasonable  opinion  of  the  Lender,  likely  to  result in the
termination  of  such  Plan for purposes of Title IV of ERISA, (iv) any Single
Employer  Plan  shall  terminate  for  purposes  of Title IV of ERISA, (v) the
Borrower or any Commonly Controlled Entity shall, or in the reasonable opinion
of  the  Lender  is  likely  to,  incur  any  liability  in  connection with a
withdrawal  from, or the Insolvency or Reorganization of, a Multiemployer Plan
or (vi) any other adverse event or condition shall occur or exist with respect
to  a  Plan; and in each case in clauses (i) through (vi) above, such event or
condition,  together  with  all other such events or conditions, if any, could
reasonably  be  expected  to  involve  an aggregate amount of liability to the
Borrower  in  excess  of  $100,000.
          Then,  and  in  any  such  event,  (A)  if such event is an Event of
Default  specified  clause  (i)  or  (ii)  of paragraph (d) of this Section 8,
automatically the Loan hereunder (with accrued interest thereon) and all other
amounts  owing  under this Agreement shall immediately become due and payable,
and  (B)  if  such  event    is any other Event of Default, the Lender may, by
notice  to  the  Borrower,  declare  the Loan hereunder (with accrued interest
thereon)  and  all  other  amounts  owing  under  this Agreement to be due and
payable  forthwith,  whereupon  the  same  shall  immediately  become  due and
payable.    Except as expressly provided above in this Section 8, presentment,
demand, protest and all other notices of any kind are hereby expressly waived.


                                     110
                                    <PAGE>


     SECTION  9.    MISCELLANEOUS
     9.1  Amendments and Waivers.  Neither this Agreement nor any other Loan
Document,  nor  any  terms  hereof  or thereof may be amended, supplemented or
modified except in accordance with the provisions of this subsection 9.1.  The
Lender  may,  from  time  to  time,  (a)  enter into with the Borrower written
amendments,  supplements  or  modifications  hereto  and  to  the  other  Loan
Documents  for  the  purpose of adding any provisions to this Agreement or the
other  Loan Documents or changing in any manner the rights of the Lender or of
the  Borrower  hereunder  or  thereunder  or  (b)  waive,  on  such  terms and
conditions  as  the  Lender  may  specify  in  such  instrument,  any  of  the
requirements  of  this Agreement or the other Loan Documents or any Default or
Event  of  Default  and  its  consequences.    Any  such  waiver  and any such
amendment,  supplement  or modification shall be binding upon the Borrower and
the Lender and all future holders of the Loan.  In the case of any waiver, the
Borrower and the Lender shall be restored to their former positions and rights
hereunder  and  under  the  other  Loan Documents, and any Default or Event of
Default  waived shall be deemed to be cured and not continuing; no such waiver
shall  extend to any subsequent or other Default or Event of Default or impair
any  right  consequent  thereon.
9.2  Notices.    All notices, requests and demands to or upon the respective
parties  hereto  to  be  effective shall be in writing (including by facsimile
transmission) and, unless otherwise expressly provided herein, shall be deemed
to  have  been  duly  given  or made (a) in the case of delivery by hand, when
delivered,  (b)  in  the  case of delivery by mail, three (3) days after being
deposited  in  the  mails,  postage  prepaid,  (c)  in the case of delivery by
facsimile transmission, when sent and receipt has been confirmed, addressed as
follows  in  the  case  of the Borrower and the Lender, and (d) in the case of
overnight  courier,  when  delivered, to the address as follows in the case of
the  Borrower  and  the  Lender,  or to such other address as may be hereafter
notified  by  the  respective  parties  hereto:
The  Borrower:          Monaco  Funding  Corp.
     370  17th  Street
     Denver,  Colorado    80202
     Attn:  Craig  Caukin

     copy  to:          Giancarlo  &  Gnazzo
     625  Market  Street
     San  Francisco,  California    94105
     Attn:    Dianne  Giancarlo,  Esq.
     Phone:  (415)  541-0500
     Fax:  (415)  541-0506

The  Lender:          Heartland  Bank
     212  South  Central  Avenue,  Suite  201
     St.  Louis,  Missouri    63105
               Attention:    John  Wuest
               Phone:    (314)  512-8503
               Fax:    (314)  512-8501

     copy  to:          Shaw,  Pittman,  Potts  &  Trowbridge
               2300  N  Street,  N.W.
               Washington,  D.C.  20037
               Attention:    M.  David  Krohn,  Esq.
               Phone:    (202)  663-8520
               Fax:    (202)  663-8007


                                     111
                                    <PAGE>


provided  that any notice, request or demand to or upon  the Lender pursuant
to  subsection  3.3  shall  not  be  effective  until  received.
     9.3  No  Waiver;  Cumulative  Remedies.   No failure to exercise and no
delay  in  exercising  on the part of  the Lender, any right, remedy, power or
privilege  hereunder  or  under  the  other  Loan Documents shall operate as a
waiver thereof; nor shall any single or partial exercise of any right, remedy,
power or privilege hereunder preclude any other or further exercise thereof or
the  exercise  of  any  other  right, remedy, power or privilege.  The rights,
remedies,  powers  and  privileges  herein  provided  are  cumulative  and not
exclusive  of  any  rights,  remedies,  powers and privileges provided by law.
9.4  Survival  of  Representations  and Warranties.  All representations and
warranties  made  hereunder,  in the other Loan Documents and in any document,
certificate  or  statement delivered pursuant hereto or in connection herewith
shall  survive  the execution and delivery of this Agreement and the making of
the  Loan  hereunder.
9.5  Payment  of  Expenses  and  Taxes.    The Borrower agrees (a) to pay or
reimburse  the  Lender  for  all  of  its  reasonable  out-of-pocket costs and
expenses  incurred  in  connection  with  the  development,  preparation  and
execution of, and any amendment, supplement or modification to, this Agreement
and  the  other  Loan Documents and any other documents prepared in connection
herewith  or  therewith,  and  the  consummation  and  administration  of  the
transactions  contemplated  hereby and thereby, including, without limitation,
the  reasonable fees and disbursements of counsel to the Lender, (b) to pay or
reimburse  the  Lender  for  all its costs and expenses incurred in connection
with  the  enforcement or preservation of any rights under this Agreement, the
other  Loan  Documents  and  any  such  other  documents,  including,  without
limitation,  the  reasonable  fees and disbursements of counsel to the Lender,
(c)  to  pay,  indemnify,  and  hold  the  Lender  harmless  from, any and all
recording  and  filing  fees  and  any and all liabilities with respect to, or
resulting  from  any  delay  in paying, stamp, excise and other taxes, if any,
which  may  be  payable  or  determined  to  be payable in connection with the
execution  and  delivery  of,  or consummation or administration of any of the
transactions contemplated by, or any amendment, supplement or modification of,
or  any  waiver  or  consent under or in respect of, this Agreement, the other
Loan  Documents  and  any such other documents, and (d) to pay, indemnify, and
hold  the  Lender  harmless  from  and  against any and all other liabilities,
obligations,  losses,  damages,  penalties,  actions, judgments, suits, costs,
expenses or disbursements of any kind or nature whatsoever with respect to the
execution,  delivery,  enforcement,  performance  and  administration  of this
Agreement, the other Loan Documents or the use of the proceeds of the Loan and
any  such other documents (all the foregoing in this clause (d), collectively,
the  "indemnified  liabilities"),  provided  that the Borrower shall have no
obligation  hereunder to the Lender with respect to indemnified liabilities to
the  extent  arising  from  the  gross negligence or willful misconduct of the
Lender.   The agreements in this subsection 9.5 shall survive repayment of the
Loan  and  all  other  amounts  payable  hereunder.

9.6  Successors and Assigns; Participations and Assignments.  This Agreement
shall  be  binding  upon and inure to the benefit of the Borrower, the Lender,
and  their respective successors and assigns, except that the Borrower may not
assign  or  transfer  any  of  its  rights or obligations under this Agreement
without  the  prior  written  consent  of  the  Lender.

     (a)  The  Lender  may,  in  the ordinary course of its commercial banking
business  and  in  accordance  with applicable law, at any time sell to one or
more  banks  or  other financial institutions ("Participants") participating


                                     112
                                    <PAGE>


interests  in the Loan owing to the Lender or any other interest of the Lender
hereunder  and  under the other Loan Documents.  In the event of any such sale
by  the  Lender  of  a  participating  interest to a Participant, the Lender's
obligations  under  this  Agreement  shall  remain unchanged, the Lender shall
remain solely responsible for the performance thereof, the Lender shall remain
the  holder  of  any  such  Loan for all purposes under this Agreement and the
other  Loan  Documents,  and  the  Borrower  shall continue to deal solely and
directly  with  the  Lender  in  connection  with  the  Lender's  rights  and
obligations  under  this  Agreement  and the other Loan Documents.  The Lender
shall  not  be  entitled  to  create  in  favor  of  any  Participant,  in the
participation  agreement  pursuant  to  which such Participant's participating
interest  shall  be  created or otherwise, any right to vote on, consent to or
approve  any matter relating to this Agreement or any other Loan Document. The
Borrower  agrees  that  if amounts outstanding under this Agreement are due or
unpaid,  or shall have been declared or shall have become due and payable upon
the  occurrence of an Event of Default, each Participant shall, to the maximum
extent  permitted  by applicable law, be deemed to have the right of setoff in
respect of its participating interest in amounts owing under this Agreement to
the  same  extent  as  if  the amount of its participating interest were owing
directly  to  it  as  a  Lender  under  this  Agreement,  provided  that, in
purchasing  such  participating  interest, such Participant shall be deemed to
have  agreed  to  share with the Lender the proceeds thereof as fully as if it
were  a  Lender  hereunder;  provided  further  that no Participant shall be
entitled  to  receive  any greater amount pursuant to any such subsection than
the Lender would have been entitled to receive in respect of the amount of the
participation  transferred  by  the  Lender  to  such  Participant had no such
transfer  occurred.
(b)  The Lender may, in the ordinary course of its commercial banking business
and  in  accordance  with  applicable  law,  at any time and from time to time
assign  to any bank or financial institution (an "Assignee") all or any part
of  its  rights  and  obligations  under  this  Agreement  and  the other Loan
Documents  pursuant  to  an  Assignment  and Acceptance, in form and substance
acceptable  to  the Lender, executed by such Assignee, (and, in the case of an
Assignee  that  is not an affiliate thereof, by the Borrower).  From and after
the  effective date determined pursuant to such Assignment and Acceptance, (x)
the Assignee thereunder shall be a party hereto and, to the extent provided in
such  Assignment and Acceptance, have the rights and obligations of the Lender
hereunder, and (y) the Lender thereunder shall, to the extent provided in such
Assignment  and  Acceptance,  be  released  from  its  obligations  under this
Agreement  (and,  in  the case of an Assignment and Acceptance covering all or
the  remaining  portion  of    the  Lender's rights and obligations under this
Agreement,  such  assigning  Lender  shall  cease  to  be  a  party  hereto).
(c)  Subject  to  Section  9.14  hereof, the Borrower authorizes the Lender to
disclose  to  any  Participant  or  Assignee  (each, a "Transferee") and any
prospective  Transferee  any  and  all  financial  information in the Lender's
possession concerning the Borrower and its Affiliates which has been delivered
to  the  Lender  by or on behalf of the Borrower pursuant to this Agreement or
which  has  been  delivered  to  the Lender by or on behalf of the Borrower in
connection  with  the  Lender's  credit  evaluation  of  the  Borrower and its
Affiliates  prior  to  becoming  a  party  to  this  Agreement.
(d) For avoidance of doubt, the parties to this Agreement acknowledge that the
provisions  of  this  subsection 9.6 concerning assignment of the Loan and the
Note  relate  only  to  absolute  assignments  and that such provisions do not
prohibit  assignments  creating  security  interests,  including,  without
limitation,  any pledge or assignment by the Lender of the Loan or Note to any
Federal  Reserve  Bank  in  accordance  with  applicable  law.


     9.7  Counterparts. This Agreement may be executed by one or more of the
parties to this Agreement on any number of separate counterparts (including by


                                     113
                                    <PAGE>


facsimile  transmission), and all of said counterparts taken together shall be
deemed to constitute one and the same instrument.  A set of the copies of this
Agreement  signed by all the parties shall be lodged with the Borrower and the
Lender.
9.8  Severability.    Any provision of this Agreement which 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.
9.9  Integration.  This Agreement and the other Loan Documents represent the
agreement  of  the Borrower, and the Lender with respect to the subject matter
hereof, and there are no promises, undertakings, representations or warranties
by  the  Lender  relative  to subject matter hereof not expressly set forth or
referred  to  herein  or  in  the  other  Loan  Documents.


9.10  GOVERNING  LAW.   THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS OF THE
PARTIES  HEREUNDER  SHALL  BE  GOVERNED  BY,  AND CONSTRUED AND INTERPRETED IN
ACCORDANCE  WITH,  THE  LAW  OF  THE  STATE  OF  MISSOURI.
9.11  Submission  To Jurisdiction; Waivers.  The Borrower hereby irrevocably
and  unconditionally:
     (a) submits for itself and its property in any legal action or proceeding
relating  to  this  Agreement and the other Loan Documents, or for recognition
and  enforcement  of  any  judgment  in  respect thereof, to the non-exclusive
general jurisdiction of the courts of the State of Missouri, the courts of the
United  States  of  America for the District of Missouri, and appellate courts
from  any  thereof;
(b)  consents that any such action or proceeding may be brought in such courts
and waives any objection that it may now or hereafter have to the venue of any
such  action or proceeding in any such court or that such action or proceeding
was  brought  in  an  inconvenient  court and agrees not to plead or claim the
same;
(c)  agrees  that  service  of process in any such action or proceeding may be
effected  by  mailing  a  copy thereof by registered or certified mail (or any
substantially  similar  form of mail), postage prepaid, to the Borrower at its
address  set  forth  in  subsection  9.2 or at such other address of which the
Lender  shall  have  been  notified  pursuant  thereto;
(d)agrees  that  nothing  herein  shall  affect the right to effect service of
process  in  any other manner permitted by law or shall limit the right to sue
in  any  other  jurisdiction;  and
(e)  waives,  except  in  the  case of extreme bad faith (and otherwise to the
maximum  extent  not  prohibited  by  law),  any right it may have to claim or
recover  in any legal action or proceeding referred to in this subsection 9.11
any  special,  exemplary,  punitive  or  consequential  damages.
     9.12  Acknowledgments.    The  Borrower  hereby  acknowledges  that:
     (a)  it  has  been  advised  by counsel in the negotiation, execution and
delivery  of  this  Agreement  and  the  other  Loan  Documents;


                                     114
                                    <PAGE>


(b)  the  Lender  has  no  fiduciary relationship with or duty to the Borrower
arising  out  of or in connection with this Agreement or any of the other Loan
Documents, and the relationship between Lender and the Borrower, in connection
herewith  is  solely  that  of  debtor  and  creditor;  and
(c)  no  joint  venture  is  created  hereby or by the other Loan Documents or
otherwise  exists  by virtue of the transactions contemplated hereby among the
Borrower  and  the  Lender.
     9.13  WAIVERS  OF  JURY  TRIAL.    TO  THE  MAXIMUM EXTENT PERMITTED BY
APPLICABLE  LAW,  THE  BORROWER  AND  THE  LENDER  HEREBY  IRREVOCABLY  AND
UNCONDITIONALLY WAIVE TRIAL BY JURY IN ANY LEGAL ACTION OR PROCEEDING RELATING
TO THIS AGREEMENT OR ANY OTHER LOAN DOCUMENT AND FOR ANY COUNTERCLAIM THEREIN.

9.14  Confidentiality. The Lender agrees that it will use reasonable efforts
not  to  disclose without the prior consent of the Borrower (other than to its
employees,  auditors,  counsel  or other professional advisors, affiliates, if
the disclosing Person reasonably determines that such other Person is required
to  have  access  to  such  information)  any  information with respect to the
Borrower  which  is  furnished  pursuant  to  this Agreement or any other Loan
Document  that  is identified by such Person as being confidential at the time
the  same  is delivered to the Lender; provided that the Lender may disclose
any  such information (a) as has become generally available to the public, (b)
as  may  be  required  or  appropriate  in  any report, statement or testimony
submitted  to  or  in  connection  with  any  examination  conducted  by  any
Governmental  Authority  having  or  claiming  to  have jurisdiction over such
Lender  (including the Federal Reserve Board and the Federal Deposit Insurance
Corporation  or  any  similar  organization  (whether  in the United States or
elsewhere)  and  their  respective  successors),  (c)  as  may  be required or
appropriate  in  response to any summons or subpoena or in connection with any
litigation, (d) to comply with any Requirement of Law applicable to it, (e) in
connection  with  any  litigation  to  which  the    Lender  is  a party or in
connection  with  the enforcement of rights or remedies hereunder or under any
Loan  Document,  or  (f)  to  any  prospective Transferee, if such prospective
Transferee has agreed in writing to be bound by the provisions of this Section
9.14  to  the  same extent as the disclosing Person. The Borrower acknowledges
and  agrees  that  the  Lender  may  share  with  any  of  its  affiliates any
information  related to the Borrower (including, without limitation, nonpublic
information  regarding  the  creditworthiness  of  Monaco Finance, Inc. or the
Borrower),  so  long  as  such  affiliate is subject to the provisions of this
Section  9.14  to  the  same  extent  as  the  Lender.


                                     115
                                    <PAGE>


     IN WITNESS WHEREOF, the parties hereto have caused this Loan Agreement to
be duly executed and delivered by their proper and duly authorized officers as
of  the  day  and  year  first  above  written.
HEARTLAND  BANK,
as  Lender

By:    /s/  John  J.  Wuest
       --------------------
Name:  John  J.  Wuest
Title: President




MONACO  FUNDING  CORP.,
as  Borrower

By:    /s/  Morris  Ginsburg
       ---------------------
Name:  Morris  Ginsburg
Title: President


                                     116
                                    <PAGE>

                                                                   EXHIBIT A

                               PROMISSORY NOTE
$2,525,000          June  26,  1997


     FOR  VALUE  RECEIVED,  the  undersigned, MONACO FUNDING CORP., a Delaware
corporation  (the "Borrower"), hereby unconditionally promises to pay to the
order  of  HEARTLAND  BANK,  a  federally  chartered  savings association (the
"Lender")  at  the  office  located at 212  South Central Avenue, St. Louis,
Missouri    63105  in  lawful  money  of  the  United States of America and in
immediately  available funds, the principal amount of TWO MILLION FIVE HUNDRED
AND  TWENTY  FIVE  THOUSAND  DOLLARS  AND  NO/100 ($2,525,000).  The principal
amount shall be paid in the amounts and on the dates specified in Section 3 of
the Loan Agreement . The Borrower further agrees to pay interest in like money
at  such  office  on  the  unpaid  principal  amount  hereof from time to time
outstanding  at the rates and on the dates specified in subsection 3.3 of such
Loan  Agreement.

This  Note  (a) is the Note referred to in the Loan Agreement dated as of June
26,  1997 (the "Loan Agreement") between the Borrower and the Lender and (b)
is  subject  to the provisions of the Loan Agreement.  This Note is secured as
provided  in  the  Loan  Documents.    Reference  is  hereby  made to the Loan
Documents  for  a description of the properties and assets in which a security
interest  has  been  granted, the nature and extent of the security, the terms
and  conditions upon which the security interest was granted and the rights of
the  holder  of  this  Note  in  respect  thereof.

     Upon  the  occurrence  of  any  one or more of the Events of Default, all
amounts then remaining unpaid on this Note shall become, or may be declared to
be,  immediately  due  and  payable,  all  as  provided in the Loan Agreement.

All parties now and hereafter liable with respect to this Note, whether maker,
principal, surety, guarantor, endorser or otherwise, hereby waive presentment,
demand,  protest  and  all  other  notices  of  any  kind.

     Unless  otherwise defined herein, terms defined in the Loan Agreement and
used  herein  shall  have  the  meanings  given to them in the Loan Agreement.

THIS  NOTE  SHALL  BE GOVERNED BY, AND CONSTRUED AND INTERPRETED IN ACCORDANCE
WITH,  THE  LAW  OF  THE  STATE  OF  MISSOURI.

     MONACO  FUNDING  CORP.,
     as  Borrower

By:____________________
Name:__________________
Title:_________________


                                     117
                                    <PAGE>



                                  SIGNATURES





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



          MONACO  FINANCE,  INC.


     Date:  August 13,  1997


                                                  By:    /s/  Morris  Ginsburg
                                                         ---------------------
                                                              Morris  Ginsburg
                                                                    President,

                                            By:    /s/  Michael  H.  Feinstein
                                                   ---------------------------
                                                       Michael  H.  Feinstein,
                                                     Chief  Financial  Officer



                                     118
                                    <PAGE>


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Balance Sheets and the Consolidated Statemens of Operations and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997             DEC-31-1997
<PERIOD-END>                               JUN-30-1997             JUN-30-1997
<CASH>                                       5,924,878               5,924,878
<SECURITIES>                                         0                       0
<RECEIVABLES>                               82,528,764              82,528,764
<ALLOWANCES>                               (6,230,478)             (6,230,478)
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                                     0                       0
<PP&E>                                       3,995,881               3,995,881
<DEPRECIATION>                               1,758,355               1,758,355
<TOTAL-ASSETS>                              90,903,690              90,903,690
<CURRENT-LIABILITIES>                                0                       0
<BONDS>                                     73,800,117              73,800,117
                                0                       0
                                          0                       0
<COMMON>                                        84,771                  84,771
<OTHER-SE>                                  15,433,421              15,433,421
<TOTAL-LIABILITY-AND-EQUITY>                90,903,690              90,903,690
<SALES>                                              0                       0
<TOTAL-REVENUES>                             3,091,436               6,478,556
<CGS>                                                0                       0
<TOTAL-COSTS>                                2,708,709               5,887,984
<OTHER-EXPENSES>                                     0                       0
<LOSS-PROVISION>                                77,270                 194,249
<INTEREST-EXPENSE>                           1,353,350               2,754,510
<INCOME-PRETAX>                            (1,047,893)             (2,358,187)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                        (1,047,893)             (2,358,187)
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                               (1,047,893)             (2,358,187)
<EPS-PRIMARY>                                   (0.14)                  (0.32)
<EPS-DILUTED>                                   (0.14)                  (0.32)
        

</TABLE>


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