UACSC AUTO TRUSTS
424B2, 1997-11-21
ASSET-BACKED SECURITIES
Previous: WHITEWING LABS INC, 8-K/A, 1997-11-21
Next: KEMPER HORIZON FUND, 497, 1997-11-21



Prospectus Supplement
(To Prospectus Dated November 19, 1997)

$204,147,164.67
UACSC 1997-D Auto Trust

$33,250,000.00  6.4507%  Class A-1 Money  Market  Automobile  
                         Receivable  Backed Certificates   
$71,250,000.00  6.20%    Class  A-2  Automobile  Receivable  Backed Certificates
$31,925,000.00  6.26%    Class  A-3  Automobile  Receivable  Backed Certificates
$44,725,000.00  6.28%    Class  A-4  Automobile  Receivable  Backed Certificates
$22,997,164.67  6.41%    Class  A-5  Automobile  Receivable  Backed Certificates
Class I Interest Only Automobile Receivable Backed Certificates

UAC Securitization Corporation
Depositor

Union Acceptance Corporation
Servicer

Interest at the applicable pass-through rate shown above, will be distributed to
Class A  Certificateholders  (as defined herein) on the third business day after
the 5th day of each month (the  "Distribution  Date"),  beginning  December  10,
1997.  Principal  will be  distributed  to  Class A  Certificateholders  on each
Distribution  Date in the sequence  described  herein.  The Class I Certificates
will not receive  principal  payments,  but interest at the Class I Pass-Through
Rate of 1.65% per annum on the Notional  Principal Amount (as defined herein) of
the Class I Certificates on each Distribution Date until the Notional  Principal
Amount has been reduced to zero as provided  herein.  Each  Certificate  offered
hereby will represent an undivided  interest in the UACSC 1997-D Auto Trust (the
"Trust") to be formed by UAC Securitization Corporation, a Delaware corporation,
having its  principal  office and place of business in Bonita  Springs,  Florida
(the  "Depositor").  The Trust property will include an irrevocable  surety bond
guaranteeing  payments of interest and principal on the Class A Certificates and
Class I Monthly Interest (the "Surety Bond") issued by Capital Markets Assurance
Corporation   and  a  Spread   Account   for  the   benefit   of  the   Class  A
Certificateholders  and the Class I  Certificateholders,  as well as the  Surety
Bond Issuer.

Concurrently  with the  issuance  of the  Class A  Certificates  and the Class I
Certificates,  the Trust  will  issue a Class IC  Automobile  Receivable  Backed
Certificate  (the  "Class IC  Certificate").  The Class IC  Certificate  will be
issued to UAC Securitization Corporation, the Depositor, and will not be offered
hereby.  The Class A  Certificates  and the Class I  Certificates  are  together
referred to herein as the "Offered Certificates."

Prior to their  issuance  there has been no market for the Offered  Certificates
nor can there be any  assurance  that one will  develop,  or if it does develop,
that it will provide the holders of the Offered  Certificates  with liquidity or
will continue for the life of the Offered Certificates. The Underwriters intend,
but are not obligated, to make a market in the Offered Certificates.

The yield to maturity of the Class I Certificates  will be sensitive to the rate
and timing of principal  payments  (including  prepayments) on the  Receivables.
Investors  in the Class I  Certificates  should fully  consider  the  associated
risks,  including the risk that a rapid rate of principal  payments could result
in the failure of such investors to recoup their initial investments.  See "Risk
Factors -- Prepayment Risks  Associated with the Class I  Certificates,"  "Yield
and  Prepayment  Considerations"  and "The Offered  Certificates  -- The Class I
Certificates -- Calculation of Notional Principal Amount" herein.

Prospective  investors should consider,  among other things, the information set
forth under "Risk Factors" on page S-12 hereof and page 10 of the Prospectus.

THE OFFERED  CERTIFICATES  DO NOT REPRESENT  INTERESTS IN OR  OBLIGATIONS OF UAC
SECURITIZATION  CORPORATION OR ANY AFFILIATE  THEREOF.  NEITHER THESE SECURITIES
NOR THE UNDERLYING RECEIVABLES WILL BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.


<PAGE>

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

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
                                Price to             Underwriting       Proceeds to
                                Public               Discounts  (1)     Depositor (2)
<S>                            <C>                  <C>                <C>       
 Per Class A-1 Certificate...   100.000000%          0.160%             99.840000%
 Per Class A-2 Certificate...   99.999440%           0.200%             99.799440%
 Per Class A-3 Certificate...   99.993820%           0.220%             99.773820%
 Per Class A-4 Certificate...   99.982770%           0.250%             99.732770%
 Per Class A-5 Certificate...   99.986430%           0.320%             99.666430%
 Per Class I Certificate.....   2.221495%            0.375%             2.213164%
 Total.......................   $207,489,033.07      $463,919.92        $207,025,113.15
- -----------------------------------------------------------------------------------------
</TABLE>

(1)  With respect to the Class I Certificates,  the Price to Public and Proceeds
     to Depositor are expressed as a percentage of the Notional Principal Amount
     (initially  $151,027,447.84),  and the Underwriting Discounts are expressed
     as a percentage of the related Price to Public.

(2)  Before deducting expenses, estimated to be $410,000.00.

The Offered  Certificates  are offered,  subject to prior sale,  when, as and if
accepted by the  Underwriters,  and subject to approval of certain legal matters
by Cadwalader,  Wickersham & Taft, counsel for the Underwriters.  It is expected
that delivery of the Offered  Certificates in book-entry form will be made on or
about November 25, 1997 through the facilities of The Depository  Trust Company,
against payment therefor in immediately available funds.

Underwriters of the Class A Certificates
Salomon Brothers Inc                                      NationsBanc Montgomery
Underwriter of the Class I Certificates

Salomon Brothers Inc
The date of this Prospectus Supplement is November 19, 1997

<PAGE>


         THIS PROSPECTUS  SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT
THE OFFERING OF THE OFFERED CERTIFICATES. ADDITIONAL INFORMATION IS CONTAINED IN
THE PROSPECTUS, AND PROSPECTIVE INVESTORS ARE URGED TO READ BOTH THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS IN FULL. SALES OF THE OFFERED CERTIFICATES MAY NOT
BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS.  THIS PROSPECTUS  SUPPLEMENT  CONTAINS  INFORMATION  THAT IS
SPECIFIC  TO THE  TRUST  AND THE  OFFERED  CERTIFICATES  AND,  TO  THAT  EXTENT,
SUPPLEMENTS  AND  REPLACES  THE  MORE  GENERAL   INFORMATION   PROVIDED  IN  THE
PROSPECTUS.

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

         IN CONNECTION WITH THIS OFFERING,  THE  UNDERWRITERS  MAY OVER-ALLOT OR
EFFECT  TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE OFFERED
CERTIFICATES  AT A LEVEL  ABOVE THAT WHICH MIGHT  OTHERWISE  PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

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

         Until 90 days after the date of this Prospectus Supplement, all dealers
effecting transactions in the Offered Certificates, whether or not participating
in this distribution,  may be required to deliver this Prospectus Supplement and
the Prospectus. This is in addition to the obligation of dealers to deliver this
Prospectus  Supplement and the Prospectus when acting as  underwriters  and with
respect to their unsold allotments or subscriptions.



                          REPORTS TO CERTIFICATEHOLDERS

         Unless and until  definitive  certificates are issued (which will occur
only under the limited circumstances described herein), Harris Trust and Savings
Bank,  as Trustee,  will  provide to Cede & Co.,  the nominee of The  Depository
Trust Company,  as registered  holder of the Offered  Certificates,  monthly and
annual  statements  concerning  the Trust  and the  Offered  Certificates.  Such
statements will not constitute  financial statements prepared in accordance with
generally accepted accounting  principles.  A copy of the most recent monthly or
annual  statement  concerning  the Trust  and the  Offered  Certificates  may be
obtained by contacting the Servicer at Union Acceptance  Corporation,  250 North
Shadeland Avenue, Indianapolis, Indiana 46219 (telephone (317) 231-7965).


<PAGE>

                                SUMMARY OF TERMS

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

Issuer  ................................UACSC 1997-D Auto Trust (the "Trust").

Depositor...............................UAC   Securitization   Corporation  (the
                                        "Depositor").

Servicer ...............................Union  Acceptance  Corporation  (in  its
                                        capacity as  servicer,  the  "Servicer,"
                                        otherwise "UAC").

Trustee  ...............................Harris Trust and Savings Bank.

The Certificates........................The Trust  will be formed and will issue
                                        the  Certificates  on or about  November
                                        25, 1997 (the "Closing  Date")  pursuant
                                        to a  pooling  and  servicing  agreement
                                        (the "Pooling and Servicing Agreement").
                                        The "Certificates"  will consist of: (i)
                                        6.4507%    Class   A-1   Money    Market
                                        Automobile       Receivable       Backed
                                        Certificates in the aggregate  principal
                                        amount of $33,250,000.00 (the "Class A-1
                                        Certificates");  (ii)  6.20%  Class  A-2
                                        Automobile       Receivable       Backed
                                        Certificates in the aggregate  principal
                                        amount of $71,250,000.00 (the "Class A-2
                                        Certificates");  (iii)  6.26%  Class A-3
                                        Automobile       Receivable       Backed
                                        Certificates in the aggregate  principal
                                        amount of $31,925,000.00 (the "Class A-3
                                        Certificates");  (iv)  6.28%  Class  A-4
                                        Automobile       Receivable       Backed
                                        Certificates in the aggregate  principal
                                        amount of $44,725,000.00 (the "Class A-4
                                        Certificates");   (v)  6.41%  Class  A-5
                                        Automobile       Receivable       Backed
                                        Certificates in the aggregate  principal
                                        amount of $22,997,164.67 (the "Class A-5
                                        Certificates"   and  together  with  the
                                        Class  A-1  Certificates,  the Class A-2
                                        Certificates,      the     Class     A-3
                                        Certificates, the Class A-4 Certificates
                                        and  the  Class  A-5  Certificates,  the
                                        "Class A Certificates");  (vi) the Class
                                        I Interest  Only  Automobile  Receivable
                                        Backed   Certificates   (the   "Class  I
                                        Certificates")  and  (vii)  the Class IC
                                        Automobile Receivable Backed Certificate
                                        (the "Class IC Certificate").  The Class
                                        I   Certificates   are   interest   only
                                        certificates   and  will   not   receive
                                        distributions of principal. The Class IC
                                        Certificate   will  be   issued  to  the
                                        Depositor on the Closing Date and is not
                                        being  offered   hereby.   The  Class  A
                                        Certificates    and    the    Class    I
                                        Certificates  are  referred to herein as
                                        the "Offered Certificates."


<PAGE>

                                        Each of the Certificates  will represent
                                        a fractional  undivided  interest in the
                                        Trust.  The Trust  assets will include a
                                        pool of simple and precomputed  interest
                                        installment  sale and  installment  loan
                                        contracts  originated in various  states
                                        in the United States of America, secured
                                        by  new  and  used  automobiles,   light
                                        trucks  and  vans  (the  "Receivables"),
                                        certain  monies due thereunder as of and
                                        after  November  12,  1997 (the  "Cutoff
                                        Date"),   security   interests   in  the
                                        related  vehicles  financed thereby (the
                                        "Financed Vehicles"),  monies on deposit
                                        in  the  Certificate   Account  and  the
                                        proceeds  thereof,   any  proceeds  from
                                        claims  on  certain  insurance  policies
                                        relating to the Financed Vehicles or the
                                        related  Obligors,  any lender's  single
                                        interest  insurance  policy,  the Spread
                                        Account  for the  benefit of the Class A
                                        Certificateholders,    the    Class    I
                                        Certificateholders  and the Surety  Bond
                                        Issuer,  the Surety Bond for the benefit
                                        of the  Class A  Certificateholders  and
                                        Class I  Certificateholders  and certain
                                        rights  under the Pooling and  Servicing
                                        Agreement.    Interest   paid   to   the
                                        Certificateholders    on    the    first
                                        Distribution Date will be based upon the
                                        amount  of  interest  accruing  from the
                                        Closing  Date  and  will  therefore  not
                                        include a full month's interest.

The Class A Certificates................Interest. Interest will be distributable
                                        on the third  business day after the 5th
                                        day of each month (each, a "Distribution
                                        Date")  beginning  December 10, 1997, to
                                        holders  of record as of the last day of
                                        the calendar month immediately preceding
                                        the   calendar   month  in  which   such
                                        Distribution  Date occurs  (the  "Record
                                        Date") of the Class A Certificates  (the
                                        "Class  A   Certificateholders,"   which
                                        includes       the       "Class      A-1
                                        Certificateholders,"   the   "Class  A-2
                                        Certificateholders,"   the   "Class  A-3
                                        Certificateholders",   the   "Class  A-4
                                        Certificateholders"  and the  "Class A-5
                                        Certificateholders"). The maximum amount
                                        of interest  distributable  to the Class
                                        A-1     Certificateholders     on    any
                                        Distribution  Date  is  the  product  of
                                        1/360th of the  applicable  pass-through
                                        rate  of  6.4507%   for  the  Class  A-1
                                        Certificates     (the     "Class     A-1
                                        Pass-Through  Rate"),  the actual number
                                        of  days  elapsed   during  the  related
                                        Collection   Period  and  the  aggregate
                                        outstanding  principal  balance  of  the
                                        Class A-1  Certificates  (the "Class A-1
                                        Certificate    Balance")   as   of   the
                                        preceding   Distribution   Date   (after
                                        giving  effect to all  distributions  to
                                        Certificateholders  on such date) or, in
                                        the case of the first Distribution Date,
                                        as of the Closing Date.


<PAGE>

                                        The    maximum    amount   of   interest
                                        distributable    to   the    Class   A-2
                                        Certificateholders,    the   Class   A-3
                                        Certificateholders  and  the  Class  A-4
                                        Certificateholders  on any  Distribution
                                        Date is the  product of  one-twelfth  of
                                        the  applicable   pass-through  rate  of
                                        6.20%  for the  Class  A-2  Certificates
                                        (the "Class A-2 Pass-Through Rate"), the
                                        applicable  pass-through  rate of  6.26%
                                        for  the  Class  A-3  Certificates  (the
                                        "Class A-3  Pass-Through  Rate") and the
                                        applicable  pass-through  rate of  6.28%
                                        for  the  Class  A-4  Certificates  (the
                                        "Class    A-4    Pass-Through     Rate")
                                        multiplied by the aggregate  outstanding
                                        principal   balance  of  the  Class  A-2
                                        Certificates, the Class A-3 Certificates
                                        and   the   Class    A-4    Certificates
                                        (respectively,     the     "Class    A-2
                                        Certificate  Balance,"  the  "Class  A-3
                                        Certificate  Balance" and the "Class A-4
                                        Certificate    Balance")   as   of   the
                                        preceding   Distribution   Date   (after
                                        giving  effect to all  distributions  to
                                        Certificateholders  on such date) or, in
                                        the case of the first Distribution Date,
                                        as of the Closing Date.

                                        The    maximum    amount   of   interest
                                        distributable    to   the    Class   A-5
                                        Certificateholders  on any  Distribution
                                        Date is the  product of  one-twelfth  of
                                        the  applicable   pass-through  rate  of
                                        6.41%  for the  Class  A-5  Certificates
                                        (which per annum rate shall be increased
                                        by 0.50% on and after the Clean-Up  Call
                                        Date,  if  required)   (the  "Class  A-5
                                        Pass-Through  Rate")  multiplied  by the
                                        aggregate  outstanding principal balance
                                        of  the  Class  A-5  Certificates   (the
                                        "Class  A-5  Certificate   Balance"  and
                                        together with the Class A-1  Certificate
                                        Balance,   the  Class  A-2   Certificate
                                        Balance,   the  Class  A-3   Certificate
                                        Balance  and the Class  A-4  Certificate
                                        Balance, the "Certificate  Balance" ) as
                                        of  the  preceding   Distribution   Date
                                        (after     giving    effect    to    all
                                        distributions to  Certificateholders  on
                                        such  date) or, in the case of the first
                                        Distribution  Date,  as of  the  Closing
                                        Date.   Interest   on  the   Class   A-1
                                        Certificates  will be  calculated on the
                                        basis of a 360-day  year and the  actual
                                        number  of  days   elapsed   during  the
                                        preceding  Collection  Period or, in the
                                        case of the first Distribution Date, the
                                        number  of days  from the  Closing  Date
                                        remaining  in the month of the  closing.
                                        Interest on the Class A-2  Certificates,
                                        the  Class A-3  Certificates,  the Class
                                        A-4   Certificates  and  the  Class  A-5
                                        Certificates  will be  calculated on the
                                        basis of a 360-day  year  consisting  of
                                        twelve  30-day months or, in the case of
                                        the first  Distribution Date, the number
                                        of days from the Closing Date  remaining
                                        in the month of the closing  (assuming a
                                        30-day   month).    See   "The   Offered

<PAGE>

                                        Certificates  --  Distributions  on  the
                                        Offered   Certificates."  The  effective
                                        yield on the Class A  Certificates  will
                                        be below that otherwise  produced by the
                                        applicable pass-through rate because the
                                        distribution  of Monthly  Principal  (as
                                        defined   below)  and  Class  A  Monthly
                                        Interest  in respect of any given  month
                                        will  not  be  made   until   the  third
                                        business  day after  the fifth  calendar
                                        day of the following  month.  See "Yield
                                        and Prepayment Considerations" herein.

                                        Principal.  On each  Distribution  Date,
                                        the Trustee will distribute as principal
                                        to the Class A  Certificateholders  in a
                                        maximum  aggregate  amount  equal to the
                                        aggregate  outstanding  principal amount
                                        of the Receivables  (the "Pool Balance")
                                        on the last day of the second  preceding
                                        calendar  month (or,  in the case of the
                                        first   Distribution  Date,  as  of  the
                                        Cutoff  Date)  less the Pool  Balance on
                                        the   last   day  of   the   immediately
                                        preceding   calendar   month   ("Monthly
                                        Principal").  Monthly  Principal will be
                                        distributed  sequentially to the Class A
                                        Certificateholders  in  accordance  with
                                        the Principal Distribution Sequence. For
                                        purposes    of    determining    Monthly
                                        Principal,  the unpaid principal balance
                                        of a Defaulted Receivable or a Purchased
                                        Receivable  will be deemed to be zero on
                                        and  after  the  date  such   Receivable
                                        became  a  Defaulted   Receivable  or  a
                                        Purchased Receivable.

                                        The final scheduled Distribution Date of
                                        the  Class  A-1  Certificates   will  be
                                        November  10, 1998 (the "Class A-1 Final
                                        Scheduled Distribution Date"). The final
                                        scheduled Distribution Date of the Class
                                        A-2  Certificates  will be March 8, 2001
                                        (the   "Class   A-2   Final    Scheduled
                                        Distribution Date"). The final scheduled
                                        Distribution   Date  of  the  Class  A-3
                                        Certificates  will be  February  8, 2002
                                        (the   "Class   A-3   Final    Scheduled
                                        Distribution Date"). The final scheduled
                                        Distribution   Date  of  the  Class  A-4
                                        Certificates  will be July 9,  2003 (the
                                        "Class A-4 Final Scheduled  Distribution
                                        Date"). The final scheduled Distribution
                                        Date of the Class A-5 Certificates  will
                                        be May 10,  2005 (the  "Class  A-5 Final
                                        Scheduled Distribution Date").

                                        No Monthly Principal will be distributed
                                        (i) to the Class A-2  Certificateholders
                                        until the Class A-1 Certificate  Balance
                                        has been  reduced  to zero;  (ii) to the
                                        Class A-3  Certificateholders  until the
                                        Class A-2  Certificate  Balance has been
                                        reduced to zero;  (iii) to the Class A-4
                                        Certificateholders  until  the Class A-3
                                        Certificate  Balance has been reduced to
                                        zero;   and  (iv)  to  the   Class   A-5
                                        Certificateholders  until  the Class A-4
                                        Certificate  Balance has been reduced to
                                        zero.  Since  the  rate  of  payment  of

<PAGE>

                                        principal  of  each  class  of  Class  A
                                        Certificates  depends  upon  the rate of
                                        payment    of    principal    (including
                                        prepayments)  of  the  Receivables,  the
                                        final  distribution  in  respect of each
                                        class  of  Class  A  Certificates  could
                                        occur  significantly  earlier  than  the
                                        respective final scheduled  distribution
                                        dates. See "The Offered  Certificates --
                                        Distributions     on     the     Offered
                                        Certificates" herein.

The Class I Certificates................Interest.  The Class I Certificates  are
                                        interest  only  certificates  which will
                                        not  be   entitled   to  any   principal
                                        distributions.  Interest  will accrue on
                                        the Notional  Principal  Amount (defined
                                        below)  of the Class I  Certificates  at
                                        the rate of 1.65% per annum (the  "Class
                                        I  Pass-Through   Rate").  The  Notional
                                        Principal Amount represents a designated
                                        principal  component of the Receivables,
                                        originally      $151,027,447.84     (the
                                        "Original Notional Principal Amount").

                                        Interest  with  respect  to the  Class I
                                        Certificates will accrue on the basis of
                                        a  360-day  year  consisting  of  twelve
                                        30-day  months  or,  in the  case of the
                                        first  Distribution  Date, the number of
                                        days from the Closing Date  remaining in
                                        the  month of the  closing  (assuming  a
                                        30-day  month).   On  each  Distribution
                                        Date,  the Trustee shall  distribute pro
                                        rata to holders of Class I  Certificates
                                        (the  "Class I  Certificateholders")  of
                                        record as of the preceding  Record Date,
                                        Class I Monthly  Interest at the Class I
                                        Pass-Through   Rate   on  the   Notional
                                        Principal  Amount   outstanding  on  the
                                        immediately preceding  Distribution Date
                                        (after giving effect to any reduction of
                                        the  Notional  Principal  Amount on such
                                        Distribution  Date)  or,  in the case of
                                        the first  Distribution  Date, as of the
                                        Closing  Date.  Holders  of the  Class I
                                        Certificates will not be entitled to any
                                        distributions    after   the    Notional
                                        Principal   Amount   thereof   has  been
                                        reduced to zero.

                                        Planned      Amortization       Feature;
                                        Calculation  of  the  Class  I  Notional
                                        Principal    Amount.    The    Class   I
                                        Certificates  represent an interest-only
                                        planned  amortization class. The planned
                                        amortization   feature  is  intended  to
                                        reduce the  uncertainty  to investors in
                                        the Class I Certificates with respect to
                                        prepayments.   Because   the   Class   I
                                        Certificates will receive interest based
                                        on the Notional  Principal Amount,  this
                                        is  accomplished by basing the reduction
                                        in the  Notional  Principal  Amount on a
                                        principal  paydown  schedule rather than
                                        on the reduction in the actual principal
                                        balances   of   the   Receivables,    as
                                        described  below.  The amount which will
                                        be     paid     to    the     Class    I
                                        Certificateholders  is  expected  to  be

<PAGE>

                                        derived  from  the  excess  of  interest
                                        earned on the Receivables over the Class
                                        A  Monthly   Interest  and  the  monthly
                                        Servicing  Fee  payable to the  Servicer
                                        (the "Monthly  Servicing  Fee").  Solely
                                        for  the  purpose  of  calculating   the
                                        amount payable with respect to the Class
                                        I Certificates,  the Certificate Balance
                                        will  be  divided  into  two   principal
                                        components,  the "PAC Component" and the
                                        "Companion  Component."  The  sum of the
                                        PAC    Component   and   the   Companion
                                        Component  will at all  times  equal the
                                        then   aggregate   unpaid    Certificate
                                        Balance. The "Notional Principal Amount"
                                        of the Class I Certificates  at any time
                                        will be equal to the  principal  balance
                                        of the PAC Component as calculated based
                                        on the allocations of principal payments
                                        described       below,        originally
                                        $151,027,447.84.

                                        The  Pooling  and  Servicing   Agreement
                                        establishes   a  schedule   (a  "Planned
                                        Notional   Principal  Amount  Schedule")
                                        which is set  forth  herein  under  "The
                                        Offered    Certificates--The   Class   I
                                        Certificates-Calculation   of   Notional
                                        Principal  Amount." On each Distribution
                                        Date,    Monthly   Principal   will   be
                                        allocated  first to the PAC Component in
                                        an amount up to the amount  necessary to
                                        reduce the amount thereof to the Planned
                                        Notional   Principal   Amount  for  such
                                        Distribution  Date,  as set forth in the
                                        Planned   Notional    Principal   Amount
                                        Schedule,   second,   to  the  Companion
                                        Component until the  outstanding  amount
                                        thereof is reduced to zero and third, to
                                        the PAC Component, without regard to the
                                        Planned Notional  Principal  Amount.  As
                                        described above, the Notional  Principal
                                        Amount of the Class I Certificates  will
                                        be equal to the  outstanding  amount  of
                                        the  PAC  Component  and  thus  will  be
                                        reduced as the PAC Component is reduced.

                                        The Planned  Notional  Principal  Amount
                                        Schedule has been  prepared on the basis
                                        of the  assumption,  among other things,
                                        that  the   Receivables   prepay   at  a
                                        constant  rate between 1.6% and 2.5% ABS
                                        (as   defined   herein),    an   assumed
                                        annualized  constant rate of prepayments
                                        and the  prepayment  model  used in this
                                        Prospectus  Supplement.   The  yield  to
                                        maturity  of the  Class  I  Certificates
                                        will be sensitive to the rate and timing
                                        of   principal    payments    (including
                                        prepayments)  on the Receivables and may
                                        fluctuate  significantly  from  time  to
                                        time.  If the  Receivables  prepay  at a
                                        constant  rate within the range  assumed
                                        in   preparing   the  Planned   Notional
                                        Principal  Amount   Schedule,   the  PAC
                                        Component  (and the  Notional  Principal
                                        Amount of the Class I Certificates) will
                                        be  reduced  in   accordance   with  the
                                        Planned   Notional    Principal   Amount
                                        Schedule. If the Receivables prepay at a

<PAGE>

                                        constant  rate higher than 2.5% ABS, the
                                        amount of the Companion  Component  will
                                        be reduced to zero more  quickly and the
                                        amount  of the PAC  Component  (and  the
                                        Notional Principal Amount of the Class I
                                        Certificates)   will  be  reduced   more
                                        quickly  than  provided  in the  Planned
                                        Notional   Principal   Amount  Schedule,
                                        thereby reducing the yield to holders of
                                        the Class I Certificates.  In general, a
                                        rapid  rate  of  principal   prepayments
                                        (including  liquidations  due to losses,
                                        repurchases and other dispositions) will
                                        have a material  negative  effect on the
                                        yield  to   maturity   of  the  Class  I
                                        Certificates.

                                        The Planned  Notional  Principal  Amount
                                        Schedule is set forth  herein under "The
                                        Offered  Certificates  --  The  Class  I
                                        Certificates  -- Calculation of Notional
                                        Principal  Amount." The Planned Notional
                                        Principal   Amount   Schedule  has  been
                                        prepared   on  the   basis  of   certain
                                        assumptions,  which are described herein
                                        under "The Offered Certificates -- Class
                                        I  Yield  Considerations."   Prospective
                                        investors  in the  Class I  Certificates
                                        should  fully  consider  the  associated
                                        risks,  including  the risk that a rapid
                                        rate of prepayments  could result in the
                                        failure  of  investors  in the  Class  I
                                        Certificates  to  recoup  their  initial
                                        investment.   See   "Risk   Factors   --
                                        Prepayment  Risks  Associated  with  the
                                        Class I  Certificates"  and  "Yield  and
                                        Prepayment Considerations -- The Class I
                                        Certificates" herein.

Subordination; Spread Account...........The Depositor  will establish an account
                                        (the  "Spread  Account")  on the Closing
                                        Date.   On   each    Distribution   Date
                                        thereafter,  the  Servicer  will deposit
                                        into  the  Spread  Account  any  amounts
                                        remaining  in  the  Certificate  Account
                                        after  the  payment  on such date of all
                                        amounts  owing  pursuant  to the Pooling
                                        and    Servicing    Agreement   to   the
                                        Certificateholders (other than the Class
                                        IC  Certificateholder),  the Surety Bond
                                        Issuer,  the  Servicer  for the  Monthly
                                        Servicing    Fee   and   any   permitted
                                        reimbursement  of outstanding  Advances.
                                        In the event  that  Available  Funds are
                                        insufficient  on any  Distribution  Date
                                        prior to the  termination  of the  Trust
                                        (after payment of the Monthly  Servicing
                                        Fee)  to  pay  Monthly   Principal   and
                                        Monthly   Interest   to  the   Class   A
                                        Certificateholders   and  the   Class  I
                                        Certificateholders,  draws  will be made
                                        on the  Spread  Account to the extent of
                                        the balance  thereof and, if  necessary,
                                        the  Surety  Bond,  in the manner and to
                                        the extent described herein.  The Spread
                                        Account is solely for the benefit of the
                                        Class A Certificateholders,  the Class I
                                        Certificateholders  and the Surety  Bond
                                        Issuer.  In  the  event  the  amount  on
                                        deposit in the  Spread  Account is zero,

<PAGE>

                                        after giving effect to any draws thereon
                                        for   the   benefit   of  the   Class  A
                                        Certificateholders   and  the   Class  I
                                        Certificateholders,   and   there  is  a
                                        default  under  the  Surety  Bond,   any
                                        losses on the Receivables  will be borne
                                        directly  pro  rata  by all  classes  of
                                        Class  A   Certificateholders   (to  the
                                        extent of the  classes or class of Class
                                        A Certificates  which are outstanding at
                                        such      time)      and     Class     I
                                        Certificateholders, as described herein.
                                        Any  such  reduction  of  the  principal
                                        balance of the Receivables due to losses
                                        on the  Receivables may also result in a
                                        reduction   of  the  Class  I   Notional
                                        Principal   Amount.   See  "The  Offered
                                        Certificates--   Distributions   on  the
                                        Offered  Certificates"  and "--Accounts"
                                        herein.

                                        The  Class A  Certificates  and  Class I
                                        Certificates will be senior in right and
                                        interest  to the  Class IC  Certificate.
                                        The Class A  Certificateholders  and the
                                        Class  I  Certificateholders  will  have
                                        equal  rights  with  respect  to amounts
                                        collected  on or  with  respect  to  the
                                        Receivables  and  other  assets  of  the
                                        Trust in the event of a  shortfall.  The
                                        Trustee will first  withdraw  funds from
                                        the Spread Account on each  Distribution
                                        Date to the extent of any  shortfall  in
                                        the  Monthly  Servicing  Fee,  permitted
                                        reimbursements of outstanding  Advances,
                                        Monthly  Interest and Monthly  Principal
                                        as  described   above.   Any  amount  on
                                        deposit  in the  Spread  Account  on any
                                        Distribution   Date  in  excess  of  the
                                        Required  Spread Amount  (defined below)
                                        after   all  other   required   deposits
                                        thereto and  withdrawals  therefrom have
                                        been made,  and after payment  therefrom
                                        of  all  amounts  due  the  Surety  Bond
                                        Issuer will be distributed to the holder
                                        of the Class IC Certificate  (the "Class
                                        IC  Certificateholder").  Any  amount so
                                        distributed     to    the    Class    IC
                                        Certificateholder  will no  longer be an
                                        asset of the Trust.

                                        While it is intended  that the amount on
                                        deposit in the Spread  Account will grow
                                        over time,  through the deposit  thereto
                                        of the excess  collections,  if any,  on
                                        the Receivables,  to the Required Spread
                                        Amount,  there can be no assurance  that
                                        such growth  will  actually  occur.  The
                                        "Required Spread Amount" with respect to
                                        any  Distribution  Date will equal 1.25%
                                        of  the  initial  Pool  Balance.  If the
                                        average    aggregate    yield   of   the
                                        Receivables  pool in  excess  of  losses
                                        falls below a prescribed level set forth
                                        in the Insurance Agreement, the Required
                                        Spread Amount will be increased to 7% of
                                        the Pool  Balance.  Upon and  during the
                                        continuance  of an Event of  Default  or
                                        upon the  occurrence  of  certain  other
                                        events   described   in  the   Insurance

<PAGE>

                                        Agreement  generally involving a failure
                                        of  performance  by  the  Servicer  or a
                                        material  misrepresentation  made by the
                                        Servicer under the Pooling and Servicing
                                        Agreement  or the  Insurance  Agreement,
                                        the  Required  Spread  Amount  shall  be
                                        equal  to the  Surety  Bond  Amount,  as
                                        further  described below.  Under certain
                                        circumstances,   the   Required   Spread
                                        Amount may be reduced.  See "The Offered
                                        Certificates  --  Accounts"  and  "--The
                                        Surety Bond" herein.

Surety Bond.............................The    Depositor    shall    obtain   an
                                        irrevocable  surety  bond  (the  "Surety
                                        Bond")  issued by the Surety Bond Issuer
                                        (as specified below), for the benefit of
                                        the  Trustee  on  behalf  of the Class A
                                        Certificateholders   and  the   Class  I
                                        Certificateholders.  The  Trustee  shall
                                        draw on the  Surety  Bond  in the  event
                                        that sufficient  funds are not available
                                        (after payment of the Monthly  Servicing
                                        Fee  and  after   withdrawals  from  the
                                        Spread   Account  to  pay  the  Class  A
                                        Certificateholders   and  the   Class  I
                                        Certificateholders  on any  Distribution
                                        Date in accordance  with the Pooling and
                                        Servicing   Agreement)   to   distribute
                                        Monthly Interest and Monthly  Principal,
                                        up to the Surety Bond  Amount.  See "The
                                        Offered   Certificates   --  The  Surety
                                        Bond."

Surety Bond Amount......................The term "Surety Bond Amount" means with
                                        respect to any  Distribution  Date:  (x)
                                        the  sum of (A)  the  lesser  of (i) the
                                        Certificate Balance (after giving effect
                                        to any  distribution  of Available Funds
                                        and any funds  withdrawn from the Spread
                                        Account to pay Monthly Principal on such
                                        Distribution  Date)  and  (ii)  the  Net
                                        Principal  Surety Bond Amount,  plus (B)
                                        Class A Monthly Interest, plus (C) Class
                                        I Monthly Interest, plus (D) the Monthly
                                        Servicing  Fee;  less (y) all amounts on
                                        deposit  in the  Spread  Account on such
                                        Distribution Date. "Net Principal Surety
                                        Bond  Amount"   means  the   Certificate
                                        Balance  as of  the  first  Distribution
                                        Date minus all amounts  previously drawn
                                        on the  Surety  Bond or from the  Spread
                                        Account    with   respect   to   Monthly
                                        Principal.

Legal Investment........................The  Class  A-1  Certificates   will  be
                                        eligible   securities  for  purchase  by
                                        money  market  funds  under Rule 2a-7 of
                                        the  Investment  Company Act of 1940, as
                                        amended.

Surety Bond Issuer......................Capital Markets Assurance Corporation.

Optional Sale...........................The Class IC  Certificateholder  has the
                                        right to cause the  Trustee  to sell all
                                        of the  Receivables  (referred to herein
                                        as an  "Optional  Sale")  as of the last
                                        day of any  Collection  Period  on which
                                        (i) the Pool Balance is equal to or less
                                        than  10%  of  the  initial  Certificate
                                        Balance and (ii) the Notional  Principal
                                        Amount of the Class I  Certificates  had
                                        been reduced to zero. The purchase price
                                        applicable to the Optional Sale shall be
                                        equal  to the fair  market  value of the
                                        Receivables  (but not less  than the sum
                                        of  (i)  their   aggregate   outstanding
                                        principal   balance   plus  accrued  and
                                        unpaid  interest  thereon  and  (ii) any
                                        amounts due the Surety Bond Issuer).


<PAGE>

Clean-Up Call Date......................If the Class IC  Certificateholder  does
                                        not  exercise its rights with respect to
                                        the  Optional  Sale  on  or  before  the
                                        Distribution  Date on which the Optional
                                        Sale was first  permitted (the "Clean-Up
                                        Call Date"),  the Class A-5 Pass-Through
                                        Rate will be  increased  by 0.50% on and
                                        after the Clean-Up Call Date.

Tax Status..............................In the opinion of special tax counsel to
                                        the  Depositor,  the  Trust  will not be
                                        treated as an  association  taxable as a
                                        corporation  or  as a  "publicly  traded
                                        partnership"  taxable as a  corporation.
                                        The Trustee  and the  Certificateholders
                                        will  agree  to  treat  the  Trust  as a
                                        partnership   for  federal   income  tax
                                        purposes,  which  will not be subject to
                                        federal  income tax at the Trust  level.
                                        See   "Certain    Federal   Income   Tax
                                        Consequences" in the Prospectus.

Ratings.................................As a  condition  to the  issuance of the
                                        Offered   Certificates,   the   Class  A
                                        Certificates    and    the    Class    I
                                        Certificates   must  be   rated  in  the
                                        highest  category  by Moody's  Investors
                                        Service,  Inc.  and  Standard  &  Poor's
                                        Ratings   Group,   a  division   of  The
                                        McGraw-Hill  Companies  (each a  "Rating
                                        Agency"  and  collectively,  the "Rating
                                        Agencies").  The  ratings of the Class I
                                        Certificates    do   not   address   the
                                        possibility    that   rapid   rates   of
                                        principal  prepayments could result in a
                                        failure  of the  holders  of the Class I
                                        Certificates   to  fully  recover  their
                                        investment.  A security  rating is not a
                                        recommendation  to  buy,  sell  or  hold
                                        securities   and  may  be   subject   to
                                        revision  or  withdrawal  at any time by
                                        the assigning  rating agency.  See "Risk
                                        Factors -- Certificate Rating."

ERISA Considerations....................Subject to the considerations  discussed
                                        under "ERISA  Considerations" herein and
                                        in   the   Prospectus,   the   Class   A
                                        Certificates    and    the    Class    I
                                        Certificates   may   be   eligible   for
                                        purchase  by  employee   benefit   plans
                                        subject  to  Title  I  of  the  Employee
                                        Retirement  Income Security Act of 1974,
                                        as amended  ("ERISA").  Any benefit plan
                                        fiduciary considering the purchase of an
                                        Offered Certificate should,  among other
                                        things,  consult with experienced  legal
                                        counsel  in   determining   whether  all
                                        required  conditions  for such  purchase
                                        have   been   satisfied.    See   "ERISA
                                        Considerations"   herein   and   in  the
                                        Prospectus.

<PAGE>


                                  RISK FACTORS

         Investors should carefully  consider the information set forth below as
well as the other investment considerations described in this prospectus.

Limited Liquidity

         There is currently no  secondary  market for the Offered  Certificates.
The Underwriters  currently intend to make a market in the Offered Certificates,
but are under no obligation to do so. There can be no assurance that a secondary
market  will   develop  or,  if  one  does   develop,   that  it  will   provide
Certificateholders with liquidity of investment or that it will continue for the
life of the Offered Certificates.

Certificates Solely Obligations of the Trust

         The Offered  Certificates  are  interests  in the Trust only and do not
represent the obligation of any other person. The Class A Certificateholders and
the Class I Certificateholders  are senior in right and interest to the Class IC
Certificateholder (as described under "The Offered Certificates -- Distributions
on the Offered  Certificates").  The Trustee will withdraw funds from the Spread
Account, up to the full balance of the funds on deposit in such account, only in
the event that Available  Funds are  insufficient in accordance with the Pooling
and Servicing  Agreement to distribute  Monthly  Interest and Monthly  Principal
(after  payment  of the  Monthly  Servicing  Fee).  The amount on deposit in the
Spread  Account is  intended  to  increase  over time to an amount  equal to the
Required  Spread  Amount.  There is no assurance  that such growth will occur or
that the  balance in the Spread  Account  will  always be  sufficient  to assure
payment in full of Monthly  Principal  and  Monthly  Interest.  If the amount on
deposit in the Spread  Account  is  reduced to zero after  giving  effect to all
amounts to be deposited to and withdrawn from the Spread Account pursuant to the
Pooling and Servicing  Agreement,  on any Distribution Date prior to termination
of the Trust,  the Trustee will draw on the Surety  Bond,  in an amount equal to
the shortfall in respect of Monthly  Interest and Monthly  Principal,  up to the
Surety  Bond  Amount.  If the  Spread  Account is reduced to zero and there is a
default  under  the  Surety  Bond,  the Trust  will  depend  solely  on  current
distributions   on  the  Receivables  to  make   distributions  on  the  Offered
Certificates  and  distributions  of  interest  and  principal  on  the  Offered
Certificates   may  be  made  pro   rata   based   on  the   amounts   to  which
Certificateholders  of each class are  entitled as set forth under "The  Offered
Certificates -- Distributions on the Offered Certificates." See "The Receivables
Pool  --   Delinquencies,   Repossessions  and  Net  Losses"  and  "The  Offered
Certificates  -- Accounts" and "--  Distributions  on the Offered  Certificates"
herein.

Prepayment Risks Associated with the Class I Certificates

         If the  Receivables  prepay at a constant rate within the range assumed
in preparing the Planned Notional  Principal Amount Schedule,  the PAC Component
(and the  Notional  Principal  Amount)  will be reduced in  accordance  with the
Planned  Notional  Principal  Amount  Schedule.  If the Receivables  prepay at a
constant  rate  higher  than 2.5% ABS,  the  Notional  Principal  Amount will be
reduced more  quickly than  provided in the Planned  Notional  Principal  Amount
Schedule, thereby reducing the yield to holders of the Class I Certificates.  In
general,  a rapid rate of principal  prepayments  will have a material  negative
effect  on the  yield  to  maturity  of the  Class I  Certificates.  Prospective
investors should fully consider the associated risks,  including the risk that a
rapid rate of prepayments  could result in the failure of investors in the Class
I  Certificates  to recoup their initial  investment.  See "Yield and Prepayment
Considerations -- The Class I Certificates" herein.

Certificate Rating

         It is a condition  of issuance  of the  Offered  Certificates  that the
Class A  Certificates  and the  Class I  Certificates  be rated  in the  highest
applicable  category by the Rating Agencies.  Such ratings will reflect only the
views of the relevant rating agency.  There is no assurance that any such rating

<PAGE>

will continue for any period of time or that it will not be revised or withdrawn
entirely by such rating agency if, in its judgment,  circumstances so warrant. A
revision or withdrawal  of such rating may have an adverse  effect on the market
price of the Offered  Certificates.  The ratings of the Class I Certificates  do
not address the  possibility  that rapid rates of  principal  prepayments  could
result in a failure of the holders of the Class I Certificates  to fully recover
their investment. A security rating is not a recommendation to buy, sell or hold
securities.

                             FORMATION OF THE TRUST

         The  Depositor  will  establish  the Trust by selling and assigning the
Trust property,  as described  below, to the Trustee in exchange for the Offered
Certificates.  The Depositor will retain the Class IC  Certificate.  UAC will be
responsible for servicing the Receivables  pursuant to the Pooling and Servicing
Agreement and will be compensated for acting as the Servicer.  See  "Description
of the Transfer and Servicing  Agreements -- Servicing  Compensation and Payment
of  Expenses"  in the  Prospectus.  To  facilitate  servicing  and  to  minimize
administrative  burden and expense,  the Servicer will be appointed custodian of
the  Receivables by the Trustee,  but will not stamp the  Receivables to reflect
the sale and assignment of the  Receivables to the Trust or make any notation of
the Trust's lien on the certificates of title of the Financed  Vehicles.  In the
absence of such notation on the  certificates of title, the Trustee may not have
perfected  security interests in the Financed Vehicles securing the Receivables.
See "Certain  Legal Aspects of the  Receivables"  in the  Prospectus.  Under the
terms of the Pooling and  Servicing  Agreement,  UAC may  delegate its duties as
Servicer and custodian; however, any such delegation will not relieve UAC of its
liability and responsibility with respect to such duties.

         The Depositor  will establish the Spread Account for the benefit of the
Class A Certificateholders,  the Class I Certificateholders  and the Surety Bond
Issuer,  and will obtain the Surety Bond.  Withdrawals  from the Spread  Account
and,  only after  such  withdrawals,  draws on the  Surety  Bond will be made in
accordance with the Pooling and Servicing Agreement in the event that sufficient
funds  are  not  available  (after  payment  of the  Monthly  Servicing  Fee) to
distribute,  in the case of Class I Monthly  Interest,  Class A Monthly Interest
and Monthly  Principal,  up to the Surety Bond Amount.  If the Spread Account is
exhausted and there is a default under the Surety Bond, the Trust will look only
to the Obligors on the  Receivables and the proceeds from the  repossession  and
sale of Financed Vehicles that secure Defaulted Receivables for distributions of
interest and principal on the Certificates. In such event, certain factors, such
as the Trustee's not having perfected security interests in some of the Financed
Vehicles,  may affect the Trust's ability to realize on the collateral  securing
the  Receivables,  and  thus  may  reduce  the  proceeds  to be  distributed  to
Certificateholders.  See "The  Offered  Certificates  --  Accounts"  herein  and
"Certain Legal Aspects of the Receivables" in the Prospectus.

                              THE RECEIVABLES POOL

         The Receivables  were selected from UAFC's prime portfolio for purchase
by the Depositor by several criteria, including that each Receivable: (i) has an
original  number of payments  of not more than 84 payments  and not less than 12
payments,  (ii) has a remaining maturity of not more than 84 months and not less
than three months, (iii) provides for level monthly payments that fully amortize
the  amount  financed  over the  original  term,  and (iv) has a  Contract  Rate
(exclusive  of prepaid  finance  charges)  of not less than 6.0%.  The  weighted
average remaining maturity of the Receivables will be approximately 67 months as
of the Cutoff Date.

         Approximately   95.54%  of  the  aggregate  principal  balance  of  the
Receivables as of the Cutoff Date are simple  interest  contracts  which provide
for equal  monthly  payments.  Approximately  4.46% of the  aggregate  principal
balance of the Receivables as of the Cutoff Date are Precomputed Receivables (as
defined in the  Prospectus)  originated in the State of California.  All of such
Precomputed  Receivables  are  Rule  of  78's  Receivables  (as  defined  in the
Prospectus).  Approximately  23.30% of the  aggregate  principal  balance of the
Receivables  as of the Cutoff Date  represent  financing  of new  vehicles;  the
remainder of the Receivables represent financing of used vehicles.

         Receivables  representing  more  than  10% of the  aggregate  principal
balance of the Receivables as of the Cutoff Date were originated in metropolitan
areas in the States of California and Texas.  The performance of the Receivables
in the aggregate could be adversely affected in particular by the development of
adverse economic conditions in such metropolitan areas.

<PAGE>

              Composition of the Receivables as of the Cutoff Date

<TABLE>
<CAPTION>

                                                                   Aggregate          Original       Weighted
                                                   Number of        Principal         Principal        Average
                                                  Receivables        Balance           Balance          Rate
                                                  -----------        -------           -------          ----
<S>                                                   <C>       <C>                <C>                  <C>   
New Automobiles and Light-Duty Trucks............     3,092     $  42,070,973.25   $  55,719,727.11     12.03%
Used Automobiles and Light-Duty Trucks...........    12,427       142,865,446.30     161,225,626.90     13.34%
New Vans (1).....................................       364         5,496,018.70       7,965,200.52     11.83%
Used Vans (1)....................................     1,240        13,714,726.42      17,072,333.56     13.20%
                                                     ------      ---------------    ---------------     ----- 
All Receivables..................................    17,123      $204,147,164.67    $241,982,888.09     13.02%
                                                     ======      ===============    ===============     ===== 
</TABLE>

<TABLE>
<CAPTION>

                                                      Weighted       Weighted      Percent of
                                                       Average        Average       Aggregate
                                                   Remaining      Original         Principal
                                                    Term(2)        Term(2)         Balance(3)
                                                   ---------      --------         ---------
<S>                                                  <C>             <C>              <C>   
New Automobiles and Light-Duty Trucks..........      69.065mos.      77.567mos.       20.61%
Used Automobiles and Light-Duty Trucks.........      66.834          69.806           69.98
New Vans (1)...................................      65.423          77.614            2.69
Used Vans (1)..................................      65.037          70.212            6.72
                                                     ------          ------          ------
All Receivables................................      67.135mos.      71.643mos.      100.00% 
                                                     ======          ======          ======  
</TABLE>
(1) References to vans include minivans and van conversions.
(2) Based on scheduled maturity and assuming no prepayments of the Receivables.
(3) Sum  may not equal 100% due to rounding.


<PAGE>

        Geographic Distribution of the Receivables as of the Cutoff Date


                                                         Percentage of Aggregate
       State (1)(2)                                      Principal Balance (3)
       ------------                                      ---------------------
       Arizona.............................................        3.90%
       California..........................................       11.32
       Colorado............................................        1.83
       Florida.............................................        8.99
       Georgia.............................................        3.72
       Idaho...............................................        0.14
       Illinois............................................        8.20
       Indiana.............................................        2.74
       Iowa................................................        2.40
       Kansas..............................................        1.22
       Kentucky............................................        0.54
       Maryland............................................        2.15
       Michigan............................................        2.16
       Minnesota...........................................        0.96
       Missouri............................................        2.45
       Nebraska............................................        0.35
       Nevada..............................................        0.32
       New Mexico..........................................        0.28
       North Carolina......................................        8.04
       Ohio................................................        4.60
       Oklahoma............................................        4.36
       Oregon..............................................        0.13
       Pennsylvania........................................        0.59
       South Carolina......................................        3.42
       Tennessee...........................................        2.72
       Texas...............................................       13.96
       Utah................................................        0.36
       Virginia............................................        6.44
       Washington..........................................        0.62
       Wisconsin...........................................        1.10
                                                                 ------ 
           Total  .........................................      100.00%
                                                                 ====== 

(1)    Based on address of the Dealer selling the related Financed Vehicle.

(2)    Receivables  originated  in Ohio were  solicited  by  Dealers  for direct
       financing  by  UAC  or  the  Predecessor.   All  other  Receivables  were
       originated  by  Dealers  and  purchased  from such  Dealers by UAC or the
       Predecessor.

(3)    Sum may not equal 100% due to rounding.


<PAGE>

     Distribution of the Receivables by Remaining Term as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                                 Percentage of
       Remaining                                                 Aggregate           Average      Aggregate
       Scheduled                             Number of          Principal           Principal     Principal
      Term Range                             Receivables          Balance            Balance      Balance(1)
      ----------                             -----------          -------            -------      ----------
<S>                                           <C>       <C>                      <C>                 <C>  
    0  to 6 months.......................         243    $       284,507.80       $  1,170.81         0.14%
    7 to 12 months.......................       1,059          2,372,443.00          2,240.27         1.16
   13 to 24 months.......................       2,615         12,193,882.91          4,663.05         5.97
   25 to 36 months.......................         548          3,629,784.06          6,623.69         1.78
   37 to 48 months.......................         974          8,366,309.02          8,589.64         4.10
   49 to 60 months.......................       2,771         32,680,364.10         11,793.71        16.01
   61 to 66 months.......................         993         13,349,307.28         13,443.41         6.54
   67 to 72 months.......................       2,999         44,131,537.05         14,715.42        21.62
   73 to 84 months.......................       4,921         87,139,029.45         17,707.59        42.68
                                               ------       ---------------        ----------       ------ 
             Total.......................      17,123       $204,147,164.67        $11,922.39       100.00%
                                               ======       ===============        ==========       ====== 
</TABLE>

(1)    Sum may not equal 100% due to rounding.

                     Distribution of Receivables by Financed
                    Vehicle Model Year as of the Cutoff Date

<TABLE>
<CAPTION>
                                             Percentage                         Percentage
                                              of Total         Aggregate       of Aggregate
   Model                    Number of         Number of        Principal        Principal
   Year                    Receivables     Receivables(1)      Balance          Balance(1)
   ----                    -----------     --------------      -------          ----------
<S>                           <C>           <C>         <C>                      <C>  
   1977 and earlier.....          2             0.01%     $      11,009.79         0.01%
   1982.................          2             0.01             10,974.88         0.01
   1983.................          3             0.02             13,360.85         0.01
   1984.................          7             0.04             30,689.01         0.02
   1985.................          5             0.03             31,577.64         0.02
   1986.................         19             0.11            113,362.10         0.06
   1987.................         43             0.25            199,011.97         0.10
   1988.................        166             0.97            607,513.76         0.30
   1989.................        726             4.24          2,979,908.03         1.46
   1990.................      1,006             5.88          5,411,632.93         2.65
   1991.................      1,417             8.28          9,513,757.31         4.66
   1992.................      1,901            11.10         15,859,928.08         7.77
   1993.................      3,317            19.37         29,030,031.87        14.22
   1994.................      2,008            11.73         27,485,678.76        13.46
   1995.................      2,208            12.90         34,374,694.51        16.84
   1996.................      1,621             9.47         26,145,809.03        12.81
   1997.................      2,045            11.94         39,053,701.16        19.13
   1998.................        627             3.66         13,274,522.99         6.50
                             ------           ------       ---------------       ------ 
     Total..............     17,123           100.00%      $204,147,164.67       100.00%
                             ======           ======       ===============       ====== 
</TABLE>
(1) Sum may not equal 100% due to rounding.

<PAGE>


       Distribution of the Receivables by Note Rate as of the Cutoff Date
<TABLE>
<CAPTION>

                                                                           Percentage of
                                             Aggregate          Average      Aggregate
                            Number of        Principal         Principal     Principal
  Note Rate Range          Receivables        Balance           Balance      Balance(1)
  ---------------          -----------        -------           -------      ----------
<S>                       <C>          <C>                  <C>              <C>  
  6.000 to  6.999%....         1 $           5,988.81      $  5,988.81         0.00%
  7.000 to  7.999%....        65           398,829.73         6,135.84         0.20
  8.000 to  8.999%....       336         2,551,718.50         7,594.40         1.25
  9.000 to  9.999%....     1,057         8,691,427.55         8,222.73         4.26
 10.000 to 10.999%....     1,669        16,085,078.75         9,637.55         7.88
 11.000 to 11.999%....     2,522        31,378,214.81        12,441.80        15.37
 12.000 to 12.999%....     3,750        49,313,163.06        13,150.18        24.16
 13.000 to 13.999%....     3,624        45,857,247.51        12,653.77        22.46
 14.000 to 14.999%....     2,020        25,447,570.01        12,597.81        12.47
 15.000 to 15.999%....     1,009        12,395,718.34        12,285.15         6.07
 16.000 to 16.999%....       494         5,912,962.13        11,969.56         2.90
 17.000 to 17.999%....       281         3,220,235.78        11,459.91         1.58
 18.000 to 18.999%....       165         1,798,165.56        10,897.97         0.88
 19.000 to 19.999%....        42           440,446.26        10,486.82         0.22
 20.000 to 20.999%....        61           481,203.53         7,888.58         0.24
 21.000 to 21.999%....         2         5 161,185.97         6,447.44         0.08
 24.000 to 24.999%....         1             5,431.14         5,431.14         0.00
 25.000 to 25.999%....         1             2,577.23         2,577.23         0.00
                          ------      ---------------      ----------        ------ 
             Total....    17,123      $204,147,164.67      $11,922.39        100.00%
                          ======      ===============      ==========        ====== 
</TABLE>

(1) Sum may not equal 100% due to rounding.

Delinquencies, Repossessions and Net Losses

         Set forth below is certain information concerning the experience of UAC
and the Predecessor pertaining to delinquencies,  repossessions,  and net losses
on its prime  fixed rate  retail  automobile,  light  truck and van  receivables
serviced  by UAC  and  the  Predecessor.  There  can be no  assurance  that  the
delinquency,  repossession,  and net loss experience on the Receivables  will be
comparable to that set forth below.

<TABLE>
<CAPTION>
                                                      Delinquency Experience

                                                      At June 30,                              At September 30,
                                   1995                  1996                 1997                   1997
                         --------------------   ---------------------   -------------------  --------------------
                                       (Dollars in thousands)
                          Number of              Number of                Number of            Number of
                         Receivables  Amount    Receivables   Amount     Receivables  Amount  Receivables  Amount
                         -----------  ------    -----------   ------     -----------  ------  -----------  ------
<S>                        <C>       <C>          <C>       <C>            <C>      <C>          <C>     <C>       
Servicing portfolio....... 117,837   $1,159,349    147,722   $1,548,538    173,693  $1,860,272   177,377 $1,896,748
                           -------   ----------    -------   ----------    -------  ----------   ------- ----------
Delinquencies                                                            
   30-59 days.............   1,169   $   12,097      1,602   $   17,030      2,487  $   27,373     4,310     45,766
   60-89 days.............     377        4,124        694        7,629      1,646      18,931     2,196     25,156
   90 days or more........       0            0        333        3,811        723       8,826       934     11,131
                           -------   ----------    -------   ----------    -------  ----------   ------- ----------
Total delinquencies.......   1,546   $   16,221      2,629   $   28,470      4,856  $   55,130     7,440    $82,053
                           =======   ==========    =======   ==========    =======  ==========   ======= ==========
Total delinquencies as a                                                 
   percent of servicing                                                  
     portfolio............    1.31%        1.40%      1.78%        1.84%      2.80%       2.96%     4.19%      4.33%
</TABLE>                                                              
<PAGE>
                                                 
<TABLE>                                          
<CAPTION>                                       
                                                           Credit Loss Experience (1)

                                                          Year Ended June 30,                             Three Months Ended
                                          1995                   1996                   1997              September 30, 1997
                                --------------------   ----------------------   ---------------------    -----------------------
                                                                    (Dollars in thousands)
                                 Number of             Number of               Number of                 Number of
                                Receivables  Amount    Receivables   Amount    Receivables    Amount     Receivables    Amount
                                -----------  ------    -----------   ------    -----------    ------     -----------    ------
<S>                             <C>        <C>          <C>       <C>           <C>        <C>            <C>        <C>       
Avg. servicing portfolio(2)....  104,455    $982,875     132,363   $1,343,770    164,858    $1,759,666     175,920    $1,881,603
                                 -------    --------     -------   ----------    -------    ----------     -------    ----------
                                                                                                          
Gross charge-offs..............    3,493    $ 28,628       3,663   $   40,815      6,280        70,830       2,054        23,056
Recoveries (4).................               15,258                   19,543                   28,511                     8,134
                                            --------               ----------               ----------                ----------
Net losses.....................              $13,370               $   21,272               $   42,319                   $14,922
                                            ========               ==========               ==========                ==========
Gross charge-offs as a % of                                                                               
   avg. servicing portfolio(3).     3.34%       2.91%       2.77%        3.04%      3.81%         4.03%       4.67%         4.90%(5)
Recoveries as a % of gross                                                                                
   charge-offs.................                53.30%                   47.88%                   40.25%                    35.28%
Net losses as a % of avg.                                                                                 
   servicing portfolio(4)......                 1.36%                    1.58%                    2.40%                     3.17%(5)
</TABLE>

(1)  There is generally no recourse to Dealers under any of the  receivables  in
     the portfolio  serviced by UAC or the Predecessor,  except to the extent of
     representations  and  warranties  made by Dealers in  connection  with such
     receivables.

(2)  Equals the monthly  arithmetic  average,  and includes  receivables sold in
     prior securitization transactions.

(3)  Variation  in the size of the  portfolio  serviced  by UAC will  affect the
     percentages  in "Gross  charge-offs  as a percentage  of average  servicing
     portfolio" and "Net losses as a percentage of average servicing portfolio."

(4)  In fiscal  1995,  the method by which  recoveries  are stated was  changed.
     Currently,  recoveries include recoveries on receivables previously charged
     off, cash recoveries and unsold  repossessed  assets carried at fair market
     value.  Under the previous  method,  reported  recoveries  excluded  unsold
     repossessed  assets carried at fair market value.  Prior period credit loss
     experience has been restated to conform to current period classifications.

(5)  Annualized.

         As indicated in the above  Delinquency  Experience  table,  delinquency
rates based upon outstanding loan balances of accounts 30 days past due and over
increased to 4.33% at September 30, 1997,  from 2.96% and 2.02% at June 30, 1997
and September 30, 1996,  respectively,  for UAC's prime servicing portfolio. The
increased  delinquency is primarily due to the  deterioration of consumer credit
trends, especially in those loans securitized in 1995, as discussed below.

         As indicated in the above Credit Loss Experience  table,  credit losses
on the  prime  auto  portfolio  totaled  $14.9  million  for the  quarter  ended
September  30,  1997,  or  3.17%  as an  annualized  percentage  of the  average
servicing  portfolio  compared to $12.5  million for the quarter  ended June 30,
1997, or 2.69%.  Increased  credit losses are primarily a result of higher gross
charge-off  rates  (due to  consumer  credit  trends,  especially  in the  loans
securitized  in 1995,  as  discussed  below),  as well as a decline in  recovery
rates.


<PAGE>

         There has been a general  deterioration  in the consumer credit markets
despite low unemployment and relatively good economic  conditions.  UAC believes
that this decline is due  primarily to debtor  overextension,  which  results in
higher  consumer debt levels and the consumer's  increased  readiness to declare
bankruptcy.  These  factors  have led to  increased  delinquency  and net credit
losses,  especially among loans securitized in 1995.  According to industry loss
curves, the losses on those loans securitized in 1995 should have peaked as they
are  currently in the 23rd to 32nd months of their lives.  However,  delinquency
and  losses  on these  loan  pools  have  remained  higher  than  expected.  The
delinquency  and projected  losses on those loans  securitized  in 1996 are also
higher than UAC  expectations,  however,  the credit quality of those loans,  as
well as  loans  securitized  in  1997,  appears  to  have  improved  over  those
securitized  in 1995.  UAC has and is  continuing  to address this issue through
tightened credit  standards in originations  and by forming  collection teams to
specifically target problem accounts. Additionally, UAC is utilizing new scoring
tools  that  allow UAC to focus its  collection  efforts  in the most  effective
manner.

         Recovery  rates  have  continued  to  decline  due to the soft used car
market,  resulting  from  saturation  of used leased  vehicles  and  repossessed
vehicles due to bankruptcy.  UAC continues to look for ways to improve  recovery
rates. One step recently taken was to increase  tracking and collection  efforts
on insurance and warranty refunds due to UAC.

         UAC's  expectations  with respect to delinquency and credit loss trends
constitute  forward-looking statements and are subject to important factors that
could cause actual  results to differ  materially  from those  projected by UAC.
Such factors include, but are not limited to, general economic factors affecting
obligors'  ability  to  make  timely  payments  on  their  indebtedness  such as
employment status, rates of consumer bankruptcy,  consumer debt levels generally
and the  interest  rates  applicable  thereto.  In addition,  credit  losses are
affected by UAC's  ability to realize on  recoveries  of  repossessed  vehicles,
including, but not limited to, the market for used cars at any given time.

                       YIELD AND PREPAYMENT CONSIDERATIONS

General

         Monthly  Interest  (as  defined  herein)  on the  Receivables  will  be
distributed to Certificateholders on each Distribution Date to the extent of the
Pass-Through  Rate  applied to the  applicable  Certificate  Balance or Notional
Principal  Amount, as applicable,  as of the preceding  Distribution Date or the
Closing Date, as applicable  (after giving effect to  distributions of principal
on  such  preceding   Distribution  Date).  See  "The  Offered  Certificates  --
Distributions  on the Offered  Certificates"  herein.  In the event of a full or
partial prepayment on a Receivable, Certificateholders will receive interest for
the full month of such  prepayment  either through the  distribution of interest
paid on other Receivables or from a withdrawal from the Spread Account.

         Although the  Receivables  will have  different  Contract  Rates,  each
Receivable's  Contract  Rate  generally  will exceed the sum of (a) the weighted
average of the Class A-1 Pass-Through Rate, the Class A-2 Pass-Through Rate, the
Class A-3 Pass-Through  Rate, the Class A-4 Pass-Through  Rate and the Class A-5
Pass Through Rate,  (b) the Class I  Pass-Through  Rate,  (c) the per annum rate
used to  calculate  the  Surety  Bond  Fee and (d) the per  annum  rate  used to
calculate  the  Servicing  Fee. The Contract  Rate on a small  percentage of the
Receivables,  however,  will be less than the  foregoing  sum.  Disproportionate
rates of prepayments  between  Receivables  with higher and lower Contract Rates
could  affect  the  ability  of the  Trust to  distribute  Monthly  Interest  to
Certificateholders.

         The  effective  yield to  Certificateholders  will be below  the  yield
otherwise  produced by the Pass-Through Rate because the distribution of Monthly
Principal  and  Monthly  Interest in respect of any given month will not be made
until the related  Distribution  Date, which will not be earlier than the eighth
day of the following month.


<PAGE>

The Class I Certificates

         The Class I Certificates are interest only  certificates.  Although the
planned  amortization  feature of the Class I Certificates is intended to reduce
the uncertainty of prepayments with respect to the Class I Certificates,  if the
Receivables prepay  sufficiently  quickly,  the Notional Principal Amount of the
Class I  Certificates  may be reduced more quickly than  provided in the Planned
Notional Principal Amount Schedule, thereby reducing the yield to the holders of
the Class I Certificates. The yield to maturity on the Class I Certificates will
therefore be very  sensitive  to the rate of  prepayments,  including  voluntary
prepayments and prepayments due to  liquidations.  Prospective  investors should
fully  consider the  associated  risks,  including the risk that a rapid rate of
prepayments could result in the failure of investors in the Class I Certificates
to  recoup  their  initial  investment.  See  "Risk  Factors"  and "The  Offered
Certificates  -- The Class I Certificates  -- Calculation of Notional  Principal
Amount" and "-- Class I Yield Considerations."

                              THE DEPOSITOR AND UAC

         UAC currently  acquires loans from over 3,200  manufacturer  franchised
automobile  dealerships in 30 states. UAC is an Indiana  corporation,  formed in
December 1993 by the Predecessor to succeed to the indirect  automobile  finance
business of the Predecessor,  which the Predecessor had operated since 1986. UAC
began purchasing and originating Receivables in April 1994. For the fiscal years
ended June 30, 1994,  1995,  1996 and 1997 UAC and/or its  Predecessor  acquired
prime loans  aggregating  $615 million,  $767  million,  $995 million and $1,076
million,  respectively,  representing  annual  increases  of  25%,  30%  and 8%,
respectively. Of the $1.9 billion of loans in the servicing portfolio of UAC and
its Predecessor  (consisting of the principal balance of loans held for sale and
securitized loans) at June 30, 1997,  approximately  75.43% represented loans on
used cars and approximately 24.57% represented loans on new cars.

         Additional  information  regarding  UAC and the  Depositor is set forth
under "Union Acceptance Corporation and Affiliates" in the Prospectus.

                             THE SURETY BOND ISSUER

         Capital Markets Assurance  Corporation is the surety bond provider (the
"Surety Bond Issuer").  The Surety Bond Issuer is a New York-domiciled  monoline
stock  insurance  company  which  engages  only  in the  business  of  financial
guarantee and surety insurance.  The Surety Bond Issuer is licensed in 50 states
in addition to the District of Columbia, the Commonwealth of Puerto Rico and the
territory  of Guam.  The Surety Bond  Issuer  insures  structured  asset-backed,
corporate,   municipal  and  other   financial   obligations  in  the  U.S.  and
international  capital markets.  The Surety Bond Issuer also provides  financial
guarantee  reinsurance  for structured  asset-backed,  corporate,  municipal and
other financial obligations written by other major insurance companies.

         The  Surety  Bond  Issuer's  claims-paying  ability  is rated  "Aaa" by
Moody's Investors Service, Inc. ("Moody's"),  "AAA" by Standard & Poor's Ratings
Services ("Standard & Poor's"),  "AAA" by Duff & Phelps Credit Rating Co. ("Duff
& Phelps") and "AAA" by Nippon Investors  Service Inc. Such ratings reflect only
the views of the respective  rating agencies,  are not  recommendations  to buy,
sell or hold securities and are subject to revision or withdrawal at any time by
such rating agencies.

         The Surety Bond Issuer is a wholly-owned  subsidiary of CapMAC Holdings
Inc. ("Holdings"). On November 14, 1997 Holdings announced that it had signed an
agreement  to merge with MBIA Inc.  The merger,  which is subject to approval by
regulatory authorities and the shareholders of Holdings, is anticipated to occur
in the first quarter of 1998.  MBIA Inc.,  through its wholly owned  subsidiary,
MBIA Insurance  Corporation,  is a financial guaranty insurer of municipal bonds
and structured finance transactions,  and has a claims paying rating of triple-A
from Moody's, Standard & Poor's and Fitch Investors Service.

         Neither  Holdings nor any of its  stockholders  is obligated to pay any
claims  under any surety  bond  issued by the Surety Bond Issuer or any debts of
the Surety Bond Issuer or to make additional capital contributions to the Surety
Bond Issuer.


<PAGE>

         The Surety Bond Issuer is regulated by the  Superintendent of Insurance
of the State of New York.  In  addition,  the Surety  Bond  Issuer is subject to
regulation by the insurance laws and regulations of the other  jurisdictions  in
which it is licensed.  Such  insurance laws  regulate,  among other things,  the
amount of net exposure per risk that the Surety Bond Issuer may retain,  capital
transfers,  dividends,  investment of assets,  changes in control,  transactions
with affiliates and consolidations  and acquisitions.  The Surety Bond Issuer is
subject to periodic regulatory examinations by the same regulatory authorities.

         The Surety  Bond  Issuer's  obligations  under the  Surety  Bond may be
reinsured.  Such  reinsurance  does not relieve the Surety Bond Issuer of any of
its obligations under the Surety Bond.

THE SURETY BOND IS NOT COVERED BY THE PROPERTY/CASUALTY  INSURANCE SECURITY FUND
SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.

         As of December 31, 1996 and 1995,  the Surety Bond Issuer had qualified
statutory  capital (which  consists of  policyholders'  surplus and  contingency
reserve) of approximately $260 million and $240 million,  respectively,  and had
not incurred any debt  obligations.  Article 69 of the New York State  Insurance
Law requires the Surety Bond Issuer to  establish  and maintain the  contingency
reserve,  which is  available  to cover  claims under surety bonds issued by the
Surety Bond Issuer.

         The audited financial  statements of the Surety Bond Issuer prepared in
accordance with generally accepted accounting principles as of December 31, 1996
and 1995 and for each of the years in the  three-year  period ended December 31,
1996 and the  unaudited  financial  statements of the Surety Bond Issuer for the
nine-month  periods  ended  September  30, 1997 and 1996 are made a part of this
Prospectus  Supplement beginning on page F-1. Copies of the Surety Bond Issuer's
financial statements prepared in accordance with statutory accounting standards,
which differ from generally accepted accounting  principles,  are filed with the
Insurance  Department of the State of New York and are  available  upon request.
The Surety Bond Issuer is located at 885 Third Avenue, New York, New York 10022,
and its telephone number is (212) 755-1155.

                            THE OFFERED CERTIFICATES

         The  Offered  Certificates  will be issued  pursuant to the Pooling and
Servicing  Agreement.  Copies of the Pooling and  Servicing  Agreement  (without
exhibits) may be obtained by  Certificateholders  upon request in writing to the
Servicer at the address set forth herein under "Reports to  Certificateholders".
Citations to the relevant sections of the Pooling and Servicing Agreement appear
below in parentheses.  The following summary does not purport to be complete and
is subject to and  qualified  in its  entirety by  reference  to the Pooling and
Servicing Agreement.

Distributions

         In general,  it is intended that the Trustee  distribute to the Class A
Certificateholders  on each Distribution  Date beginning  December 10, 1997, the
aggregate  principal  payments,  including full and partial  prepayments (except
certain  prepayments  in respect of Precomputed  Receivables as described  below
under "-- Accounts")  received on the Receivables  during the related Collection
Period,  plus the Class A Monthly  Interest.  Principal to be distributed to the
Class A  Certificateholders  will be  allocated  on the  basis of the  Principal
Distribution  Sequence (as defined herein). It is also intended that the Trustee
distribute  to  the  Class  I  Certificateholders,  on  each  Distribution  Date
beginning on December 10, 1997 and  continuing  until the  Distribution  Date on
which the  Notional  Principal  Amount is reduced  to zero,  the Class I Monthly
Interest.  (Section 9.04.) See "--  Distributions on the Offered  Certificates".
Interest to Certificateholders may be provided by a payment made by or on behalf
of the Obligor,  by an Advance  made by the Servicer to cover  interest due on a
defaulted  Receivable  or by a  withdrawal  from  the  Spread  Account.  If such
interest  represents Monthly Interest it may be provided by a draw on the Surety
Bond if there are not sufficient  funds (after payment of the Monthly  Servicing
Fee, permitted reimbursements of outstanding Advances and after giving effect to
any  withdrawals  from  the  Spread  Account  for  the  benefit  of the  Class A
Certificateholders  and the Class I Certificateholders)  to pay Monthly Interest
and Monthly  Principal.  Draws on the Surety Bond to pay  Monthly  Interest  and
Monthly  Principal  will be limited to the Surety Bond Amount.  See "-- Sale and
Assignment of Receivables" and "-- Accounts" herein.


<PAGE>

The Class I Certificates -- Calculation of Notional Principal Amount

         The  Class  I  Certificates  are  interest  only  planned  amortization
securities.  The Class I  Certificates  are entitled to receive  interest at the
Class I  Pass-Through  Rate on the  Notional  Principal  Amount  of the  Class I
Certificates,  initially  $151,027,447.84.  The planned  amortization feature is
intended to reduce the uncertainty to investors in the Class I Certificates with
respect to prepayments  because the Class I Certificates  will receive  interest
based on their Notional  Principal Amount on a principal paydown schedule rather
than on the reduction in the actual Certificate Balance as a result of principal
payments  and  prepayments,  as  described  below.  Solely  for the  purpose  of
calculating  the amount  payable with respect to the Class I  Certificates,  the
Certificate  Balance will be divided  into two  principal  components,  the "PAC
Component" and the "Companion Component".  The Notional Principal Amount will be
equal  to the  PAC  Component,  originally  $151,027,447.84.  The sum of the PAC
Component and the Companion Component will at all times equal the then aggregate
unpaid Certificate Balance.

         The  Pooling  and  Servicing  Agreement  establishes  a  schedule  (the
"Planned Notional  Principal Amount Schedule")  pursuant to which principal will
be allocated to the PAC  Component  and the  Companion  Component,  as described
below.  As the PAC  Component  is reduced,  the  Notional  Principal  Amount and
payments to the holders of the Class I Certificates will also be reduced.

         On each  Distribution  Date,  the Monthly  Principal  will be allocated
first  to the  PAC  Component  up to the  amount  necessary  to  reduce  the PAC
Component  to the amount  specified  in the Planned  Notional  Principal  Amount
Schedule (the "Planned Notional  Principal  Amount") for such Distribution Date,
second, to the Companion  Component until the balance thereof is reduced to zero
and  third,  to the  PAC  Component,  without  regard  to the  Planned  Notional
Principal Amount for such Distribution  Date. The foregoing  allocations will be
made solely for  purposes  of  calculating  the  Notional  Principal  Amount and
correspondingly,  the amount of  interest  payable  with  respect to the Class I
Certificates. The Class I Certificates are not entitled to receive any principal
payments.  The foregoing calculations will not affect distributions of principal
with respect to the Class A Certificates.

                   Planned Notional Principal Amount Schedule

                                                       Planned Notional
   Distribution Date in                                Principal Amount

   Initial........................................      $151,027,447.84
   December 1997..................................       144,569,129.94
   January 1998...................................       139,851,101.72
   February 1998..................................       135,172,469.66
   March 1998.....................................       130,533,989.29
   April 1998.....................................       125,936,427.96
   May 1998.......................................       121,380,565.02
   June 1998......................................       116,867,192.02
   July 1998......................................       112,397,112.86
   August 1998....................................       107,971,144.03
   September 1998.................................       103,590,114.66
   October 1998...................................        99,254,866.83
   November 1998..................................        94,966,255.70
   December 1998..................................        90,725,149.66
   January 1999...................................        86,532,430.59
   February 1999..................................        82,388,993.98
   March 1999.....................................        78,295,749.22
   April 1999.....................................        74,253,619.67
   May 1999.......................................        70,263,542.96
   June 1999......................................        66,326,471.16
   July 1999......................................        62,443,370.97
   August 1999....................................        58,615,223.89
   September 1999.................................        54,843,026.56
   October 1999...................................        51,127,790.86
   November 1999..................................        47,470,544.11
   December 1999..................................        43,872,329.38
   January 2000...................................        40,334,205.64
   February 2000..................................        36,857,248.02
   March 2000.....................................        33,442,548.04
   April 2000.....................................        30,091,213.76
   May 2000.......................................        26,804,370.15
   June 2000......................................        23,583,159.24
   July 2000......................................        20,428,740.32
   August 2000....................................        17,342,290.30
   September 2000.................................        14,325,003.86
   October 2000...................................        11,378,093.74
   November 2000..................................         8,502,790.98
   December 2000..................................         5,700,345.19
   January 2001...................................         2,972,024.78
   February 2001..................................           337,388.43
   March 2001.....................................                 0.00

The Class I  Certificates  will not be entitled to any  distributions  after the
Notional Principal Amount has been reduced to zero.


<PAGE>

Class I Yield Considerations

         Although the planned  amortization  feature of the Class I Certificates
is intended to reduce the uncertainty relating to prepayments of the Receivables
with respect to the Class I  Certificates,  the yield to maturity of the Class I
Certificates will remain extremely sensitive to the prepayment experience of the
Receivables, including voluntary prepayments and prepayments due to liquidations
and  repurchases.  Prospective  investors  should fully  consider the associated
risks,  including  the risk that such  investors  may not  fully  recover  their
initial investment. In particular,  investors in the Class I Certificates should
note that they will not be  entitled  to any  distributions  after the  Notional
Principal  Amount of the Class I Certificates  has been reduced to zero and that
Receivables  may be repurchased  due to breaches of  representations.  See "Risk
Factors."

         The following tables illustrate the significant effect that prepayments
on the Receivables  have upon the yield to maturity of the Class I Certificates.
The first table  assumes that the  Receivables  have been  aggregated  into five
hypothetical  pools having the  characteristics  described  therein and that the
level  scheduled  monthly  payment for each of the five pools (which is based on
its  principal  balance,   weighted  average  Contract  Rate,  weighted  average
remaining  term as of the Cutoff Date and its weighted  average  original  term)
will be such that such pool will be fully  amortized  by the end of its weighted
average remaining term. Based on such hypothetical pools, the second table shows
the  approximate  hypothetical  pre-tax  yields  to  maturity  of  the  Class  I
Certificates,  stated on a corporate bond equivalent basis, under five different
prepayment  assumptions  based  on  the  assumed  purchase  price  and  the  ABS
prepayment model described below.

<TABLE>
<CAPTION>
                                                               Weighted Average          Weighted Average
                 Cutoff Date        Weighted Average           Remaining Term to         Original Term to
     Pool     Principal Balance      Note Rate               Maturity (in Months)      Maturity (in Months)
     ----     -----------------      ---------               --------------------      --------------------
<S>         <C>                         <C>                        <C>                         <C>
       1     $   18,480,617.77           11.725%                    20                          62
       2          8,366,309.02           13.972                     46                          47
       3         32,680,364.10           13.154                     59                          59
       4         57,836,414.62           13.160                     70                          71
       5         86,783,459.16           13.052                     80                          81
</TABLE>

         For  purposes of the table,  it is also  assumed  that (i) the purchase
price of the Class I Certificates  is as set forth below,  (ii) the  Receivables
prepay  monthly at the  specified  percentages  of ABS as set forth in the table
below,  (iii)  prepayments   representing  prepayments  in  full  of  individual
Receivables are received on the last day of the month and include a full month's
interest thereon, (iv) the Closing Date for the Offered Certificates is November
25, 1997, (v)  distributions  on the Offered  Certificates are made, in cash, on
the ninth day of each month, commencing on December 9, 1997, (vi) no defaults or
delinquencies  in the payment of the Receivables are  experienced,  and (vii) no
Receivable  is  repurchased  for  breach  of  representation   and  warranty  or
otherwise.


<PAGE>

       Sensitivity of the Yield on the Class I Certificates to Prepayments

               1.0%        1.6%      1.8%      2.5%         3.0%
  Price(1)      ABS         ABS       ABS       ABS          ABS
 --------     ------      -----      -----     -----        ----- 
 2.223646%    10.581%     6.025%     6.025%    6.025%      -3.613%
- --------------
(1)      Expressed as a percentage of the original Notional Principal Amount.

         Based on the assumptions  described above and assuming a purchase price
of 2.223646% at  approximately  2.851% ABS, the pre-tax yield to maturity of the
Class I Certificates would be approximately 0%.

         It is highly  unlikely that the  Receivables  will prepay at a constant
rate until maturity or that all of the Receivables will prepay at the same rate.
The foregoing table assumes that each Receivable bears interest at its specified
Contract Rate, has the same remaining amortization term, and prepays at the same
rate. In fact,  receivables  will prepay at different  rates and have  different
terms.

         The  yields  set  forth  in the  preceding  table  were  calculated  by
determining the monthly discount rates which, when applied to the assumed stream
of cash flows to be paid on the Class I Certificates, would cause the discounted
present value of such assumed cash flows to equal the assumed  purchase price of
such Class I Certificates and by converting such monthly rates to corporate bond
equivalent rates. Such calculations do not take into account variations that may
occur in the interest  rates at which  investors  may be able to reinvest  funds
received by them as  distributions  on the Class I Certificates and consequently
do not  purport  to  reflect  the  return  on any  investment  in  the  Class  I
Certificates when such reinvestment rates are considered.

         The Receivables will not necessarily have the  characteristics  assumed
above, and there can be no assurance that (i) the Receivables will prepay at any
of the rates shown in the table or at any other  particular  rate or will prepay
proportionately,  (ii)  the  pre-tax  yield  on the  Class I  Certificates  will
correspond  to any of the  pre-tax  yields  shown  above or (iii) the  aggregate
purchase price of the Class I  Certificates  will be equal to the purchase price
assumed.  Because the Receivables  will include  Receivables that have remaining
terms to stated maturity shorter or longer than those assumed and Contract Rates
higher  or  lower  than  those  assumed,  the  pre-tax  yield  on  the  Class  I
Certificates  may  differ  from  those  set  forth  above,  even  if  all of the
Receivables prepay at the indicated constant prepayment rates.

         Prepayments  on automotive  receivables  can be measured  relative to a
prepayment  standard or model. The Absolute Prepayment Model ("ABS") used in the
preceding table  represents an assumed rate of prepayment each month relative to
the original number of receivables in a pool of receivables. ABS further assumes
that all the  receivables  are the same size and  amortize  at the same rate and
that each  receivable in each month of its life will either be paid as scheduled
or be  prepaid  in  full.  For  example,  in a pool  of  receivables  originally
containing 10,000  receivables,  a 1% ABS rate means that 100 receivables prepay
each month.  ABS does not purport to be an historical  description of prepayment
experience or a prediction of the anticipated  rate of prepayment of any pool of
receivables, including the Receivables.

Sale and Assignment of Receivables

         Certain  information  with respect to the conveyance of the Receivables
(i) from Union Acceptance Funding Corporation ("UAFC") to the Depositor pursuant
to the Purchase Agreement dated as of November 13, 1997, among UAFC, UAC and the
Depositor and (ii) from the  Depositor to the Trust  pursuant to the Pooling and
Servicing  Agreement  is  set  forth  under  "Description  of the  Transfer  and
Servicing  Agreements  --  Sale  and  Assignment  of  the  Receivables"  in  the
Prospectus.

Accounts

         In addition to the Certificate  Account, the property of the Trust will
include the Spread Account and the Payahead Account.


<PAGE>

         Spread  Account.  On the Closing Date, the Depositor will establish the
Spread  Account.  Thereafter,  the  amount  held in the Spread  Account  will be
increased up to the Required Spread Amount by the deposit thereto of payments on
the Receivables not utilized to make payments to the  Certificateholders  (other
than the Class IC  Certificateholder),  the Surety Bond Issuer and the  Servicer
for the Monthly  Servicing Fee and any permitted  reimbursements  of outstanding
Advances on any Distribution  Date. While it is intended that the Spread Account
will grow over time to equal the Required Spread Amount through monthly deposits
of excess collections on the Receivables, if any, there can be no assurance that
such growth will actually occur.  The Spread Account will be established for the
benefit of the Class A  Certificateholders,  the Class I Certificateholders  and
the Surety Bond Issuer. On each Distribution Date, any amounts on deposit in the
Spread  Account  after the payment of any amounts owed to the Surety Bond Issuer
in excess of the  Required  Spread  Amount  will be  withdrawn  from the  Spread
Account and distributed to the Class IC Certificateholder.

         Under the terms of the Pooling  and  Servicing  Agreement,  the Trustee
will withdraw funds from the Spread Account and transfer them to the Certificate
Account for any deficiency of Monthly  Interest or Monthly  Principal as further
described below under "--  Distributions  on the Offered  Certificates",  to the
extent available, prior to making any draw on the Surety Bond.

         In the event that the balance of the Spread  Account is reduced to zero
and there is a default under the Surety Bond on any Distribution Date, the Trust
will  depend  solely  on  current  distributions  on  the  Receivables  to  make
distributions  of principal and interest on the  Certificates.  Any reduction in
the principal  balance of the Receivables due to losses on the Receivables  will
also  result in a  reduction  of the  Notional  Principal  Amount of the Class I
Certificates.  In addition, because the market value of motor vehicles generally
declines  with  age and  because  of  difficulties  that may be  encountered  in
enforcing motor vehicle  contracts as described in the Prospectus under "Certain
Legal  Aspects of the  Receivables,"  the  Servicer  may not  recover the entire
amount due on such  Receivables in the event of a  repossession  and resale of a
Financed  Vehicle  securing  a  Receivable  in  default.   In  such  event,  the
Certificateholders  may suffer a  corresponding  loss.  Any such losses would be
borne pro rata by the Class A Certificateholders and Class I Certificateholders.

         Payahead  Account.  The Servicer will  establish an additional  account
(the  "Payahead  Account"),  in the name of the  Trustee  and for the benefit of
Obligors on the  Receivables,  into which, to the extent required by the Pooling
and  Servicing  Agreement,  early  payments  by  or on  behalf  of  Obligors  on
Precomputed Receivables will be deposited until such time as the payment becomes
due. Until such time as payments are  transferred  from the Payahead  Account to
the  Certificate  Account,  they  will  not  constitute  collected  interest  or
collected   principal   and  will  not  be   available   for   distribution   to
Certificateholders.  The Payahead  Account will initially be maintained with the
Trustee. Interest earned on the balance in the Payahead Account will be remitted
to the Servicer monthly.  Collections on a Precomputed  Receivable made during a
Collection  Period shall be applied  first to any overdue  scheduled  payment on
such  Receivable,  then to the scheduled  payment on such Receivable due in such
Collection  Period. If any collections  remaining after the scheduled payment is
made are  insufficient  to  prepay  the  Precomputed  Receivable  in full,  then
generally  such  remaining  collections  shall be transferred to and kept in the
Payahead  Account until such later  Collection  Period as the collections may be
retransferred to the Certificate Account and applied either to a later scheduled
payment or to prepay such Receivable in full.

Advances

         With respect to each Receivable delinquent more than 30 days at the end
of a Collection  Period, the Servicer will make an Advance in an amount equal to
30 days of  interest,  but  only to the  extent  that the  Servicer  in its sole
discretion,  expects to recoup the Advance from  subsequent  collections  on the
Receivable.  The Servicer will deposit the Advance in the Certificate Account on
or before the fifth calendar day of the month  following the Collection  Period.
The Servicer will recoup its Advance from subsequent payments by or on behalf of
the  respective  Obligor,  from  insurance  proceeds  or,  upon  the  Servicer's
determination that  reimbursement  from the preceding sources is unlikely,  will
recoup its Advance  from any  collections  made on other  Receivables.  (Section
9.05.)


<PAGE>

Distributions on the Class IC Certificate

         The Class IC Certificate  will be initially issued to the Depositor and
will  entitle it to  receive  monthly  all funds  held in the Spread  Account in
excess of the Required  Spread  Amount after  payment of all amounts owed to the
Surety Bond Issuer. Upon termination of the Trust the Class IC Certificateholder
is entitled to receive any amounts  remaining in the Spread  Account (only after
all  required  payments to the Surety Bond Issuer are made) after the payment of
expenses and distributions to Certificateholders. See "-- Accounts" above.

Distributions on the Offered Certificates

         The  Servicer  will  deposit in the  Certificate  Account the amount of
payments on all  Receivables  received with respect to the preceding  Collection
Period.  All such  payments on the Simple  Interest  Receivables,  the scheduled
payments on Precomputed Receivables,  plus the net amount to be transferred from
the Payahead  Account to the  Certificate  Account for the related  Distribution
Date, all Advances for such  Collection  Period and the Purchase  Amount for all
Receivables that became Purchased  Receivables  during the preceding  Collection
Period, will be available for distribution  pursuant to the terms of the Pooling
and Servicing  Agreement on the next succeeding  Distribution  Date  ("Available
Funds").  The  Servicer  will  determine  the amount of funds  necessary to make
distributions    of   Monthly    Principal   and   Monthly   Interest   to   the
Certificateholders  and to pay the Monthly  Servicing  Fee to the  Servicer.  If
there is a deficiency with respect to Monthly  Interest or Monthly  Principal on
any Distribution  Date, after giving effect to payments of the Monthly Servicing
Fee and permitted reimbursements of outstanding Advances to the Servicer on such
Distribution Date, the Servicer will withdraw amounts,  to the extent available,
from the Spread Account, in the amount of such deficiency and notify the Trustee
of any remaining deficiency, whereupon the Trustee will draw on the Surety Bond,
up to the Surety Bond Amount,  to pay Monthly  Interest  and Monthly  Principal.
Moreover, if the Available Funds for a Distribution Date are insufficient to pay
current and past due Surety Bond Fees, and other amounts owed to the Surety Bond
Issuer,  pursuant to the Insurance Agreement,  plus accrued interest thereon, to
the Surety Bond Issuer, the Servicer will notify the Trustee of such deficiency,
and the amount,  if any,  then on deposit in the Spread  Account  (after  giving
effect to any  withdrawal  to  satisfy a  deficiency  described  in this and the
preceding sentences) will be available to cover such deficiency.

         If acceptable  to each Rating Agency  without a reduction in the rating
of any class of  Offered  Certificates,  the  Monthly  Servicing  Fee due to the
Servicer  in  respect  of each  Collection  Period  will be  distributed  to the
Servicer during such Collection  Period from Collections  during such Collection
Period.

         On each  Distribution  Date,  the  Trustee  will  apply  or cause to be
applied the Available Funds (plus, to the extent required for payment of Monthly
Interest or Monthly  Principal any amounts  withdrawn from the Spread Account or
drawn on the Surety Bond, as applicable)  to make the following  payments in the
following priority:

         (a) without  duplication,  an amount  equal to the sum of the amount of
         outstanding   Advances  in  respect  of  Receivables  (x)  that  became
         Defaulted  Receivables during the prior Collection Period plus (y) that
         the Servicer determines to be unrecoverable, to the Servicer;

         (b) the Monthly Servicing Fee,  including any overdue Monthly Servicing
         Fee, to the Servicer,  to the extent not previously  distributed to the
         Servicer;

         (c) pro rata, (y) Monthly  Principal,  in accordance with the Principal
         Distribution  Sequence (described below), and Class A Monthly Interest,
         including any overdue Monthly  Principal and Class A Monthly  Interest,
         to the Class A  Certificateholders  and (z)  Class I Monthly  Interest,
         including  any  overdue  Class  I  Monthly  Interest,  to the  Class  I
         Certificateholders;

         (d) the Surety Bond Fee to the Surety Bond Issuer;


<PAGE>

         (e) the amount of recoveries of Advances (to the extent such recoveries
         have not previously been reimbursed to the Servicer  pursuant to clause
         (a) above), to the Servicer;

         (f) the aggregate amount of any  unreimbursed  draws on the Surety Bond
         payable to the Surety Bond Issuer, under the Insurance  Agreement,  for
         Class  A  Monthly  Interest,  Class  I  Monthly  Interest  and  Monthly
         Principal, plus accrued interest thereon and any other amounts owing to
         the Surety Bond Issuer under the Insurance Agreement; and

         (g) the balance into the Spread Account.

         After all distributions  pursuant to clauses (a) through (g) above have
been made for each  Distribution  Date,  the  amount of funds  remaining  in the
Spread  Account on such date, if any, in excess of the Required  Spread  Amount,
will be  distributed  by the  Trustee  to the  Class IC  Certificateholder.  Any
amounts  so  distributed  to the  Class IC  Certificateholder  will no longer be
property of the Trust and  Certificateholders  will have no rights with  respect
thereto.

         If on any  Distribution  Date there are not sufficient  Available Funds
(together with amounts withdrawn from the Spread Account and/or the Surety Bond)
to pay the distribution required by (c) above, the Available Funds distributable
thereunder shall be distributed proportionately on the basis of the ratio of the
required distribution due each of the Class A Certificateholders and the Class I
Certificateholders,  respectively,  to the sum of the distributions  required by
(c) to the Class A Certificateholders  and the Class I  Certificateholders.  The
amount so  distributed  to the  Class A  Certificateholders  hereunder  shall be
allocated first to Class A Monthly Interest, and second to Monthly Principal pro
rata among the Class A Certificateholders.

         "Monthly  Interest" for any Distribution Date will equal the sum of the
Class A Monthly Interest and the Class I Monthly Interest.

         "Class A Monthly Interest" for any Distribution Date will equal the sum
of Class A-1 Monthly  Interest,  Class A-2 Monthly  Interest,  Class A-3 Monthly
Interest, Class A-4 Monthly Interest and Class A-5 Monthly Interest.

         "Class A-1 Monthly Interest" will equal (i) for the first  Distribution
Date, the product of the following:  1/360th of the Class A-1 Pass-Through Rate,
the actual number of days elapsed during the related  Collection Period from the
Closing Date and the Class A-1 Certificate  Balance at the Closing Date and (ii)
with respect to each subsequent Distribution Date, the product of 1/360th of the
Class A-1  Pass-Through  Rate,  the  actual  number of days  elapsed  during the
related Collection Period and the Class A-1 Certificate Balance on the preceding
Distribution  Date (after giving effect to any distribution of Monthly Principal
required to be made on such preceding Distribution Date).

         "Class A-2 Monthly Interest" will equal (i) for the first  Distribution
Date, the product of the following:  (one-twelfth of the Class A-2  Pass-Through
Rate)  multiplied  by (the number of days  remaining in the month of the Closing
Date  (assuming a 30 day month) from the Closing Date divided by 30)  multiplied
by (the Class A-2 Certificate Balance at the Closing Date) and (ii) with respect
to each  subsequent  Distribution  Date, the product of one-twelfth of the Class
A-2  Pass-Through  Rate and the Class A-2  Certificate  Balance on the preceding
Distribution  Date (after giving effect to any distribution of Monthly Principal
required to be made on such preceding Distribution Date).

         "Class A-3 Monthly Interest" will equal (i) for the first  Distribution
Date, the product of the following:  (one-twelfth of the Class A-3  Pass-Through
Rate)  multiplied  by (the number of days  remaining in the month of the Closing
Date  (assuming a 30 day month) from the Closing Date divided by 30)  multiplied
by (the Class A-3 Certificate Balance at the Closing Date) and (ii) with respect
to each  subsequent  Distribution  Date, the product of one-twelfth of the Class
A-3  Pass-Through  Rate and the Class A-3  Certificate  Balance on the preceding
Distribution  Date (after giving effect to any distribution of Monthly Principal
required to be made on such preceding Distribution Date).


<PAGE>

         "Class A-4 Monthly Interest" will equal (i) for the first  Distribution
Date, the product of the following:  (one-twelfth of the Class A-4  Pass-Through
Rate)  multiplied  by (the number of days  remaining in the month of the Closing
Date  (assuming a 30 day month) from the Closing Date divided by 30)  multiplied
by (the Class A-4 Certificate Balance at the Closing Date) and (ii) with respect
to each  subsequent  Distribution  Date, the product of one-twelfth of the Class
A-4  Pass-Through  Rate and the Class A-4  Certificate  Balance on the preceding
Distribution  Date (after giving effect to any distribution of Monthly Principal
required to be made on such preceding Distribution Date).

         "Class A-5 Monthly Interest" will equal (i) for the first  Distribution
Date, the product of the following:  (one-twelfth of the Class A-5  Pass-Through
Rate)  multiplied  by (the number of days  remaining in the month of the Closing
Date  (assuming a 30 day month) from the Closing Date divided by 30)  multiplied
by (the Class A-5 Certificate Balance at the Closing Date) and (ii) with respect
to each  subsequent  Distribution  Date, the product of one-twelfth of the Class
A-5  Pass-Through  Rate (as  adjusted on and after the  Clean-Up  Call Date,  if
required) and the Class A-5  Certificate  Balance on the preceding  Distribution
Date (after giving effect to any distribution of Monthly  Principal  required to
be made on such preceding Distribution Date).

         "Monthly  Principal"  for any  Distribution  Date will equal the amount
necessary to reduce the Certificate  Balance to the aggregate  unpaid  principal
balance of the Receivables on the last day of the preceding  Collection  Period;
provided,  however,  that Monthly Principal on the final scheduled  Distribution
Date for each class of Class A Certificates  will be increased by the amount, if
any, which is necessary to reduce the Certificate  Balance of such class to zero
on such date.  For the  purpose of  determining  Monthly  Principal,  the unpaid
principal balance of a Defaulted  Receivable or a Purchased Receivable is deemed
to be zero on and after  the last day of the  Collection  Period  in which  such
Receivable became a Defaulted Receivable or a Purchased Receivable.

         "Principal  Distribution  Sequence"  means the  order in which  Monthly
Principal  shall be  distributed  among  the Class A  Certificateholders  in the
following sequence: (i) to the Class A-1 Certificateholders  until the Class A-1
Certificate   Balance  has  been  reduced  to  zero;   (ii)  to  the  Class  A-2
Certificateholders  until the Class A-2 Certificate  Balance has been reduced to
zero; (iii) to the Class A-3 Certificateholders  until the Class A-3 Certificate
Balance has been reduced to zero; (iv) to the Class A-4 Certificateholders until
the Class A-4 Certificate Balance has been reduced to zero; and (v) to the Class
A-5 Certificateholders  until the Class A-5 Certificate Balance has been reduced
to zero.

         "Class I Monthly  Interest"  will equal (i) for the first  Distribution
Date,  the product of the  following:  (one-twelfth  of the Class I Pass-Through
Rate)  multiplied  by (the number of days  remaining in the month of the Closing
Date  (assuming a 30 day month) from the Closing Date divided by 30)  multiplied
by (the Notional  Principal Amount at the Closing Date) and (ii) with respect to
each  subsequent  Distribution  Date,  the product of one-twelfth of the Class I
Pass-Through   Rate  and  the  Notional   Principal   Amount  on  the  preceding
Distribution  Date (after giving effect to any application of Monthly  Principal
on such preceding Distribution Date).

         "Surety Bond Fee" for any Distribution  Date will equal  one-twelfth of
the  product  of the Surety  Bond per annum fee rate set forth in the  Insurance
Agreement  and the  Certificate  Balance  calculated  as of the first day of the
Collection Period to which such Distribution Date relates and payable monthly in
arrears.

         "Defaulted   Receivable"  will  mean,  for  any  Collection  Period,  a
Receivable as to which any of the following has occurred: (i) any payment is 120
days or more delinquent as of the last day of such Collection  Period;  (ii) the
Financed Vehicle that secures the Receivable has been repossessed;  or (iii) the
Receivable  has been  determined  to be  uncollectable  in  accordance  with the
Servicer's  customary  practices on or prior to the last day of such  Collection
Period;  provided,  however,  that any  Receivable  which the  Depositor  or the
Servicer is  obligated  to  repurchase  or purchase  pursuant to the Pooling and
Servicing Agreement shall be deemed not to be a Defaulted Receivable.


<PAGE>

         As an  administrative  convenience,  the Servicer  will be permitted to
make the deposit of Collections and aggregate  Advances and Purchase Amounts for
or with respect to the Collection Period, net of distributions to be made to the
Servicer or  Depositor  with respect to the  Collection  Period.  The  Servicer,
however,  will  account to the Trustee and to the  Certificateholders  as if all
deposits and distributions were made individually. (Section 9.06.)

         The  following  chart sets forth an example of the  application  of the
foregoing provisions to a monthly distribution:

December 1-31...........................Collection Period. The Servicer receives
                                        monthly payments, prepayments, and other
                                        proceeds  in respect of the  Receivables
                                        and  deposits  them  in the  Certificate
                                        Account.  The  Servicer  may  deduct the
                                        Monthly    Servicing   Fee   from   such
                                        deposits.

December 31.............................Record   Date.   Distributions   on  the
                                        Distribution    Date    are    made   to
                                        Certificateholders   of  record  at  the
                                        close of business on this date.

January 5...............................On the fifth  calendar day after the end
                                        of   the    Collection    Period    (the
                                        "Determination   Date")   the   Servicer
                                        notifies  the  Trustee of the amounts to
                                        be distributed on the Distribution  Date
                                        and of any deficiencies.

January 8...............................On the  third  business  day  after  the
                                        Determination  Date  (the  "Distribution
                                        Date") the Trustee  withdraws funds from
                                        the Spread  Account  and/or draws on the
                                        Surety  Bond,  if   necessary,   to  pay
                                        Monthly  Principal and Monthly  Interest
                                        to   Certificateholders   as   described
                                        herein.   The  Trustee   distributes  to
                                        Certificateholders  amounts  payable  in
                                        respect of the Offered Certificates, and
                                        pays the  Monthly  Servicing  Fee to the
                                        extent not  previously  paid, the Surety
                                        Bond  Fee and any  amounts  owing to the
                                        Surety Bond Issuer.

The Surety Bond

         On or before the Closing Date, the Depositor and UAC, in its individual
capacity  and as  Servicer,  and the  Surety  Bond  Issuer  will  enter  into an
Insurance and Reimbursement  Agreement (the "Insurance  Agreement")  pursuant to
which the Surety Bond Issuer will issue the Surety Bond.  Under the terms of the
Pooling and Servicing  Agreement,  after withdrawal of any amounts in the Spread
Account  with  respect to a  Distribution  Date to pay a  deficiency  in Monthly
Interest or Monthly  Principal,  the Trustee will be  authorized  to draw on the
Surety  Bond for the benefit of the Class A  Certificateholders  and the Class I
Certificateholders  and  credit  the  Certificate  Account  for  such  draws  as
described above under "--Distributions on the Offered Certificates." The maximum
amount  that may be drawn  under the  Surety  Bond on any  Distribution  Date is
limited to the Surety Bond Amount for such  Distribution  Date.  The Surety Bond
Amount,  with respect to any  Distribution  Date, shall equal (x) the sum of (A)
the  lesser  of  (i)  the  Certificate  Balance  (after  giving  effect  to  any
distribution  of Available Funds and any funds withdrawn from the Spread Account
to pay Monthly Principal on such  Distribution  Date) and (ii) the Net Principal
Surety Bond Amount, plus (B) Class A Monthly Interest,  plus (C) Class I Monthly
Interest, plus (D) the Monthly Servicing Fee; less (y) all amounts on deposit in
the Spread Account on such Distribution Date. "Net Principal Surety Bond Amount"
means the  Certificate  Balance  as of the  first  Distribution  Date  minus all
amounts  previously  drawn on the Surety  Bond or from the Spread  Account  with
respect to Monthly Principal.


<PAGE>

         The Surety  Bond Issuer will be entitled to receive the Surety Bond Fee
and  certain  other  amounts  on  each  Distribution  Date  as  described  under
"--Distributions on the Offered  Certificates" and to receive amounts on deposit
in the Spread  Account as described  above under  "--Accounts."  The Surety Bond
Issuer  will  not  be  entitled  to   reimbursement  of  any  amounts  from  the
Certificateholders. The Surety Bond Issuer's obligation under the Surety Bond is
irrevocable.  The Surety  Bond  Issuer  will have no  obligation  other than its
obligations under the Surety Bond to the Certificateholders or the Trustee.

         In the event that the balance in the Spread  Account is reduced to zero
and there has been a default under the Surety Bond,  the Trust may depend solely
on current collections on the Receivables to make distributions of principal and
interest on the Offered Certificates.  Any reduction in the principal balance of
the  Receivables due to losses on the Receivables may also result in a reduction
of the  Notional  Principal  Amount of the Class I  Certificates.  In  addition,
because  the market  value of motor  vehicles  generally  declines  with age and
because of  difficulties  that may be  encountered  in enforcing  motor  vehicle
contracts as described in the  Prospectus  under  "Certain  Legal Aspects of the
Receivables,"  the  Servicer  may not  recover  the  entire  amount  due on such
Receivables  in the event of a  repossession  and resale of a  Financed  Vehicle
securing a Receivable  in default.  In such event,  the  Certificateholders  may
suffer a  corresponding  loss.  Any such  losses  would be borne pro rata by the
Class  A   Certificateholders   and  Class  I   Certificateholders.   See  "  --
Distributions on the Offered Certificates."

Rights of the Surety Bond Issuer upon Events of Default, Amendment or Waiver

         Upon the occurrence of an Event of Default,  the Surety Bond Issuer, or
the  Trustee  upon the consent of the Surety  Bond  Issuer,  will be entitled to
appoint a successor Servicer. In addition to the events constituting an Event of
Default as described in the Prospectus, the Pooling and Servicing Agreement will
also  permit  the Surety  Bond  Issuer to appoint a  successor  Servicer  and to
redirect  payments made under the Receivables to the Trustee upon the occurrence
of certain  additional events involving a failure of performance by the Servicer
or a  material  misrepresentation  made  by the  Servicer  under  the  Insurance
Agreement.

         The Pooling and Servicing Agreement cannot be amended or any provisions
thereof  waived  without the consent of the Surety Bond Issuer if such amendment
or waiver would have a materially  adverse  effect upon the rights of the Surety
Bond Issuer.

                              ERISA CONSIDERATIONS

         Subject to the considerations set forth under "ERISA Considerations" in
the  Prospectus,  the Class A Certificates  and the Class I Certificates  may be
eligible for purchase by an employee  benefit plan or an  individual  retirement
account (a "Plan")  subject to Title I of ERISA or Section  4975 of the Internal
Revenue  Code of 1986,  as amended  (the  "Code").  A  fiduciary  of a Plan must
determine  that  the  purchase  of  a  Class  A  Certificate  or  of a  Class  I
Certificates  is consistent  with its fiduciary  duties under ERISA and does not
result in a nonexempt prohibited  transaction as defined in Section 406 of ERISA
or Section 4975 of the Code. For additional  information  regarding treatment of
the Class A Certificates  and the Class I Certificates  under ERISA,  see "ERISA
Considerations" in the Prospectus.


<PAGE>

                                  UNDERWRITING

         Under  the  terms  and  subject  to the  conditions  set  forth  in the
underwriting agreement for the sale of the Offered Certificates,  dated November
19, 1997,  the Depositor has agreed to sell and each of the  underwriters  named
below (the "Underwriters")  severally agreed to purchase the principal amount of
the Offered Certificates set forth below its name below:

<TABLE>
<CAPTION>
                                           Salomon              NationsBanc Montgomery
                                         Brothers Inc              Securities, Inc.                Total
                                         ------------              ----------------                -----
Principal Amount
<S>                                   <C>                             <C>                    <C>             
   of Class A-1 Certificates........   $  16,625,000.00               16,625,000.00           $ 33,250,000.00
Principal Amount
   of Class A-2 Certificates........   $  35,625,000.00               35,625,000.00           $ 71,250,000.00
Principal Amount
   of Class A-3 Certificates........   $  15,962,500.00               15,962,500.00           $ 31,925,000.00
Principal Amount
   of Class A-4 Certificates........   $  22,362,500.00               22,362,500.00           $ 44,725,000.00
Principal Amount
   of Class A-5 Certificates........   $  11,498,582.34               11,498,582.33           $ 22,997,164.67
Notional Principal Amount
   of Class I Certificates..........   $151,027,447.84                         0.00           $151,027,447.84
</TABLE>

         In the underwriting agreement, the Underwriters have agreed, subject to
the  terms and  conditions  set  forth  therein,  to  purchase  all the  Offered
Certificates offered hereby if any of the Offered Certificates are purchased.

         The  Underwriters  propose  to offer part of the  Offered  Certificates
directly  to the public at the prices  set forth on the cover page  hereof,  and
part to certain dealers at a price that represents a concession not in excess of
0.1000%  of the  denominations  of the Class A-1  Certificates,  0.1250%  of the
denominations of the Class A-2 Certificates, 0.1375% of the denominations of the
Class  A-3  Certificates,   0.1500%  of  the  denominations  of  the  Class  A-4
Certificates,  0.2000% of the  denominations  of the Class A-5  Certificates  or
0.2000% of the gross proceeds of the Class I Certificates.  The Underwriters may
allow and such dealers may reallow a concession  not in excess of 0.0750% of the
denominations of the Class A-1 Certificates, 0.1000% of the denominations of the
Class  A-2  Certificates,   0.1125%  of  the  denominations  of  the  Class  A-3
Certificates,  0.1250%  of the  denominations  of the  Class  A-4  Certificates,
0.1500% of the  denominations  of the Class A-5  Certificates  or 0.1500% of the
gross proceeds of the Class I Certificates to certain other dealers.

         The Depositor and UAC have agreed to indemnify the Underwriters against
certain liabilities, including liabilities under the Securities Act.

         The   Depositor  has  been  advised  by  the   Underwriters   that  the
Underwriters  presently intend to make a market in the Offered Certificates,  as
permitted  by  applicable  laws  and  regulations.   The  Underwriters  are  not
obligated,  however,  to make a market in the Offered  Certificates and any such
market-making  may be  discontinued  at any time at the sole  discretion  of the
Underwriters.  Accordingly, no assurance can be given as to the liquidity of, or
trading markets for, the Offered Certificates.

                                 LEGAL OPINIONS

         Certain  legal  matters  relating to the Offered  Certificates  will be
passed upon for the Depositor by Barnes & Thornburg, Indianapolis,  Indiana, and
for the  Underwriters by Cadwalader,  Wickersham & Taft.  Certain federal income
tax consequences  with respect to the Offered  Certificates  will be passed upon
for the Depositor by Cadwalader, Wickersham & Taft.

                                     EXPERTS

         The  financial  statements of the Surety Bond Issuer,  Capital  Markets
Assurance  Corporation,  as of  December  31,  1996 and 1995 and for each of the
years in the  three-year  period ended  December  31, 1996 are  included  herein
beginning  on  page  F-1  and  have  been  audited  by KPMG  Peat  Marwick  LLP,
independent  certified  public  accountants,  as set forth in their audit report
thereon and are included in reliance  upon the authority of such firm as experts
in accounting and auditing.


<PAGE>

                            INDEX OF PRINCIPAL TERMS


TERM                                                                    PAGE
ABS  ........................................................           S-24
Available Funds..............................................           S-26
Certificates.................................................            S-3
Certificate Balance..........................................            S-5
Class A Certificates.........................................       S-3, S-4
Class A Certificateholders...................................            S-4
Class A Monthly Interest  ...................................           S-27
Class A-1 Certificate Balance................................            S-4
Class A-1 Certificateholders.................................            S-4
Class A-1 Certificates.......................................            S-3
Class A-1 Final Scheduled Distribution Date..................            S-5
Class A-1 Monthly Interest...................................           S-27
Class A-1 Pass-Through Rate..................................            S-4
Class A-2 Certificate Balance................................            S-4
Class A-2 Certificateholders.................................            S-4
Class A-2 Certificates.......................................            S-3
Class A-2 Final Scheduled Distribution Date..................            S-5
Class A-2 Monthly Interest...................................           S-27
Class A-2 Pass-Through Rate..................................            S-4
Class A-3 Certificate Balance................................            S-4
Class A-3 Certificateholders.................................            S-4
Class A-3 Certificates.......................................            S-3
Class A-3 Final Scheduled Distribution Date..................            S-6
Class A-3 Monthly Interest ..................................           S-27
Class A-3 Pass-Through Rate..................................            S-4
Class A-4 Certificate Balance................................            S-4
Class A-4 Certificateholders.................................            S-4
Class A-4 Certificates.......................................            S-3
Class A-4 Final Scheduled Distribution Date..................            S-6
Class A-4 Monthly Interest ..................................           S-27
Class A-4 Pass-Through Rate..................................            S-4
Class A-5 Certificate Balance................................            S-4
Class A-5 Certificateholders.................................            S-4
Class A-5 Certificates.......................................            S-3
Class A-5 Final Scheduled Distribution Date..................            S-6
Class A-5 Monthly Interest ..................................           S-27
Class A-5 Pass-Through Rate..................................            S-5
Class I Certificateholders...................................            S-6
Class I Certificates.........................................       S-3, S-6
Class I Monthly Interest.....................................           S-28
Class I Pass-Through Rate....................................            S-6
Class IC Certificate.........................................       S-1, S-3
Class IC Certificateholder...................................            S-9
Clean-Up Call Date...........................................           S-10
Closing Date.................................................            S-3
Code.........................................................           S-30
Companion Component..........................................      S-7, S-21
Cutoff Date..................................................            S-3
Defaulted Receivable ........................................           S-28
Depositor....................................................       S-1, S-3
Determination Date...........................................           S-28
Distribution Date............................................ S-1, S-4, S-29
Duff & Phelps................................................           S-19
ERISA........................................................           S-11
Financed Vehicles............................................            S-3
Holdings.....................................................           S-19
Insurance Agreement .........................................           S-29
Issuer.......................................................            S-3
Legal Investment.............................................           S-10
Moody's......................................................           S-19
Monthly Interest.............................................           S-27
Monthly Principal  ..........................................      S-5, S-28
Monthly Servicing Fee........................................            S-7
Net Principal Surety Bond Amount.............................     S-10, S-29
Notional Principal Amount....................................            S-7
Offered Certificates.........................................       S-1, S-3

<PAGE>

Optional Sale................................................           S-10
Original Notional Principal Amount...........................            S-6
PAC Component................................................      S-7, S-21
Payahead Account ............................................           S-25
Plan ........................................................           S-30
Planned Notional Principal Amount............................           S-21
Planned Notional Principal Amount Schedule  .................      S-7, S-21
Pool Balance.................................................            S-5
Pooling and Servicing Agreement..............................            S-3
Principal Distribution Sequence..............................           S-28
Rating Agency................................................           S-10
Receivables..................................................            S-3
Record Date..................................................            S-4
Required Spread Amount.......................................            S-9
Servicer.....................................................            S-3
Spread Account...............................................            S-8
Standard & Poor's............................................           S-19
Surety Bond..................................................       S-1, S-9
Surety Bond Amount...........................................           S-10
Surety Bond Fee .............................................           S-28
Surety Bond Issuer ..........................................     S-10, S-19
Trust........................................................       S-1, S-3
Trustee......................................................            S-3
UAC..........................................................            S-3
UAFC.........................................................           S-24
Underwriters.................................................           S-30

<PAGE>


                      CAPITAL MARKETS ASSURANCE CORPORATION

                              FINANCIAL STATEMENTS

                        DECEMBER 31, 1996, 1995 and 1994

                   (With Independent Auditors' Report Thereon)








                                      F-1
<PAGE>


                          Independent Auditors' Report


The Board of Directors
Capital Markets Assurance Corporation:


We have audited the  accompanying  balance sheets of Capital  Markets  Assurance
Corporation  as of  December  31, 1996 and 1995 and the  related  statements  of
income,  stockholder's  equity  and  cash  flows  for  each of the  years in the
three-year  period ended December 31, 1996.  These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Capital  Markets  Assurance
Corporation  as of December 31, 1996 and 1995 and the results of its  operations
and its cash flows for each of the years in the three-year period ended December
31, 1996 in conformity with generally accepted accounting principles.




                                              /s/ KPMG Peat Marwick LLP


January 29, 1997



                                      F-2
<PAGE>


                      Capital Markets Assurance Corporation
                                 Balance Sheets
                  (Dollars in thousands, except per share data)


                                                    ASSETS
<TABLE>
<CAPTION>

                                                                            December 31    December 31
                                                                                   1996           1995
- ------------------------------------------------------------------------------------------------------
<S>                                                                       <C>                  <C>    
Investments:
Bonds at fair value (amortized cost $294,861 at December 31,
1996 and $210,651 at December 31, 1995)                                   $     297,893        215,706
Short-term investments (at amortized cost which approximates
fair value)                                                                      16,810         68,646
- ------------------------------------------------------------------------------------------------------
   Total investments                                                            314,703        284,352
- ------------------------------------------------------------------------------------------------------
Cash                                                                                371            344
Accrued investment income                                                         3,807          3,136
Deferred acquisition costs                                                       45,380         35,162
Premiums receivable                                                               5,141          3,540
Prepaid reinsurance                                                              18,489         13,171
Other assets                                                                      6,424          3,428
- ------------------------------------------------------------------------------------------------------
   Total assets                                                           $     394,315        343,133
======================================================================================================
                                 LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
Unearned premiums                                                         $      68,262         45,767
Reserve for losses and loss adjustment expenses                                  10,985          6,548
Ceded reinsurance                                                                 1,738          2,469
Accounts payable and other accrued expenses                                       8,019         10,844
Current income taxes                                                                679            136
Deferred income taxes                                                            15,139         11,303
- ------------------------------------------------------------------------------------------------------
   Total liabilities                                                            104,822         77,067
- ------------------------------------------------------------------------------------------------------
Stockholder's Equity:
Common  stock - $1.00 par value per share;  15,000,000  
shares  are  authorized, issued and outstanding 
at December 31, 1996 and 1995                                                    15,000         15,000
Additional paid-in capital                                                      208,475        205,808
Unrealized appreciation on investments, net of tax                                1,970          3,286
Retained earnings                                                                64,048         41,972
- ------------------------------------------------------------------------------------------------------
   Total stockholder's equity                                                   289,493        266,066
- ------------------------------------------------------------------------------------------------------
   Total liabilities and stockholder's equity                             $     394,315        343,133
======================================================================================================
</TABLE>


                 See accompanying notes to financial statements.


                                      F-3
<PAGE>



                      Capital Markets Assurance Corporation
                              Statements of Income
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                 Year Ended         Year Ended           Year Ended
                                          December 31, 1996   December 31,1995    December 31, 1994

Revenues:
<S>                                             <C>                     <C>                  <C>   
Direct premiums written                         $    71,752             56,541               43,598
Assumed premiums written                              1,086                935                1,064
Ceded premiums written                              (15,104)           (15,992)             (11,069)
- -----------------------------------------------------------------------------------------------------
   Net premiums written                              57,734             41,484               33,593
Increase in unearned premiums                       (17,177)           (12,242)             (10,490)
- -----------------------------------------------------------------------------------------------------
   Net premiums earned                               40,557             29,242               23,103
Net investment income                                16,992             11,953               10,072
Net realized capital gains                              236              1,301                   92
Other income                                            146              2,273                  120
- -----------------------------------------------------------------------------------------------------
   Total revenues                                    57,931             44,769               33,387
- -----------------------------------------------------------------------------------------------------

Expenses:
Losses and loss adjustment expenses                   4,815              3,141                1,429
Underwriting and operating expenses                  14,613             13,808               11,833
Policy acquisition costs                              7,824              7,203                4,529
- -----------------------------------------------------------------------------------------------------
   Total expenses                                    27,252             24,152               17,791
- -----------------------------------------------------------------------------------------------------
   Income before income taxes                        30,679             20,617               15,596
- -----------------------------------------------------------------------------------------------------

Income Taxes:
Current income tax                                    5,235              2,113                  865
Deferred income tax                                   3,368              3,102                2,843
- -----------------------------------------------------------------------------------------------------
   Total income taxes                                 8,603              5,215                3,708
- -----------------------------------------------------------------------------------------------------

   Net Income                                   $    22,076             15,402               11,888
=====================================================================================================
</TABLE>



                 See accompanying notes to financial statements.



                                      F-4
<PAGE>


                      Capital Markets Assurance Corporation
                       Statements of Stockholder's Equity
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                      Year Ended          Year Ended           Year Ended
                                                December 31,1996   December 31, 1995    December 31, 1994

<S>                                                  <C>                      <C>                 <C>   
Common stock:
Balance at beginning of year                         $    15,000              15,000              15,000
- ---------------------------------------------------------------------------------------------------------
   Balance at end of year                                 15,000              15,000              15,000
- ---------------------------------------------------------------------------------------------------------

Additional paid-in capital:
Balance at beginning of year                             205,808             146,808             146,808
Capital contribution                                       2,667              59,000                   -
- ---------------------------------------------------------------------------------------------------------
   Balance at end of year                                208,475             205,808             146,808

Unrealized appreciation (depreciation)
on investments, net of tax:
Balance at beginning of year                               3,286              (5,499)              3,600
Unrealized appreciation (depreciation)
on investments                                            (1,316)              8,785              (9,099)
- ---------------------------------------------------------------------------------------------------------
   Balance at end of year                                  1,970               3,286              (5,499)
- ---------------------------------------------------------------------------------------------------------


Retained earnings:
Balance at beginning of year                              41,972              26,570              14,682
Net income                                                22,076              15,402              11,888
- ---------------------------------------------------------------------------------------------------------
   Balance at end of year                                 64,048              41,972              26,570
- ---------------------------------------------------------------------------------------------------------

   Total stockholder's equity                        $   289,493             266,066             182,879
=========================================================================================================
</TABLE>



                 See accompanying notes to financial statements.



                                      F-5
<PAGE>


                      Capital Markets Assurance Corporation
                            Statements of Cash Flows
                              (Dollar in thousands)


<TABLE>
<CAPTION>
                                                       Year Ended          Year Ended          Year Ended
                                                December 31, 1996   December 31, 1995   December 31, 1994
- ----------------------------------------------------------------------------------------------------------
<S>                                                   <C>                      <C>                 <C>   
Cash flows from operating activities:
Net income                                            $    22,076              15,402              11,888
- ----------------------------------------------------------------------------------------------------------
Adjustments to reconcile net income to net
cash provided (used) by operating activities:
   Reserve for losses and loss adjustment
   expenses                                                 4,437               1,357               1,429
   Unearned premiums, net                                  22,496              19,862              15,843
   Deferred acquisition costs                             (10,218)            (10,302)             (9,611)
   Premiums receivable                                     (1,601)               (161)             (2,103)
   Accrued investment income                                 (671)               (390)               (848)
   Income taxes payable                                     3,911               3,621               2,611
   Net realized capital gains                                (236)             (1,301)                (92)
   Accounts payable and other accrued
   expenses                                                 1,020                 472               3,726
   Prepaid reinsurance                                     (5,318)             (7,620)             (5,352)
   Other, net                                              (3,396)                992                 689
- ----------------------------------------------------------------------------------------------------------
         Total adjustments                                 10,424               6,530               6,292
- ----------------------------------------------------------------------------------------------------------
   Net cash provided by operating activities               32,500              21,932              18,180
- ----------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
   Purchases of investments                              (199,989)           (158,830)            (77,980)
   Proceeds from sales of investments                      57,210              49,354              39,967
   Proceeds from maturities of investments                110,306              28,803              19,665
- ----------------------------------------------------------------------------------------------------------
   Net cash used in investing activities                  (32,473)            (80,673)            (18,348)
- ----------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
   Capital contribution                                         -              59,000                   -
- ----------------------------------------------------------------------------------------------------------
   Net cash provided by financing activities                    -              59,000                   -
- ----------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash                                27                 259                (168)
Cash balance at beginning of year                             344                  85                 253
- ----------------------------------------------------------------------------------------------------------
   Cash balance at end of year                        $       371                 344                  85
==========================================================================================================
Supplemental disclosure of cash flow
information:
Income taxes paid                                     $     4,525               1,450               1,063
==========================================================================================================
</TABLE>




                 See accompanying notes to financial statements.


                                      F-6
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements
                           December 31, 1996 and 1995



1)       Background

         Capital Markets Assurance  Corporation ("CapMAC" or "the Company") is a
         New York- domiciled monoline stock insurance company which engages only
         in the business of financial guarantee and surety insurance.  CapMAC is
         a wholly owned subsidiary of CapMAC Holdings Inc. ("Holdings").  CapMAC
         is licensed in all 50 states in addition to the  District of  Columbia,
         the  Commonwealth  of Puerto  Rico and the  territory  of Guam.  CapMAC
         insures  structured  asset-backed,   corporate,   municipal  and  other
         financial  obligations in the U.S. and  international  capital markets.
         CapMAC also provides  financial  guarantee  reinsurance  for structured
         asset- backed,  corporate,  municipal and other  financial  obligations
         written by other major insurance companies.

         CapMAC's  claims-paying  ability is rated  "Aaa" by  Moody's  Investors
         Service,  Inc.  ("Moody's"),  "AAA" by Standard & Poor's  Ratings Group
         ("S&P"),  "AAA" by Duff & Phelps  Credit  Rating Co. ("Duff & Phelps"),
         and "AAA" by Nippon Investors Service,  Inc., a Japanese rating agency.
         Such ratings reflect only the views of the respective  rating agencies,
         are not recommendations to buy, sell or hold securities and are subject
         to revision or withdrawal at any time by such rating agencies.


2)       Significant Accounting Policies

         Significant   accounting  policies  used  in  the  preparation  of  the
         accompanying financial statements are as follows:

         a)       Basis of Presentation

                  The  accompanying  financial  statements  are  prepared on the
                  basis of generally accepted  accounting  principles  ("GAAP").
                  Such  accounting  principles  differ from statutory  reporting
                  practices  used by  insurance  companies in reporting to state
                  regulatory authorities.

                  The  preparation  of financial  statements in conformity  with
                  generally accepted  accounting  principles requires management
                  to make  estimates  and  assumptions  that affect the reported
                  amounts  of  assets  and  liabilities  and the  disclosure  of
                  contingent assets and liabilities at the date of the financial
                  statements  and the reported  amounts of revenues and expenses
                  during the  reporting  period.  Management  believes  the most
                  significant  estimates relate to deferred  acquisition  costs,
                  reserve   for  losses  and  loss   adjustment   expenses   and
                  disclosures  of  financial  guarantees   outstanding.   Actual
                  results could differ from those estimates.

         b)       Investments

                  As of  December  31,  1996  and  1995,  all of  the  Company's
                  securities   have  been   classified  as   available-for-sale.
                  Available-for-sale securities are recorded at fair value. Fair
                  value is generally based upon quoted market prices. Unrealized
                  holding  gains and losses,  net of the related tax effect,  on
                  available-for-sale  securities  are excluded from earnings and
                  are reported as a separate  component of stockholder's  equity
                  until realized. Transfers of securities between categories are
                  recorded at fair value at the date of  transfer.  A decline in
                  the fair value of any  available-for-sale  security below cost
                  that is deemed  other than  temporary  is charged to  earnings
                  resulting  in the  establishment  of a new cost  basis for the
                  security.


                                      F-7
<PAGE>


                                    Capital Markets Assurance Corporation
                                        Notes to Financial Statements


                  Short-term investments are those investments having a maturity
                  of less than one year at purchase date. Short-term investments
                  are carried at amortized cost which approximates fair value.

                  Premiums and discounts are amortized or accreted over the life
                  of the related  security as an  adjustment  to yield using the
                  effective  interest  method.  Dividend and interest income are
                  recognized when earned. Realized gains and losses are included
                  in  earnings  and  are  derived  using  the  FIFO   (first-in,
                  first-out) method for determining the cost of securities sold.

         c)       Premium Revenue Recognition

                  Premiums which are payable  monthly to CapMAC are reflected in
                  income  when  due,  net  of  amounts  payable  to  reinsurers.
                  Premiums  which  are  payable   quarterly,   semi-annually  or
                  annually are  reflected in income,  net of amounts  payable to
                  reinsurers,  on an equal monthly basis over the  corresponding
                  policy term.  Premiums that are collected as a single  premium
                  at the inception of the policy and have a term longer than one
                  year are  earned,  net of amounts  payable to  reinsurers,  by
                  allocating   premium  to  each  bond  maturity  based  on  the
                  principal amount and earning it straight-line over the term of
                  each bond maturity.  For the years ended December 31, 1996 and
                  1995, 91% of net premiums earned were attributable to premiums
                  payable in installments  and 9% were  attributable to premiums
                  collected on an up-front basis.

         d)       Deferred Acquisition Costs

                  Certain  costs  incurred  by  CapMAC,  which vary with and are
                  primarily  related  to the  production  of new  business,  are
                  deferred.  These costs  include  direct and indirect  expenses
                  related to underwriting, marketing and policy issuance, rating
                  agency  fees and  premium  taxes,  net of  reinsurance  ceding
                  commissions. The deferred acquisition costs are amortized over
                  the period in proportion to the related premium earnings.  The
                  actual amount of premium  earnings may differ from projections
                  due to various factors such as renewal or early termination of
                  insurance  contracts or different run-off patterns of exposure
                  resulting  in  a  corresponding  change  in  the  amortization
                  pattern of the deferred acquisition costs.

         e)       Reserve for Losses and Loss Adjustment Expenses

                  The reserve for losses and loss adjustment  expenses  consists
                  of a supplemental  loss reserve  ("SLR") and a case basis loss
                  reserve.  The SLR is established for expected levels of losses
                  resulting from credit failures on currently insured issues and
                  reflects the estimated  portion of earned premiums required to
                  cover those losses.

                  A  case  basis  loss  reserve  is   established   for  insured
                  obligations when, in the judgment of management,  a default in
                  the timely  payment of debt service is imminent.  For defaults
                  considered temporary, a case basis loss reserve is established
                  in an amount  equal to the  present  value of the  anticipated
                  defaulted  debt service  payments over the expected  period of
                  default.  If the  default is judged not to be  temporary,  the
                  present value of all remaining defaulted debt service payments
                  is recorded as a case basis loss reserve.  Anticipated salvage
                  recoveries  are  considered  in  establishing  case basis loss
                  reserves  when such  amounts are  reasonably  estimable.  Case
                  basis loss reserves may be allocated from any SLR  outstanding
                  at the time the case basis reserves are established.


                                      F-8
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


                  Management  believes  that the  current  level of  reserves is
                  adequate  to cover the  ultimate  net cost of  claims  and the
                  related expenses with respect to financial  guarantees  issued
                  by CapMAC.  The establishment of the appropriate level of loss
                  reserves  is  an  inherently   uncertain   process   involving
                  estimates  and  subjective   judgments  by   management,   and
                  therefore  there can be no assurance  that ultimate  losses in
                  CapMAC's  insured   portfolio  will  not  exceed  the  current
                  estimate of loss reserves.

         f)       Depreciation

                  Leasehold  improvements,  furniture,  fixtures and  electronic
                  data  processing  equipment are being amortized or depreciated
                  over the lease  term or useful  life,  whichever  is  shorter,
                  using the straight-line method.

         g)       Income Taxes

                  Deferred  income taxes are provided  with respect to temporary
                  differences  between the financial  statement and tax basis of
                  assets and  liabilities  using enacted tax rates in effect for
                  the year in which the differences are expected to reverse. The
                  effect on deferred tax assets and  liabilities  of a change in
                  tax  rates is  recognized  in the  period  that  includes  the
                  enactment date.




                                      F-9
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


   3)    Insured Portfolio
         At  December  31,  1996 and 1995,  the  principal  amount of  financial
         obligations  insured by CapMAC  was $24.5  billion  and $16.9  billion,
         respectively,  and net of reinsurance (net principal outstanding),  was
         $19.7 billion and $12.6 billion, respectively,  with a weighted average
         life  of 6.4  years  and  6.0  years,  respectively.  CapMAC's  insured
         portfolio was broadly  diversified by geographic  distribution and type
         of insured obligations,  with no single insured obligation in excess of
         statutory  single risk limits,  after giving effect to any  reinsurance
         and collateral,  which are a function of CapMAC's  statutory  qualified
         capital  (the  sum of  statutory  capital  and  surplus  and  mandatory
         contingency  reserve).  At December  31, 1996 and 1995,  the  statutory
         qualified  capital was  approximately  $260  million and $240  million,
         respectively.

<TABLE>
<CAPTION>
                                                               Net Principal Outstanding
                                                  December 31, 1996                   December 31, 1995
                                           ------------------------------       -----------------------------
Type of Obligations Insured ($ in millions)        Amount               %               Amount              %
- -----------------------------------------  -------------- --------------- ----  --------------  -------------
<S>                                              <C>                 <C>              <C>                <C> 
Consumer receivables                             $ 10,362            52.8             $  6,959           55.1
Trade and other corporate
obligations                                         8,479            43.1                4,912           38.9
Municipal/government obligations                      814             4.1                  757            6.0
- -----------------------------------------  -------------- --------------- ----  --------------  -------------
   Total                                         $ 19,655           100.0             $ 12,628          100.0
=========================================  ============== =============== ====  ==============  =============
</TABLE>


         At December 31, 1996 and 1995,  the  principal  and interest  amount of
         financial  obligations  insured by CapMAC was $29.8  billion  and $20.3
         billion,  respectively,  and  net of  reinsurance  (net  principal  and
         interest   outstanding)   was  $23.3   billion   and   $15.1   billion,
         respectively.  At  December  31,  1996,  approximately  93% of CapMAC's
         insured   portfolio   was   comprised   of   structured    asset-backed
         transactions.  Under  these  structures,  a pool of assets  covering at
         least  100% of the  principal  amount  guaranteed  under its  insurance
         contract  is sold or pledged  to a special  purpose  bankruptcy  remote
         entity.  CapMAC's  primary  risk from such  insurance  contracts is the
         impairment of cash flows due to  delinquency  or loss on the underlying
         assets. CapMAC, therefore, evaluates all the factors affecting past and
         future  asset  performance  by  studying  historical  data  on  losses,
         delinquencies and recoveries of the underlying assets. Each transaction
         is reviewed to ensure that an  appropriate  legal  structure is used to
         protect  against the  bankruptcy  risk of the originator of the assets.
         Along  with the legal  structure,  an  additional  level of first  loss
         protection is also created to protect  against  losses due to credit or
         dilution. This first level of loss protection is usually available from
         reserve funds, excess cash flows, overcollateralization, or recourse to
         a third  party.  The level of first loss  protection  depends  upon the
         historical  losses  and  dilution  of  the  underlying  assets,  but is
         typically  several times the normal  historical loss experience for the
         underlying type of assets.

         During  1995,  the  Company  sold  without  recourse  its  interest  in
         potential  cash  flows  from  transactions   included  in  its  insured
         portfolio and  recognized  $2,200,000 of income which has been included
         in other income in the accompanying financial statements.

         The  following  entities  each  accounted  for,  through  referrals and
         otherwise,  10% or more  of  total  revenues  for  each of the  periods
         presented:


<TABLE>
<CAPTION>
                                          Year Ended                        Year Ended                       Year Ended
                                   December 31, 1996                 December 31, 1995                December 31, 1994
                         ---------------------------      ----------------------------     ----------------------------
                                                % of                              % of                             % of
                                            Revenues                          Revenues                         Revenues
                         -----------  -- -----------      ------------ --  -----------     ----------- ----------------
<S>                                             <C>                               <C>                              <C> 
Citicorp                                        14.5                              15.2                             16.3
</TABLE>

                                      F-10
<PAGE>


4)       Investments

         The amortized cost, gross unrealized gains, gross unrealized losses and
         estimated  fair  value  for  available-for-sale   securities  by  major
         security  type at  December  31,  1996 and 1995 were as  follows  ($ in
         thousands):


<TABLE>
<CAPTION>
December 31, 1996
                                                                    Gross         Gross     Estimated
                                                   Amortized   Unrealized    Unrealized          Fair
Securities Available-for-sale                           Cost        Gains        Losses         Value
- -----------------------------------------------------------------------------------------------------
<S>                                             <C>                <C>           <C>          <C>  
U.S. Treasury obligations                       $      4,059           10             -         4,069
Mortgage-backed securities of
U.S. government instrumentalities
and agencies                                         109,436          265         1,160       108,541
Obligations of states, municipalities
and political subdivisions                           177,811        4,602           555       181,858
Corporate and asset-backed
securities                                            20,365           23           153        20,235
                                                -----------------------------------------------------
   Total                                        $    311,671        4,900         1,868       314,703
=====================================================================================================
</TABLE>


<TABLE>
<CAPTION>
December 31, 1995
                                                                    Gross         Gross     Estimated
                                                   Amortized   Unrealized    Unrealized          Fair
Securities Available-for-sale                           Cost        Gains        Losses         Value
- -----------------------------------------------------------------------------------------------------
<S>                                             <C>                <C>           <C>          <C>  
U.S. Treasury obligations                       $      4,153           55             -         4,208
Mortgage-backed securities of
U.S. government instrumentalities
and agencies                                         100,628          313            79       100,862
Obligations of states, municipalities
and political subdivisions                           166,010        4,809            82       170,737
Corporate and asset-backed
securities                                             8,506           45             6         8,545
                                                -----------------------------------------------------
   Total                                        $    279,297        5,222           167       284,352
=====================================================================================================
</TABLE>



                                      F-11
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


         The amortized  cost and  estimated  fair value of  investments  in debt
         securities at December 31, 1996 by contractual maturity are shown below
         ($ in thousands):

         December 31, 1996


                                                 Amortized            Estimated
Securities Available-for-sale                         Cost           Fair Value
- ------------------------------------------------------------- -----------------
Due in one year or less                        $    11,627               11,644
Due after one year through five years               31,821               32,815
Due after five years through ten years              76,450               78,200
Due after ten years                                 82,337               83,503
- ------------------------------------------------------------- -----------------
     Sub-total                                     202,235              206,162
Mortgage-backed securities                         109,436              108,541
- ------------------------------------------------------------- -----------------
         Total                                 $   311,671              314,703
============================================================= =================

         Actual  maturities  may  differ  from  contractual  maturities  because
         borrowers  may  call or  prepay  obligations  with or  without  call or
         prepayment penalties.

         Proceeds from sales of investment  securities were approximately  $57.2
         million,  $49.3  million  and  $39.9  million  in 1996,  1995 and 1994,
         respectively.  Gross realized capital gains of $772,000, $1,320,000 and
         $714,000,  and gross realized  capital losses of $536,000,  $19,000 and
         $622,000 were realized on those sales for the years ended  December 31,
         1996, 1995 and 1994, respectively.

         Investments   include  bonds  having  a  fair  value  of  approximately
         $3,884,000 and $3,985,000 which are on deposit at December 31, 1996 and
         1995, respectively, with state regulators as required by law.

         Investment  income is  comprised  of  interest  and  dividends,  net of
         related expenses, and is applicable to the following sources:

<TABLE>
<CAPTION>
                                            Year Ended             Year Ended              Year Ended
$ in thousands                       December 31, 1996      December 31, 1995       December 31, 1994
- -----------------------------------------------------------------------------------------------------
<S>                                           <C>                      <C>                      <C>  
Bonds                                         $ 15,726                 11,105                   9,193
Short-term investments                           1,534                  1,245                     484
Mutual funds                                         -                   (162)                    579
Investment expenses                               (268)                  (235)                   (184)
- -----------------------------------------------------------------------------------------------------
  Total                                       $ 16,992                 11,953                  10,072
=====================================================================================================
</TABLE>



                                      F-12
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


         The   change   in    unrealized    appreciation    (depreciation)    on
         available-for-sale  securities  is included as a separate  component of
         stockholder's equity as shown below:


<TABLE>
<CAPTION>
                                                                  Year  Ended               Year Ended
$ in thousands                                              December 31, 1996        December 31, 1995
- -------------------------------------------------------------------------------------------------------
<S>                                                                <C>                          <C>    
Balance at beginning of year                                       $    3,286                   (5,499)
Change in unrealized (depreciation) appreciation                       (2,024)                  13,386
Income tax effect                                                         708                   (4,601)
Net change                                                             (1,316)                   8,785
- ------------------------------------------------------------------------------------------------------
   Balance at end of year                                          $    1,970                    3,286
======================================================================================================
</TABLE>

         No single  issuer,  except for  investments  in U.S.  Treasury and U.S.
         government agency securities,  exceeds 2% of stockholder's equity as of
         December 31, 1996 and 1995, respectively.

5)       Deferred Acquisition Costs

         The following table reflects  acquisition  costs deferred by CapMAC and
         amortized in proportion to the related premium earnings:


<TABLE>
<CAPTION>
                                                Year Ended            Year Ended          Year  Ended
$ in thousands                           December 31, 1996     December 31, 1995    December 31, 1994
- -----------------------------------------------------------------------------------------------------
<S>                                         <C>                           <C>                  <C>   
Balance at beginning of year                $       35,162                24,860               15,249
Additions                                           18,042                17,505               14,140
Amortization (policy
acquisition costs)                                  (7,824)               (7,203)              (4,529)
- -----------------------------------------------------------------------------------------------------
  Balance at end of year                    $       45,380                35,162               24,860
=====================================================================================================
</TABLE>


6)       Employee Benefits

         CapMAC has a service  agreement with CapMAC  Financial  Services,  Inc.
         ("CFS"). Under the service agreement, CFS has agreed to provide various
         services,   including  underwriting,   reinsurance,   marketing,   data
         processing  and  other  services  to  CapMAC  in  connection  with  the
         operation  of CapMAC's  insurance  business.  CapMAC pays CFS a fee for
         providing  such  services,  but not in  excess  of CFS's  cost for such
         services.  CFS  incurred,  on  behalf  of  CapMAC,  total  compensation
         expenses,   excluding   bonuses,   of   $13,374,000,   $13,484,000  and
         $11,081,000 in 1996, 1995 and 1994, respectively.

         The Company,  through CFS, maintains an incentive compensation plan for
         its employees. The plan is an annual discretionary bonus award. For the
         years ended December 31, 1996,  1995 and 1994, the Company had provided
         approximately $8,810,000, $7,804,000 and $5,253,000,  respectively, for
         the  plan.   CFS  also   provides   health  and  welfare   benefits  to
         substantially  all of its  employees.  The Company  incurred  $551,943,
         $598,530,  and  $562,508 of expense for the years  ended  December  31,
         1996, 1995 and 1994, respectively,  for such plan. The Company also has
         a defined  contribution  retirement  plan which allows  participants to
         make voluntary  contributions by salary  reduction  pursuant to section
         401 (k) of the  Internal  Revenue  Code.  The Company  provides for the
         administrative cost for the 401 (k) plan.


                                      F-13
<PAGE>



                      Capital Markets Assurance Corporation
                          Notes to Financial Statements



         On June 25,  1992,  certain  officers  of CapMAC were  granted  182,633
         restricted  stock units ("RSU") at $13.33 a share in respect of certain
         deferred compensation. On December 7, 1995, the RSU's were converted to
         cash in the amount of  approximately  $3.7  million,  and such officers
         agreed to defer  receipt of such cash amount in exchange for  receiving
         the same  number of new shares of  restricted  stock of Holdings as the
         number of RSU's such officers  previously  held.  During 1995 and 1994,
         the expense was $1.3  million and $0.1  million,  respectively.  During
         1996,  Holdings  assumed the liability of $3.7 million less the related
         deferred  tax asset of $1.1 million as capital  contribution.  The cash
         amount is held by Holdings  and  invested in  accordance  with  certain
         guidelines.  Such amount,  including the investment  earnings  thereon,
         will be paid to each officer upon the  occurrence of certain events but
         no later than December 2000.


7)       Employee Stock Ownership Plan

         Holdings maintains an Employee Stock Ownership Plan ("ESOP") to provide
         its employees the  opportunity  to obtain  beneficial  interests in the
         stock of  Holdings  through a trust  (the "ESOP  Trust").  Compensation
         expense  related to the ESOP and allocated to CapMAC was  approximately
         $2,764,000,  $2,087,000 and $2,086,000 for the years ended December 31,
         1996, 1995 and 1994, respectively.





                                     F-14
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


8)       Reserve for Losses and Loss Adjustment Expenses
         The reserve for losses and loss adjustment  expenses consists of a case
         basis loss reserve and the SLR.

         In 1995,  CapMAC  incurred  its first  claim on a  financial  guarantee
         policy.  Based  on  its  current  estimate,  the  Company  expects  the
         aggregate  amount of claims and  related  expenses  not to exceed  $2.7
         million,  although  no  assurance  can be given  that such  claims  and
         related  expenses  will not exceed  that  amount.  Such loss amount was
         covered through a recovery under a quota share reinsurance agreement of
         $0.2 million and a reduction in the SLR of $2.5 million. The portion of
         such claims and expenses not covered under the quota share agreement is
         being funded  through  payments to CapMAC from the Lureco Trust Account
         (see note 12).

         The  following  is a summary  of the  activity  in the case  basis loss
         reserve  account and the  components of the reserve for losses and loss
         adjustment expenses ($ in thousands):


<TABLE>
<CAPTION>
                                                                   1996        1995           1994
- ---------------------------------------------------------------------------------------------------
<S>                                                                <C>         <C>            <C>  
Case basis loss reserve:

Net balance at January 1                                         $   620           -              -
- ------------------------------------------------------------------------ --------------- ----------

Incurred related to:
   Current year                                                        -       2,473              -
   Prior years                                                         -           -              -
- ------------------------------------------------------------------------ --------------- ----------
Total incurred                                                         -       2,473              -
- ------------------------------------------------------------------------ --------------- ----------

Paid related to:
   Current year                                                        -       1,853              -
   Prior years                                                       309           -              -
- ------------------------------------------------------------------------ --------------- ----------
Total paid                                                           309       1,853              -
- ------------------------------------------------------------------------ --------------- ----------
Net balance at December 31                                           311         620              -
Reinsurance recoverable                                                -          69              -
- ------------------------------------------------------------------------ --------------- ----------
Gross balance at December 31                                         311         689              -
- ------------------------------------------------------------------------ --------------- ----------
Supplemental loss reserve
Balance at January 1                                               5,859       5,191          3,762
- ------------------------------------------------------------------------ --------------- ----------
   Additions to supplemental loss reserve                          4,815       3,141          1,429
   Allocated to case basis reserve                                     -      (2,473)             -
- ------------------------------------------------------------------------ --------------- ----------
Balance at December 31                                            10,674       5,859          5,191
- ------------------------------------------------------------------------ --------------- ----------
Total reserve for losses and loss adjustment
expenses                                                         $10,985       6,548          5,191
======================================================================== =============== ==========
</TABLE>





                                      F-15
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


9)       Income Taxes

         Pursuant  to a tax  sharing  agreement  with  Holdings,  the Company is
         included in Holdings'  consolidated U.S. Federal income tax return. The
         Company's   annual  Federal  income  tax  liability  is  determined  by
         computing its pro rata share of the  consolidated  group Federal income
         tax liability.

         Total income tax expense  differed from the amount computed by applying
         the  U.S.  Federal  income  tax rate of 35% in 1996 and 1995 and 34% in
         1994:


<TABLE>
<CAPTION>
                                                Year Ended            Year Ended          Year  Ended
                                         December 31, 1996     December 31, 1995    December 31, 1994
$ in thousands                            Amount         %      Amount         %    Amount          %
- -----------------------------------------------------------------------------------------------------
<S>                                    <C>            <C>       <C>         <C>     <C>          <C> 
Expected tax expense computed
at the statutory rate                  $  10,738      35.0      $7,216      35.0    $5,303       34.0
Increase (decrease) in tax
resulting from:
   Tax-exempt interest                    (2,916)     (9.5)     (2,335)    (11.3)   (1,646)     (10.6)
   Other, net                                781       2.5         334       1.6        51        0.4
- -----------------------------------------------------------------------------------------------------
       Total income tax expense        $   8,603      28.0      $5,215      25.3    $3,708       23.8
=====================================================================================================
</TABLE>


         The tax effects of temporary  differences that give rise to significant
         portions of the deferred Federal income tax liability are as follows:


<TABLE>
<CAPTION>
$ in thousands                                               December 31, 1996      December 31, 1995
<S>                                                                 <C>                         <C>  
Deferred tax assets:
Deferred compensation                                               $      200                  1,901
Losses and loss adjustment expenses                                      1,527                  1,002
Unearned premiums                                                          866                    852
Other, net                                                                  96                     98
  Total gross deferred tax assets                                        2,689                  3,853
- -----------------------------------------------------------------------------------------------------
Deferred tax liabilities:
Deferred acquisition costs                                              15,883                 12,307
Unrealized capital gains on investments                                  1,061                  1,769
Other, net                                                                 884                  1,080
   Total gross deferred tax liabilities                                 17,828                 15,156
   Net deferred tax liability                                       $   15,139                 11,303
=====================================================================================================
</TABLE>


         A valuation  allowance is provided when it is more likely than not that
         some  portion  of  the  deferred  tax  assets  will  not  be  realized.
         Management believes that the deferred tax assets will be fully realized
         in the future.




                                      F-16
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


   10)   Insurance Regulatory Restrictions

         CapMAC is subject to insurance regulatory  requirements of the State of
         New York and other states in which it is licensed to conduct  business.
         Generally,  New York insurance laws require that dividends be paid from
         earned  surplus and  restrict  the amount of dividends in any year that
         may be paid  without  obtaining  approval for such  dividends  from the
         Superintendent  of Insurance to the lower of (i) net investment  income
         as defined or (ii) 10% of  statutory  surplus as of  December 31 of the
         preceding year. No dividends were paid by CapMAC to Holdings during the
         years ended  December 31, 1996,  1995 and 1994.  No dividends  could be
         paid during these periods  because CapMAC had negative  earned surplus.
         Statutory  surplus  at  December  31,  1996 and 1995 was  approximately
         $193,726,000 and $195,018,000,  respectively. Statutory surplus differs
         from stockholder's  equity determined under GAAP principally due to the
         mandatory   contingency  reserve  required  for  statutory   accounting
         purposes  and  differences  in  accounting  for  investments,  deferred
         acquisition   costs,  SLR  and  deferred  taxes  provided  under  GAAP.
         Statutory net income was $18,737,000, $9,000,000 and $4,543,000 for the
         years ended December 31, 1996, 1995 and 1994,  respectively.  Statutory
         net income differs from net income  determined  under GAAP  principally
         due to deferred acquisition costs, SLR and deferred income taxes.


11)      Commitments and Contingencies

         The  Company's  lease  agreement  for the  space  occupied  in New York
         expires on November  20,  2008.  CapMAC has a lease  agreement  for its
         London  office,  which  expires on October 1, 2002.  As of December 31,
         1996,  future  minimum  payments  under  the  lease  agreements  are as
         follows:


$ in thousands                                                        Payment
- -----------------------------------------------------------------------------
1997                                                               $    2,647
1998                                                                    2,715
1999                                                                    3,077
2000                                                                    3,152
2001 and thereafter                                                    28,660

   Total                                                           $   40,251
=============================================================================

         Rent expense, commercial rent taxes and electricity for the years ended
         December 31, 1996, 1995 and 1994 amounted to $1,618,000, $1,939,000 and
         $2,243,000, respectively.

         CapMAC  has  available  a  $150,000,000   standby  corporate  liquidity
         facility (the "Liquidity Facility") scheduled to terminate in September
         1999.  The  Liquidity  Facility is provided by a  consortium  of banks,
         headed by Bank of Montreal,  as agent, which is rated "A-1+" and "P- 1"
         by S&P and Moody's, respectively.  Under the Liquidity Facility, CapMAC
         will be able, subject to satisfying certain conditions, to borrow funds
         from time to time in order to enable it to fund any claim  payments  or
         payments made in settlement or mitigation of claim  payments  under its
         insurance  contracts.  There  have been no draws  under  the  Liquidity
         Facility.

         CapMAC has agreed to make an  investment  of 50 million  French  Francs
         (approximately $10 million U.S. dollars) in CapMAC Assurance,  S.A., an
         insurance   subsidiary  to  be  established  in  Paris,   France.  This
         investment is anticipated to be made in 1997.


                                      F-17
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements



12)      Reinsurance
         In the ordinary course of business, CapMAC cedes exposure under various
         treaty and facultative  reinsurance  contracts,  both on a pro rata and
         excess of loss basis,  primarily designed to minimize losses from large
         risks and protect the capital and surplus of CapMAC.


         The  effect of  reinsurance  on  premiums  written  and  earned  was as
follows:

<TABLE>
<CAPTION>

                                                    Years Ended December 31
                                    1996                      1995                     1994
                          ------------------------   ----------------------   -----------------------
$ in thousands                  Written     Earned      Written      Earned      Written       Earned
- -----------------------------------------------------------------------------------------------------
<S>                         <C>             <C>          <C>         <C>          <C>          <C>   
Direct                      $    71,752     48,835       56,541      36,853       43,598       28,561
Assumed                           1,086      1,508          935         761        1,064          258
Ceded                           (15,104)    (9,786)     (15,992)     (8,372)     (11,069)      (5,716)
- -----------------------------------------------------------------------------------------------------
Net premiums                $    57,734     40,557       41,484      29,242       33,593       23,103
=====================================================================================================
</TABLE>


         The  reinsurance  of risk does not  relieve  the ceding  insurer of its
         original liability to its policyholders.  A contingent liability exists
         with respect to the aforementioned reinsurance arrangements,  which may
         become a liability of CapMAC in the event the  reinsurers are unable to
         meet obligations  assumed by them under the reinsurance  contracts.  At
         December  31, 1996 and 1995,  CapMAC had ceded loss  reserves of $0 and
         $69,000,  respectively,  and had ceded unearned premiums of $18,489,000
         and $13,171,000, respectively.

         In 1994,  CapMAC  entered  into a  reinsurance  agreement  (the "Lureco
         Treaty") with Luxembourg European Reinsurance LURECO S.A. ("Lureco"), a
         European-based  reinsurer.  The agreement is renewable  annually at the
         Company's  option,  subject  to  satisfying  certain  conditions.   The
         agreement  reinsured and  indemnified the Company for any loss incurred
         by  CapMAC  during  the  agreement  period  up to  the  limits  of  the
         agreement.  The Lureco  Treaty  provides  that the  annual  reinsurance
         premium payable by CapMAC to Lureco, after deduction of the reinsurer's
         fee payable to Lureco,  be  deposited  in a trust  account (the "Lureco
         Trust  Account")  to be  applied by CapMAC,  at its  option,  to offset
         losses and loss expenses incurred by CapMAC in connection with incurred
         claims.  Amounts on deposit in the Lureco Trust  Account which have not
         been  applied  against  claims are  contractually  due to CapMAC at the
         termination of the treaty.

         The  premium  deposit  amounts in the Lureco  Trust  Account  have been
         reflected  as  assets  by  CapMAC  during  the  term of the  agreement.
         Premiums in excess of the deposit  amounts have been  recorded as ceded
         premiums in the  statements  of income.  For the 1996 policy year,  the
         agreement provides $7 million of loss coverage in excess of the premium
         deposit  amount of $5 million  retained  in the Lureco  Trust  Account.
         Additional  coverage is provided for losses  incurred in excess of 200%
         of the net premiums earned up to $4 million for any one agreement year.
         In  September  1995,  a  claim  of  approximately  $2.5  million  on an
         insurance policy was applied against the Lureco Trust Account.



                                      F-18
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


         In addition to its capital (including statutory contingency  reserves),
         CapMAC  has  other  reinsurance  available  to  pay  claims  under  its
         insurance contracts. Effective November 30, 1995, CapMAC entered into a
         Stop-loss  Reinsurance  Agreement with Mitsui Marine and Fire Insurance
         Co. (the  "Mitsui  Stop-loss  Agreement").  Under the Mitsui  Stop-loss
         Agreement,  Mitsui  Marine and Fire  Insurance Co.  ("Mitsui")  will be
         required to pay any losses in excess of $100  million in the  aggregate
         incurred by CapMAC during the term of the Mitsui Stop-loss Agreement on
         the insurance policies in effect on December 1, 1995 and written during
         the one-year period thereafter,  up to an aggregate limit payable under
         the Mitsui  Stop-loss  Agreement of $50 million.  The Mitsui  Stop-loss
         Agreement has a term of seven years and is subject to early termination
         by CapMAC  in  certain  circumstances.  Effective  January  1, 1997 the
         stop-loss  reinsurance  coverage  increased to $75 million in excess of
         incurred losses of $150 million increasing  annually based on increases
         in CapMAC's statutory qualified capital. The new stop-loss  reinsurance
         is provided by Mitsui,  AXA Re Finance  S.A.  ("AXA Re") and  Munchener
         Ruckversicherungs-Gesellschaft ("Munich Re").

         On November  30,  1995,  CapMAC  canceled  the quota share  reinsurance
         agreement  with  Winterthur  Swiss  Insurance  Company   ("Winterthur")
         pursuant to which Winterthur had the right to reinsure on a quota share
         basis  10% of each  policy  written  by  CapMAC.  As a  result,  CapMAC
         reassumed approximately $1.4 billion of principal insured by Winterthur
         on January 1, 1996.  In  connection  with the  commutation,  Winterthur
         returned $2.0 million of unearned  premiums,  net of ceding  commission
         and Federal excise tax.


13)      Disclosures About Fair Value of Financial Instruments

         The following  table  presents the carrying  amounts and estimated fair
         values of the Company's financial  instruments at December 31, 1996 and
         1995.  The fair value  amounts  were  determined  by the Company  using
         independent   market   information  when  available,   and  appropriate
         valuation methodologies when market information was not available. Such
         valuation  methodologies  require  significant  judgment  and  are  not
         necessarily  indicative of the amount the Company could  recognize in a
         current market exchange.


<TABLE>
<CAPTION>
                                                           December 31, 1996         December 31, 1995
                                                       Carrying    Estimated      Carrying   Estimated
$ in thousands                                           Amount   Fair Value        Amount  Fair Value
- --------------------------------------------------------------- --------------------------------------
Financial Assets:
<S>                                                <C>               <C>           <C>         <C>    
Available-for-sale securities                      $    314,703      314,703       284,352     284,352

- --------------------------------------------------------------- --------------------------------------
Off-Balance-Sheet Instruments:
Financial guarantees outstanding                   $          -      219,989             -     147,840
   Less: ceding commission                                    -       65,997             -      44,352
- --------------------------------------------------------------- --------------------------------------
Net financial guarantees outstanding               $          -      153,992                   103,488
=============================================================== ======================================
</TABLE>



                                      F-19
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements

         The following  methods and  assumptions  were used to estimate the fair
         value of each class of financial instruments summarized above:

         Available-for-sale Securities
         The fair  values of fixed  maturities  are  based  upon  quoted  market
         prices. The fair value of short-term investments approximates amortized
         cost.

         Financial Guarantees Outstanding

         The fair value of financial guarantees  outstanding consists of (1) the
         current unearned premium  reserve,  net of prepaid  reinsurance and (2)
         the fair value of  installment  revenue which is derived by calculating
         the  present  value of the  estimated  future  cash inflow to CapMAC of
         policies in force having installment  premiums,  net of amounts payable
         to reinsurers,  at a discount rate of 7% at December 31, 1996 and 1995.
         The amount  calculated is assumed to be equivalent to the consideration
         that would be paid by CapMAC under market conditions  prevailing at the
         reporting dates to transfer CapMAC's financial  guarantee business to a
         third party under reinsurance and other  agreements.  Ceding commission
         represents  the  expected  amount  that  would  be  paid to  CapMAC  to
         compensate   CapMAC  for   originating   and  servicing  the  insurance
         contracts.  In constructing  estimated future cash inflows,  management
         makes  assumptions  regarding  prepayments for amortizing  asset-backed
         securities  which are consistent with relevant  historical  experience.
         For  revolving   programs,   assumptions  are  made  regarding  program
         utilization  based on  discussions  with program  users.  The amount of
         future  installment  revenue actually  realized by the Company could be
         reduced  in the  future due to  factors  such as early  termination  of
         insurance contracts,  accelerated prepayments of underlying obligations
         or lower than anticipated  utilization of insured structured  programs,
         such  as  commercial  paper  conduits.  Although  increases  in  future
         installment  revenue  earnings  due to renewals  of existing  insurance
         contracts  historically  have been  greater than  reductions  in future
         installment revenue due to factors such as those described above, there
         can be no  assurance  that  future  circumstances  might  not  cause  a
         material net reduction in the future installment revenue.


14)      Capitalization

         In 1995,  $59.0  million of the proceeds  received by Holdings from the
         sale of  shares in  connection  with an  initial  public  offering  and
         private placements were contributed to CapMAC.





                                      F-20
<PAGE>


              CAPITAL MARKETS ASSURANCE CORPORATION AND SUBSIDIARY

                        CONSOLIDATED FINANCIAL STATEMENTS

                               September 30, 1997

                                   (Unaudited)

                                                        

                                     F - 21
<PAGE>


              Capital Markets Assurance Corporation and Subsidiary
                           Consolidated Balance Sheets
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                     ASSETS

                                                                 September 30, 1997  December 31,1996
                                                                     (Unaudited)
- -----------------------------------------------------------------------------------------------------
<S>                                                                    <C>                    <C>    
Investments:
Bonds at fair value (amortized cost $323,043 at September
30, 1997 and $294,861 at December 31, 1996)                            $  328,035             297,893
Short-term investments (at amortized cost which
approximates fair value)                                                   21,119              16,810
- -----------------------------------------------------------------------------------------------------
   Total investments                                                      349,154             314,703
- -----------------------------------------------------------------------------------------------------
Cash                                                                          999                 371
Accrued investment income                                                   3,998               3,807
Deferred acquisition costs                                                 51,137              45,380
Premiums receivable                                                         7,132               5,141
Prepaid reinsurance                                                        23,348              18,489
Other assets                                                                5,666               6,424
- -----------------------------------------------------------------------------------------------------
   Total assets                                                        $  441,434             394,315
=====================================================================================================
                      LIABILITIES AND STOCKHOLDER'S EQUITY
                                                                
Liabilities:
Unearned premiums                                                      $   76,023              68,262
Reserve for losses and loss adjustment expenses                            15,389              10,985
Ceded reinsurance                                                           5,653               1,738
Accounts payable and other accrued expenses                                14,270               8,019
Current income taxes                                                          626                 679
Deferred income taxes                                                      17,383              15,139
- -----------------------------------------------------------------------------------------------------
   Total liabilities                                                      129,344             104,822
- -----------------------------------------------------------------------------------------------------
Stockholder's Equity:
Common stock - $1.00 par value per share; 15,000,000 shares 
are authorized, issued and outstanding at September 30, 1997 
and December 31, 1996                                                      15,000              15,000
Additional paid-in capital                                                208,475             208,475
Unrealized appreciation on investments, net of tax                          3,251               1,970
Retained earnings                                                          85,440              64,048
Cumulative translation adjustment, net of tax                                (76)                   -
- -----------------------------------------------------------------------------------------------------
   Total stockholder's equity                                             312,090             289,493
- -----------------------------------------------------------------------------------------------------
   Total liabilities and stockholder's equity                          $  441,434             394,315
=====================================================================================================
</TABLE>

          See accompanying notes to consolidated financial statements.

                                             

                                     F - 22
<PAGE>


              Capital Markets Assurance Corporation and Subsidiary
                        Consolidated Statements of Income
                                   (Unaudited)
                             (Dollars in thousands)


<TABLE>
<CAPTION>

                                                Three Months Ended       Nine Months Ended                              
                                                   September 30            September 30 
                                                 1997       1996         1997         1996
<S>                                          <C>            <C>        <C>           <C>    
Revenues:
Direct premiums written                      $  22,345      17,206      57,525        49,983
Assumed premiums written                           225           8       1,141         1,032
Ceded premiums written                          (7,428)     (4,129)    (18,049)      (11,142)
- -----------------------------------------------------------------------------------------------
   Net premiums written                         15,142      13,085      40,617        39,873
Increase in unearned premiums                   (1,663)     (3,042)     (2,903)      (11,014)
- -----------------------------------------------------------------------------------------------
   Net premiums earned                          13,479      10,043      37,714        28,859
Net investment income                            4,958       4,307      14,344        12,296
Net realized capital gains (loss)                    -         (57)      2,549           111
Other income                                        51          25         139           104
- -----------------------------------------------------------------------------------------------
   Total revenues                               18,488      14,318      54,746        41,370
- -----------------------------------------------------------------------------------------------

Expenses:
Losses and loss adjustment expenses              1,528       1,248       4,404         3,432
Underwriting and operating expenses              4,430       3,780      13,309        11,142
Policy acquisition costs                         2,372       2,126       7,425         6,249
- -----------------------------------------------------------------------------------------------
   Total expenses                                8,330       7,154      25,138        20,823
- -----------------------------------------------------------------------------------------------
   Income before income taxes                   10,158       7,164      29,608        20,547
- -----------------------------------------------------------------------------------------------

Income Taxes:
Current income tax                               2,502       1,027       6,652         3,008
Deferred income tax                                172         718       1,564         2,689
- -----------------------------------------------------------------------------------------------
   Total income taxes                            2,674       1,745       8,216         5,697
- -----------------------------------------------------------------------------------------------

   Net Income                                $   7,484       5,419      21,392        14,850
===============================================================================================

 </TABLE>

          See accompanying notes to consolidated financial statements.
                                               


                                     F - 23
<PAGE>


              Capital Markets Assurance Corporation and Subsidiary
                 Consolidated Statement of Stockholder's Equity
                                   (Unaudited)
                             (Dollars in thousands)


                                                               Nine Months Ended
                                                              September 30, 1997

Common stock:
Balance at beginning of period                                        $  15,000
- --------------------------------------------------------------------------------
   Balance at end of period                                              15,000
- --------------------------------------------------------------------------------

Additional paid-in capital:
Balance at beginning of period                                          208,475
- --------------------------------------------------------------------------------
   Balance at end of period                                             208,475

Unrealized appreciation on investments, net of tax:
Balance at beginning of period                                            1,970
Unrealized appreciation on investments                                    1,281
- --------------------------------------------------------------------------------
   Balance at end of period                                               3,251
- --------------------------------------------------------------------------------

Retained earnings:
Balance at beginning of period                                           64,048
Net income                                                               21,392
- --------------------------------------------------------------------------------
   Balance at end of period                                              85,440
- --------------------------------------------------------------------------------

Cumulative translation adjustment, net of tax:
Balance at beginning of period                                                -
Translation adjustment                                                      (76)
- --------------------------------------------------------------------------------
   Balance at end of period                                                 (76)
- --------------------------------------------------------------------------------

   Total stockholder's equity                                         $ 312,090
================================================================================

          See accompanying notes to consolidated financial statements.

                                                  


                                     F - 24
<PAGE>


              Capital Markets Assurance Corporation and Subsidiary
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                             (Dollars in thousands)


<TABLE>
<CAPTION>

                                                    Nine Months Ended    Nine Months Ended
                                                   September 30, 1997   September 30, 1996
- -------------------------------------------------------------------------------------------
<S>                                                      <C>                     <C>    
Cash flows from operating activities:
Net income                                               $   21,392                14,850
- -------------------------------------------------------------------------------------------
Adjustments to reconcile net income to net
cash provided (used) by operating activities:
   Reserve for losses and loss adjustment expenses            4,404                 3,054
   Unearned premiums, net                                     7,761                15,643
   Deferred acquisition costs                                (5,757)               (7,188)
   Premiums receivable                                       (1,991)                 (528)
   Accrued investment income                                   (191)                 (468)
   Income taxes payable                                       1,511                 2,341
   Net realized capital gains                                (2,549)                 (111)
   Accounts payable and other accrued expenses                6,251                 5,445
   Prepaid reinsurance                                       (4,859)               (4,630)
   Other, net                                                 5,089                  (381)
- -------------------------------------------------------------------------------------------
         Total adjustments                                    9,669                13,177
- -------------------------------------------------------------------------------------------
    Net cash provided by operating activities                31,061                28,027
- -------------------------------------------------------------------------------------------
Cash flows from investing activities:
Purchases of investments                                   (137,369)             (154,308)
Proceeds from sales of investments                           74,768                35,388
Proceeds from maturities of investments                      32,168                91,063
- -------------------------------------------------------------------------------------------
   Net cash used in investing activities                    (30,433)              (27,857)
- -------------------------------------------------------------------------------------------
Net increase in cash                                            628                   170
Cash balance at beginning of period                             371                   344
- -------------------------------------------------------------------------------------------
   Cash balance at end of period                         $      999                   514
===========================================================================================
Supplemental disclosures of cash flow
information:
Income taxes paid                                        $    6,550                 3,225
Tax and loss bonds purchased                             $      155                   131
===========================================================================================
 </TABLE>

          See accompanying notes to consolidated financial statements.
                                                 

                                     F - 25
<PAGE>


              Capital Markets Assurance Corporation and Subsidiary
              Notes to Unaudited Consolidated Financial Statements
                               September 30, 1997


1.       Background

         Capital   Markets   Assurance   Corporation   ("CapMAC")   is   a   New
         York-domiciled  monoline stock insurance  company which engages only in
         the business of financial  guaranty and surety  insurance.  CapMAC is a
         wholly owned subsidiary of CapMAC Holdings Inc. ("Holdings").  In early
         1997,   CapMAC  made  an  investment   of  50  million   French  francs
         (approximately 10 million U.S.  dollars) in CapMAC Assurance,  S.A., an
         insurance  subsidiary  to  be  established  in  Paris,  France.  CapMAC
         Assurance,  S.A., is licensed to write financial guarantee insurance in
         the European Union member states.

         CapMAC is  licensed  in all 50 states in  addition  to the  District of
         Columbia,  the  Commonwealth  of Puerto Rico and the territory of Guam.
         CapMAC insures structured asset-backed,  corporate, municipal and other
         financial  obligations in the U.S. and  international  capital markets.
         CapMAC also provides  financial  guaranty  reinsurance  for  structured
         asset-backed,  corporate,  municipal  and other  financial  obligations
         written by other major insurance companies.

         CapMAC's  claims-paying  ability is rated triple-A by Moody's Investors
         Service, Inc., Standard & Poor's Ratings Services, Duff & Phelps Credit
         Rating Co.,  and Nippon  Investors  Service,  Inc.,  a Japanese  rating
         agency.  Such ratings  reflect only the views of the respective  rating
         agencies,  are not  recommendations to buy, sell or hold securities and
         are  subject  to  revision  or  withdrawal  at any time by such  rating
         agencies.

2.       Basis of Presentation

         CapMAC's consolidated  unaudited interim financial statements have been
         prepared on the basis of generally accepted accounting  principles and,
         in the opinion of management,  reflect all adjustments  necessary for a
         fair  presentation  of the  CapMAC's  financial  condition,  results of
         operations  and cash flows for the  periods  presented.  The results of
         operations  for the nine  months  ended  September  30, 1997 may not be
         indicative of the results that may be expected for the full year ending
         December 31, 1997. These  consolidated  financial  statements and notes
         should be read in conjunction  with the financial  statements and notes
         included in the audited  financial  statements of CapMAC as of December
         31, 1996 and 1995, and for each of the years in the  three-year  period
         ended December 31, 1996.

3.       Reclassifications

         Certain prior period balances have been  reclassified to conform to the
         current period presentation.



                                     F - 26



<PAGE>

PROSPECTUS
================================================================================

                                UACSC Auto Trusts
                            Asset Backed Certificates


UAC Securitization Corporation
Depositor

Union Acceptance Corporation
Servicer

The asset backed certificates  described herein (the "Certificates") may be sold
from time to time in one or more series  (each,  a  "Series"),  in  amounts,  at
prices and on terms to be  determined at the time of sale and to be set forth in
a supplement to this  Prospectus  (a  "Prospectus  Supplement").  Each Series of
Certificates  will be issued by a trust  (each,  a  "Trust")  to be formed  with
respect to such Series and will include one or more classes of Certificates. The
property of each Trust will  include a pool of motor  vehicle  installment  sale
and/or  installment loan contracts  secured by new and used  automobiles,  light
trucks and vans (the  "Receivables"),  certain monies received  thereunder after
the applicable cutoff date,  security interests in the vehicles financed thereby
and certain other property,  as more fully  described  herein and in the related
Prospectus Supplement. If so specified in the related Prospectus Supplement, the
property of a Trust will  include  monies on deposit in a trust  account,  which
will be used to purchase additional  Receivables after the related closing date.
Union  Acceptance  Corporation  will act as servicer of the Receivables for each
Trust.

Except as otherwise specified in the related Prospectus  Supplement,  each class
of  Certificates  of any Series will  represent the right to receive a specified
amount of payments of principal and interest on the related Receivables,  at the
rates,  on the dates  and in the  manner  described  herein  and in the  related
Prospectus Supplement.  If so provided in the related Prospectus  Supplement,  a
Series of Certificates may include one or more classes of Certificates  entitled
to interest distributions with disproportionate,  nominal or no distributions in
respect of  principal,  or to  principal  distributions  with  disproportionate,
nominal or no  distributions  in respect of  interest.  As more fully  described
herein and in the related Prospectus  Supplement,  distributions on any class of
Certificates  may be senior or subordinate to distributions on one or more other
classes of Certificates of the same Series.

Prospective investors should consider the factors set forth under "Risk Factors"
on page 10 of this Prospectus and in the related Prospectus Supplement.



       EXCEPT AS OTHERWISE SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT,
        THE CERTIFICATES OF A SERIES WILL REPRESENT BENEFICIAL INTERESTS
                       IN THE RELATED TRUST ONLY, AND WILL
     NOT REPRESENT OBLIGATIONS OF OR INTERESTS IN, AND ARE NOT GUARANTEED OR
      INSURED BY, UAC SECURITIZATION CORPORATION, ANY AFFILIATE THEREOF OR
                   ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

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



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



November 19, 1997


<PAGE>

                              AVAILABLE INFORMATION

         The  Depositor,  as  originator  of the  Trusts,  has  filed  with  the
Securities and Exchange  Commission (the "Commission") a Registration  Statement
on  Form  S-3  (together  with  all  amendments   and  exhibits   thereto,   the
"Registration  Statement")  under the Securities  Act of 1933, as amended,  with
respect to the  Certificates  being offered  hereby.  This  Prospectus  does not
contain all of the information set forth in the Registration Statement,  certain
parts of which have been omitted in accordance with the rules and regulations of
the Commission.  For further information,  reference is made to the Registration
Statement,  which is  available  for  inspection  without  charge at the  public
reference  facilities of the  Commission at Judiciary  Plaza,  450 Fifth Street,
N.W.,  Washington,  D.C.  20549,  and the regional  offices of the Commission at
Citicorp  Center,  500  West  Madison  Street,  Suite  1400,  Chicago,  Illinois
60661-2511,  and Seven World Trade Center, Suite 1300, New York, New York 10048.
Copies of such information can be obtained from the Public Reference  Section of
the Commission at Judiciary  Plaza,  450 Fifth Street,  N.W.,  Washington,  D.C.
20549,  at prescribed  rates.  The  Commission  also maintains a web site on the
internet that  contains  reports,  proxy and  information  statements  and other
information  regarding registrants that file electronically with the Commission,
including   the   Registration   Statement.   The   address  of  such  site  is:
http://www.sec.gov.

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

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

         The Servicer on behalf of any Trust will provide without charge to each
person to whom a copy of this  Prospectus is  delivered,  on the written or oral
request  of  such  person,  a copy of any or all of the  documents  incorporated
herein by  reference,  except the  exhibits to such  documents.  Requests to the
Servicer for such copies  should be addressed to Union  Acceptance  Corporation,
250 North Shadeland Avenue, Indianapolis, Indiana 46219, (317) 231-7965.


<PAGE>

                                SUMMARY OF TERMS

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

Issuer ................................ With    respect   to   any   Series   of
                                        Certificates, a Trust formed pursuant to
                                        a pooling and servicing agreement (each,
                                        a  "Pooling  and  Servicing  Agreement")
                                        among the  Depositor,  the  Servicer and
                                        the Trustee for such Trust.

Depositor ..............................UAC   Securitization    Corporation,   a
                                        Delaware    corporation    having    its
                                        principal  office and place of  business
                                        in   Bonita   Springs,    Florida   (the
                                        "Depositor").  The Depositor's principal
                                        executive  offices  are  located at 9240
                                        Bonita Beach Road, Suite 1109-A,  Bonita
                                        Springs,    Florida   34135,   and   its
                                        telephone number is (941) 948-1850.

Servicer ...............................Union Acceptance Corporation, an Indiana
                                        corporation  having its principal office
                                        and place of business  in  Indianapolis,
                                        Indiana (in its capacity as servicer the
                                        "Servicer",    otherwise   "UAC").   The
                                        Servicer's principal offices are located
                                        at   250   North    Shadeland    Avenue,
                                        Indianapolis,  Indiana  46219,  and  its
                                        telephone number is (317) 231-7965.

Trustee  ...............................With respect to each Trust,  the trustee
                                        specified  in  the  related   Prospectus
                                        Supplement (the "Trustee").

Securities Offered  ....................Each Series of asset  backed  securities
                                        issued by a Trust will consist of one or
                                        more classes of Certificates. Each class
                                        of  Certificates  of a  Series  will  be
                                        issued  pursuant to the related  Pooling
                                        and  Servicing  Agreement.  The  related
                                        Prospectus Supplement will specify which
                                        class or classes of  Certificates of the
                                        related   Series   are   being   offered
                                        thereby.

                                        Unless   otherwise   specified   in  the
                                        related  Prospectus   Supplement,   each
                                        class of Certificates will have a stated
                                        certificate   principal   balance   (the
                                        "Class  Certificate  Balance")  and will
                                        accrue    interest    on   such    Class
                                        Certificate  Balance at a specified rate
                                        (with   respect   to   each   class   of
                                        Certificates,  the "Pass-Through Rate").
                                        If   so   specified   in   the   related
                                        Prospectus   Supplement,   one  or  more
                                        classes    of    Certificates    ("Strip
                                        Certificates")  may be  entitled  to (i)
                                        interest        distributions       with
                                        disproportionate,    nominal    or    no
                                        principal    distributions    or    (ii)
                                        principal       distributions       with
                                        disproportionate, nominal or no interest
                                        distributions.  See  "Description of the
                                        Certificates   --    Distributions    of
                                        Principal and Interest".
<PAGE>

                                        Each  class of  Certificates  may have a
                                        different  Pass-Through  Rate, which may
                                        be  a  fixed,   variable  or  adjustable
                                        Pass-Through Rate, or any combination of
                                        the  foregoing.  The related  Prospectus
                                        Supplement will specify the Pass-Through
                                        Rate, or the method for  determining the
                                        applicable  Pass-Through  Rate, for each
                                        class of Certificates.

                                        A Series of Certificates may include two
                                        or more  classes  of  Certificates  that
                                        differ as to timing  and/or  priority of
                                        distributions, seniority, allocations of
                                        losses,  Pass-Through  Rate,  amount  of
                                        distributions in respect of principal or
                                        interest,  or  any  combination  of  the
                                        foregoing.  Additionally,  distributions
                                        in respect of  principal  or interest in
                                        respect of any such class or classes may
                                        or may not be made  upon the  occurrence
                                        of  specified  events or on the basis of
                                        collections from designated  portions of
                                        the related Receivables Pool.

                                        Unless   otherwise   specified   in  the
                                        related      Prospectus      Supplement,
                                        Certificates   will  be   available   in
                                        book-entry   form   only   and  will  be
                                        available   for   purchase   in  minimum
                                        denominations  of  $1,000  and  integral
                                        multiples   thereof,   except  that  one
                                        Certificate  of each class may be issued
                                        in such  denomination  as is required to
                                        include  any  residual  amount.   Unless
                                        otherwise   specified   in  the  related
                                        Prospectus                   Supplement,
                                        Certificateholders   will   be  able  to
                                        receive Definitive  Certificates only in
                                        the  limited   circumstances   described
                                        herein  or  in  the  related  Prospectus
                                        Supplement.   See  "Description  of  the
                                        Certificates        --        Definitive
                                        Certificates".

                                        If so provided in the related Prospectus
                                        Supplement,  the Servicer or one or more
                                        other   entities   may  be  entitled  to
                                        purchase the  Receivables  of a Trust or
                                        to   cause   such   Receivables   to  be
                                        purchased  by  another  entity,  in  the
                                        manner  and  subject  to the  conditions
                                        described in such Prospectus Supplement.
                                        If the Servicer or any such other entity
                                        exercises  any such  option to  purchase
                                        the   Receivables   or  to   cause   the
                                        Receivables   to   be   purchased,   the
                                        Certificates  will  be  prepaid  as  set
                                        forth   in   the   related    Prospectus
                                        Supplement.   See  "Description  of  the
                                        Transfer  and  Servicing  Agreements  --
                                        Termination" herein. In addition, if the
                                        related Prospectus  Supplement  provides
                                        that  the   property  of  a  Trust  will
                                        include a  Pre-Funding  Account,  one or
                                        more  classes  of  Certificates  may  be
                                        subject  to  a  partial   prepayment  of
                                        principal   following  the  end  of  the
                                        Funding Period, in the manner and to the
                                        extent    specified   in   the   related
                                        Prospectus Supplement.  See "Description
                                        of the Transfer and Servicing Agreements
                                        --  Accounts  --  Pre-Funding   Account"
                                        herein.


<PAGE>

The Trust Property......................The  property of each Trust will include
                                        a   pool   of   simple    interest   and
                                        precomputed  interest  installment  sale
                                        and installment  loan contracts  secured
                                        by  new  and  used  automobiles,   light
                                        trucks  and  vans  (the  "Receivables"),
                                        certain    monies   due   or    received
                                        thereunder  after the date  specified in
                                        the related Prospectus Supplement (each,
                                        a "Cutoff Date"),  security interests in
                                        the  vehicles   financed   thereby  (the
                                        "Financed   Vehicles"),   any  right  to
                                        recourse  of UAC against the dealers who
                                        sold   the   Financed    Vehicles   (the
                                        "Dealers"),   proceeds  from  claims  on
                                        certain insurance policies,  and certain
                                        rights  under  the  purchase   agreement
                                        (each,  a  "Purchase  Agreement")  among
                                        UAC, the Depositor and Union  Acceptance
                                        Funding Corporation ("UAFC") pursuant to
                                        which the  Depositor  will  purchase the
                                        related   Receivables   from  UAFC.  The
                                        property of each Trust also will include
                                        amounts on deposit in, or certain rights
                                        with  respect  to,   certain   accounts,
                                        including   the   related    Certificate
                                        Account  and  any  Pre-Funding  Account,
                                        Cash   Collateral   Account  (or  Spread
                                        Account),  yield  supplement  account or
                                        any  other  account  identified  in  the
                                        applicable  Prospectus  Supplement.  See
                                        "Description   of   the   Transfer   and
                                        Servicing Agreements-- Accounts".

                                        The  Receivables  arise,  or will arise,
                                        from  motor  vehicle   installment  sale
                                        contracts   that  were   originated   by
                                        dealers for  assignment to UAC (directly
                                        or through  UAC Finance  Corporation,  a
                                        wholly-owned subsidiary of UAC ("UACFC")
                                        or  Union   Federal   Savings   Bank  of
                                        Indianapolis (the "Predecessor"),  UAC's
                                        parent corporation before the completion
                                        on  August  7,  1995 of a  spin-off)  or
                                        motor vehicle loan  contracts  that were
                                        solicited by dealers for  origination by
                                        UAC,    UACFC    or   the    Predecessor
                                        (collectively,  the "Contracts"). In the
                                        ordinary   course   of   its   business,
                                        immediately   after  UAC  originates  or
                                        otherwise  acquires the  Contracts,  UAC
                                        sells the Contracts to UAFC.  Payment of
                                        the amount due under  each  Contract  is
                                        secured  by a first  perfected  security
                                        interest   in   the   related   Financed
                                        Vehicle.   UAFC,   UAC,   UACFC  or  the
                                        Predecessor is or will be the registered
                                        lienholder on the  certificate  of title
                                        of each of the  Financed  Vehicles.  The
                                        Receivables  for each  Receivables  Pool
                                        will  be  selected  from  the  Contracts
                                        owned  by  UAFC  based  on the  criteria
                                        specified  in the  related  Pooling  and
                                        Servicing Agreement and described herein
                                        under   "The   Receivables   Pools"  and
                                        "Description   of   the   Transfer   and
                                        Servicing    Agreement   --   Sale   and
                                        Assignment  of  Receivables"  and in the
                                        related Prospectus Supplement under "The
                                        Receivables Pool".
<PAGE>

                                        On the date of  issuance  of a Series of
                                        Certificates  (each, a "Closing  Date"),
                                        the Depositor will convey Receivables to
                                        the  related   Trust  in  the  aggregate
                                        principal amount provided in the related
                                        Prospectus   Supplement   and,   if   so
                                        provided in such Prospectus  Supplement,
                                        will  deposit  the amount  specified  in
                                        such    Prospectus    Supplement    (the
                                        "Pre-Funded   Amount")   into  a   trust
                                        account  established  in the name of the
                                        Trustee   for   the   benefit   of   the
                                        Certificateholders   (the   "Pre-Funding
                                        Account").  The  Pre-Funded  Amount with
                                        respect to any Trust will not exceed 25%
                                        of   the   initial    aggregate    Class
                                        Certificate  Balances  for  the  related
                                        Series (the "Certificate Balance").

                                        Ifthe  property  of a Trust  includes  a
                                        Pre-Funding   Account,   UAFC   will  be
                                        obligated  under  the  related  Purchase
                                        Agreement to sell additional Receivables
                                        (the  "Subsequent  Receivables")  to the
                                        Depositor  from time to time  during the
                                        period    provided    in   the   related
                                        Prospectus   Supplement   (the  "Funding
                                        Period")  having an aggregate  principal
                                        balance   approximately   equal  to  the
                                        Pre-Funded  Amount.  The  Depositor,  in
                                        turn,   will  be  obligated   under  the
                                        Pooling and Servicing  Agreement to sell
                                        such   Subsequent   Receivables  to  the
                                        related  Trust,  and the  Trust  will be
                                        obligated  to  purchase  the  Subsequent
                                        Receivables, subject to the satisfaction
                                        of certain  conditions  set forth in the
                                        Pooling  and  Servicing   Agreement  and
                                        described  herein under  "Description of
                                        the Transfer and Servicing Agreements --
                                        Sale and Assignment of Receivables".  As
                                        used  in  this   Prospectus,   the  term
                                        Receivables will include the Receivables
                                        transferred  to a Trust  on the  related
                                        Closing  Date as well as any  Subsequent
                                        Receivables  transferred  to such  Trust
                                        during the related Funding Period.

                                        Amounts on  deposit  in any  Pre-Funding
                                        Account  during the Funding  Period will
                                        be invested by the Trustee (as  directed
                                        by    the    Servicer)    in    Eligible
                                        Investments,     and    any    resultant
                                        investment   income  (less  any  related
                                        investment  expenses)  will be included,
                                        on  the  Distribution  Date  immediately
                                        following   the  date  on   which   such
                                        investment  income is paid to the Trust,
                                        in  the   Available   Funds   for   such
                                        Distribution  Date. Any funds  remaining
                                        in a  Pre-Funding  Account at the end of
                                        the  related   Funding  Period  will  be
                                        distributed  to holders  of the  related
                                        Series     of     Certificates      (the
                                        "Certificateholders") as a prepayment of
                                        principal  of the  Certificates,  in the
                                        amounts and  priority  described  in the
                                        related   Prospectus   Supplement.    No
                                        Funding  Period will  continue  for more
                                        than  three  calendar  months  after the
                                        related  Closing Date. See  "Description
                                        of the Transfer and Servicing Agreements
                                        -- Accounts -- Pre-Funding Account".
<PAGE>

                                        In each Purchase Agreement, UAC and UAFC
                                        will make  certain  representations  and
                                        warranties  with  respect to the related
                                        Receivables   and  will   undertake   to
                                        repurchase   from  the   Depositor   any
                                        Receivable  with  respect to which there
                                        exists an  uncured  breach of any of its
                                        representations  or warranties,  if such
                                        breach  materially and adversely affects
                                        the  rights  of  the  Depositor,  or the
                                        Depositor's     assignee,     in    such
                                        Receivable.    In   each   Pooling   and
                                        Servicing Agreement,  the Depositor will
                                        assign  to  the  related  Trust  certain
                                        rights   under  the   related   Purchase
                                        Agreement,  including the right to cause
                                        UAC  to  repurchase  any  Receivable  in
                                        respect  of which it is in  breach  of a
                                        breach or warranty that  materially  and
                                        adversely  affects  the  interest of the
                                        Trust in such  Receivable.  None of UAC,
                                        UAFC  or the  Depositor  will  have  any
                                        other  obligation  with  respect  to the
                                        Receivables  or  the  Certificates.  See
                                        "Description   of   the   Transfer   and
                                        Servicing   Agreements   --   Sale   and
                                        Assignment of Receivables".

Credit and Cash
Flow Enhancement........................If and to the  extent  specified  in the
                                        related  Prospectus  Supplement,  credit
                                        enhancement  with  respect to a Trust or
                                        any class or classes of Certificates may
                                        include   any   one  or   more   of  the
                                        following:  subordination of one or more
                                        other  classes  of  Certificates  of the
                                        same Series,  Cash Collateral  Accounts,
                                        Spread   Accounts,    yield   supplement
                                        accounts,    surety   bonds,   insurance
                                        policies,  letters of credit,  credit or
                                        liquidity                    facilities,
                                        over-collateralization,       guaranteed
                                        investment  contracts,  swaps  or  other
                                        interest  rate  protection   agreements,
                                        repurchase obligations, other agreements
                                        with respect to third-party  payments or
                                        other support,  cash deposits,  or other
                                        arrangements. To the extent specified in
                                        the  related  Prospectus  Supplement,  a
                                        form of credit  enhancement with respect
                                        to  a  Trust  or  class  or  classes  of
                                        Certificates  may be  subject to certain
                                        limitations and exclusions from coverage
                                        thereunder.

Transfer and Servicing
  Agreements............................Pursuant  to  each  Purchase  Agreement,
                                        UAFC will sell the  related  Receivables
                                        to the Depositor  without  recourse and,
                                        if so stated in the  related  Prospectus
                                        Supplement,   will   undertake  to  sell
                                        Subsequent Receivables, in the aggregate
                                        amount   specified   therein,   to   the
                                        Depositor  during  the  related  Funding
                                        Period.  The  Depositor,  in turn,  will
                                        sell  such  Receivables  to the  related
                                        Trust,   without   recourse,   and  will
                                        undertake  to sell any  such  Subsequent
                                        Receivables  to the related Trust during
                                        the related Funding Period. In addition,
                                        the Servicer  will agree in each Pooling
                                        and    Servicing    Agreement    to   be
                                        responsible  for  servicing,   managing,
                                        maintaining   custody   of  and   making
                                        collections on the related Receivables.


<PAGE>

                                        Unless otherwise provided in the related
                                        Prospectus Supplement, the Servicer will
                                        advance  funds (each,  an  "Advance") on
                                        the   Receivables    made   during   the
                                        preceding     calendar     month    (the
                                        "Collection Period") to cover 30 days of
                                        interest  due on a  Receivable  that  is
                                        more than 30 days  delinquent  (each, an
                                        "Interest  Shortfall"),  but only to the
                                        extent  that the  Servicer,  in its sole
                                        discretion, expects to be able to recoup
                                        such Advance from subsequent payments on
                                        the Receivable. Advances by the Servicer
                                        will  add to  the  funds  available  for
                                        distributions to Certificateholders on a
                                        Distribution Date, but the Servicer will
                                        be  entitled to  reimbursement  for such
                                        Advances from subsequent payments of the
                                        Receivables  or, to the extent set forth
                                        in the  related  Prospectus  Supplement,
                                        from  insurance  proceeds or withdrawals
                                        from  any  Cash  Collateral  Account  or
                                        similar form of credit enhancement.  See
                                        "Description   of   the   Transfer   and
                                        Servicing Agreements -- Advances".

                                        Unless otherwise provided in the related
                                        Prospectus   Supplement,   UAC  will  be
                                        obligated to  repurchase  from the Trust
                                        any  Receivable in which the interest of
                                        such Trust is  materially  and adversely
                                        affected  as a result of a breach of any
                                        representation  or warranty  made by UAC
                                        and/or  UAFC  in  the  related  Purchase
                                        Agreement if such breach is not cured in
                                        a timely manner  following the discovery
                                        by or notice to UAC. In addition, unless
                                        otherwise   provided   in  the   related
                                        Prospectus Supplement, the Servicer will
                                        be  obligated  under  each  Pooling  and
                                        Servicing   Agreement  to  purchase  any
                                        Receivable  if (i) among  other  things,
                                        the   Servicer   reduces   the  rate  of
                                        interest under the related Contract (the
                                        "Contract Rate"),  changes the amount of
                                        the  scheduled  monthly  payments or the
                                        amount  financed  or fails to maintain a
                                        perfected   security   interest  in  the
                                        related  Financed  Vehicle  and (ii) the
                                        interest  of the  Certificateholders  in
                                        such   Receivable  is   materially   and
                                        adversely  affected  by such  action  or
                                        failure to act of the  Servicer.  If the
                                        Servicer  extends  the  date  for  final
                                        payment by the  obligor  on the  related
                                        Contract (each, an "Obligor") beyond the
                                        latest final scheduled maturity date for
                                        any  class   specified  in  the  related
                                        Prospectus    Supplement   (the   "Final
                                        Scheduled  Maturity Date"), the Servicer
                                        will  be   obligated   to  purchase  the
                                        Receivable   on  such  Final   Scheduled
                                        Maturity Date.

                                        Unless   otherwise   specified   in  the
                                        related   Prospectus   Supplement,   the
                                        Servicer   will   receive   a  fee   for
                                        servicing the  Receivables of each Trust
                                        equal to the  Servicing  Fee Rate  times
                                        the  aggregate   outstanding   principal
                                        balance of the related  Receivables (the
                                        "Pool Balance"), plus certain late fees,
                                        prepayment     charges     and     other
                                        administrative  fees or similar charges.
                                        UAC may also receive investment earnings
                                        from  certain  accounts  and other  cash
                                        flows  with  respect  to  a  Trust.  See
                                        "Description   of   the   Transfer   and
                                        Servicing    Agreements   --   Servicing
                                        Compensation  and  Payment of  Expenses"
                                        herein.


<PAGE>

Certain Legal Aspects
  of the Receivables;
  Repurchase Obligations................In   connection   with   each   sale  of
                                        Receivables by UAFC to the Depositor and
                                        by the  Depositor  to a Trust,  security
                                        interests   in  the   related   Financed
                                        Vehicles will be assigned by UAFC to the
                                        Depositor  and by the  Depositor  to the
                                        Trust; due to administrative  burden and
                                        expense,  however,  the  certificates of
                                        title to such Financed Vehicles will not
                                        be  amended to  reflect  the  assignment
                                        either to the Depositor or to the Trust.
                                        In the absence of such an amendment, the
                                        Trust may not have a perfected  security
                                        interest   in  the   Financed   Vehicles
                                        securing the Receivables in some states.
                                        Unless   otherwise   specified   in  the
                                        related Prospectus Supplement,  UAC will
                                        be obligated to repurchase  from a Trust
                                        any Receivable  sold to such Trust as to
                                        which all action  necessary  to secure a
                                        first perfected security interest in the
                                        name  of   UAFC,   UAC,   UACFC  or  the
                                        Predecessor  in  the  Financed   Vehicle
                                        securing such Receivable  shall not have
                                        been   taken   as  of  the   date   such
                                        Receivable  is  purchased by such Trust,
                                        if such breach  materially and adversely
                                        affects  the  interest  of  the  related
                                        Certificateholders  in  such  Receivable
                                        and if such  failure  or  breach  is not
                                        cured  by the  last  day  of the  second
                                        month  following  the  discovery  by  or
                                        notice to UAC of such breach. If a Trust
                                        does  not  have  a  perfected   security
                                        interest  in  a  Financed  Vehicle,  its
                                        ability  to  realize  on  such  Financed
                                        Vehicle in the event of a default may be
                                        adversely  affected.  To the  extent the
                                        security interest is perfected,  a Trust
                                        will have a prior claim over  subsequent
                                        purchasers  of the Financed  Vehicle and
                                        holders   of   subsequently    perfected
                                        security interests.  However, as against
                                        liens for repairs of  Financed  Vehicles
                                        or  for  taxes  unpaid  by  the  related
                                        Obligor, or through fraud or negligence,
                                        a Trust could lose its security interest
                                        or the priority of its security interest
                                        in  a  Financed  Vehicle.  None  of  the
                                        Depositor,  UAC,  UACFC or UAFC  will be
                                        obligated  to  repurchase  a  Receivable
                                        with  respect to which a Trust loses its
                                        security interest or the priority of its
                                        security   interest   in   the   related
                                        Financed  Vehicle after the Closing Date
                                        as the  result  of any  such tax lien or
                                        mechanic's   lien   or  the   fraud   or
                                        negligence of a third party.

                                        Federal  and state  consumer  protection
                                        laws impose requirements on creditors in
                                        connection with extensions of credit and
                                        collections of retail installment loans,
                                        and   certain  of  these  laws  make  an
                                        assignee  of such a loan  liable  to the
                                        obligor thereon for any violation by the
                                        lender.  Unless  otherwise  specified in
                                        the related Prospectus  Supplement,  UAC
                                        will be required to repurchase  from the
                                        Trust  any  Receivable   that  fails  to
                                        comply  with  the  requirements  of such
                                        consumer  protection  laws on or  before
                                        the  last  day  of the  month  following
                                        discovery  by or  notice  to UAC of such
                                        failure,  if such failure materially and
                                        adversely  affects the  interests of the
                                        related   Certificateholders   in   such
                                        Receivable.  See "Certain  Legal Aspects
                                        of the Receivables".


<PAGE>

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

                                        If  a  Prospectus  Supplement  does  not
                                        specify  that  the  related  Trust  is a
                                        grantor trust,  upon the issuance of the
                                        related Series of  Certificates  Federal
                                        Tax Counsel  will  deliver an opinion to
                                        the  effect  that such Trust will not be
                                        treated as an  association  taxable as a
                                        corporation  or  as a  "publicly  traded
                                        partnership" taxable as a corporation.

                                        See   "Certain    Federal   Income   Tax
                                        Consequences" for additional information
                                        regarding the application of federal tax
                                        laws to a Trust and the  related  Series
                                        of Certificates.

ERISA Considerations....................Subject to the considerations  discussed
                                        under "ERISA  Considerations" herein and
                                        in the related Prospectus Supplement and
                                        unless otherwise  provided therein,  any
                                        Certificates     that    meet    certain
                                        Department  of  Labor  requirements  are
                                        eligible   for   purchase   by  employee
                                        benefit  plans and plans  subject to the
                                        Employee  Retirement Income Security Act
                                        of 1974,  as amended  ("ERISA").  Unless
                                        otherwise   specified   in  the  related
                                        Prospectus  Supplement,   any  class  of
                                        Certificates that is subordinated to any
                                        other class of  Certificates of the same
                                        Series may not be  acquired  by any such
                                        employee  benefit plan,  plan subject to
                                        ERISA   or  an   individual   retirement
                                        account.   See  "ERISA   Considerations"
                                        herein  and  in the  related  Prospectus
                                        Supplement.

Ratings  ...............................It is a condition to the issuance of the
                                        Certificates  to  be  offered  hereunder
                                        that  they be  rated  in one of the four
                                        highest  rating  categories  by at least
                                        one  nationally  recognized  statistical
                                        rating  organization  (each,  a  "Rating
                                        Agency").    A    rating    is   not   a
                                        recommendation to purchase, hold or sell
                                        Certificates  inasmuch  as a rating does
                                        not  comment  as  to  market   price  or
                                        suitability  for a particular  investor.
                                        Ratings of Certificates will address the
                                        likelihood  of the payment of  principal
                                        of  and  interest  on  the  Certificates
                                        pursuant to their terms. There can be no
                                        assurance  that a rating will remain for
                                        a given  period of time or that a rating
                                        will  not  be   lowered   or   withdrawn

<PAGE>

                                        entirely  by a Rating  Agency  if in its
                                        judgment  circumstances in the future so
                                        warrant.  See "Risk Factors-- Ratings of
                                        the  Certificates"   herein.   For  more
                                        detailed   information   regarding   the
                                        ratings   assigned   to  any   class  of
                                        Certificates of a particular Series, see
                                        "Summary of Terms--  Ratings"  and "Risk
                                        Factors--  Certificate  Rating"  in  the
                                        related Prospectus Supplement.


<PAGE>

                                  RISK FACTORS

         In addition to the other  information  contained in this Prospectus and
in the related Prospectus  Supplement to be prepared and delivered in connection
with the offering of any Series of  Certificates,  prospective  investors should
carefully  consider the following risk factors before  investing in any class or
classes of Certificates of any such Series.

         Pre-Funding   Accounts.  If  so  provided  in  the  related  Prospectus
Supplement, on the Closing Date the Depositor will deposit the Pre-Funded Amount
specified in such  Prospectus  Supplement into the  Pre-Funding  Account.  In no
event will the Pre-Funded Amount exceed 25% of the initial  Certificate  Balance
of the related Series of  Certificates.  The  Pre-Funded  Amount will be used to
purchase Subsequent Receivables from the Depositor (which, in turn, will acquire
such  Subsequent  Receivables  from UAFC) from time to time  during the  Funding
Period.  During the  Funding  Period and until such  amounts  are applied by the
Trustee  to  purchase  Subsequent   Receivables,   amounts  on  deposit  in  the
Pre-Funding  Account  will be  invested by the  Trustee  (as  instructed  by the
Servicer)  in Eligible  Investments,  and any  investment  income  with  respect
thereto (net of any related  investment  expenses)  will be  distributed on each
Distribution  Date during the Funding Period as part of the Available  Funds for
the  related  Collection  Period.  No  Funding  Period  will end more than three
calendar months after the related Closing Date.

         To the extent that the entire Pre-Funded Amount has not been applied to
the purchase of Subsequent Receivables by the end of the related Funding Period,
any  amounts  remaining  in the  Pre-Funded  Account  will be  distributed  as a
prepayment of principal to  Certificateholders  following the end of the Funding
Period,  in the amounts and pursuant to the  priorities set forth in the related
Prospectus  Supplement.  Such  prepayment  will  reduce the  Certificateholder's
outstanding principal balance and anticipated yield.

         Sales  of  Subsequent  Receivables.  If  so  provided  in  the  related
Prospectus  Supplement,  (i) UAFC will be  obligated  pursuant  to the  Purchase
Agreement  to sell  Subsequent  Receivables  (subject  only to the  availability
thereof) to the  Depositor  from time to time  during the  Funding  Period in an
aggregate  principal amount  approximately  equal to the Pre-Funded Amount, (ii)
the Depositor,  in turn, will be obligated pursuant to the Pooling and Servicing
Agreement to sell such  Subsequent  Receivables to the Trust and (iii) the Trust
will be obligated to purchase such Subsequent  Receivables,  subject only to the
satisfaction  of  certain  conditions  set forth in the  Pooling  and  Servicing
Agreement and described in the related Prospectus  Supplement.  If the principal
amount of eligible Subsequent Receivables originated or acquired by UAC during a
Funding  Period is less than the Pre-Funded  Amount,  UAFC and the Depositor may
have insufficient  Subsequent Receivables to transfer to a Trust, and holders of
one or more classes of the related Series of Certificates  may receive a full or
partial  prepayment  of principal at the end of the Funding  Period as described
above under "-- Pre-Funding Accounts".

         Any  conveyance of Subsequent  Receivables to a Trust is subject to the
satisfaction,  on or before the  related  transfer  date  (each,  a  "Subsequent
Transfer Date"), of the following conditions  precedent,  among others: (i) each
such Subsequent  Receivable must satisfy the eligibility  criteria  specified in
the related  Pooling and Servicing  Agreement;  (ii) the Subsequent  Receivables
shall have been  selected  based on the  criteria  specified  in the  applicable
Prospective  Supplement  and neither UAFC nor the Depositor  shall have selected
such  Subsequent  Receivables  in a  manner  that it  deems  is  adverse  to the
interests  of holders of the related  Certificates;  (iii) as of the  respective
Cutoff  Date for such  Subsequent  Receivables,  all of the  Receivables  in the
Trust,  including the  Subsequent  Receivables to be conveyed to the Trust as of
such date, must satisfy the parameters  described under "The Receivables  Pools"
herein and "The Receivables Pool" in the related Prospectus Supplement; (iv) any
required  deposit to any Cash Collateral  Account or other similar account shall
have been made; and (v) UAFC must execute and deliver to the Depositor,  and the
Depositor must execute and deliver to such Trust, a written assignment conveying
such Subsequent  Receivables to the Depositor or such Trust,  as applicable.  In
addition,  the conveyance of Subsequent Receivables to a Trust is subject to the
satisfaction of the following conditions subsequent, among others, each of which
must be satisfied  within the  applicable  time period  specified in the related
Prospectus  Supplement:  (a) the  Depositor  must  deliver  certain  opinions of

<PAGE>

counsel to the related Trustee with respect to the validity of the conveyance of
the Subsequent  Receivables to the Trust;  (b) the Trustee must receive  written
confirmation from a firm of certified independent public accountants that, as of
the end of the period specified therein, the Receivables in the Trust, including
the  Subsequent  Receivables,  satisfied  the  parameters  described  under "The
Receivables  Pools" herein and "The Receivables Pool" in the related  Prospectus
Supplement;  and (c) each of the Rating  Agencies  must notify the  Depositor in
writing that,  following the  conveyance of the  Subsequent  Receivables  to the
Trust,  each class of  Certificates  will have the same rating assigned to it by
such Rating Agency that it had on the Closing  Date.  Such  confirmation  of the
ratings of the Certificates may depend on factors other than the characteristics
of the Subsequent Receivables,  including the delinquency,  repossession and net
loss  experience  on the  automobile,  light  truck and van  receivables  in the
portfolio  serviced  by UAC.  UAC will be  required  pursuant  to each  Purchase
Agreement and Pooling and Servicing  Agreement to repurchase  immediately from a
Trust  any  Subsequent  Receivable,  at a price  equal  to the  Purchase  Amount
thereof, with respect to which any of the foregoing conditions is not satisfied.

         Certain  Legal  Aspects -- Security  Interests  in  Financed  Vehicles.
Simultaneously with each sale of Receivables, UAFC will assign to the Depositor,
and the Depositor  will assign to the related Trust,  security  interests in the
related Financed Vehicles;  due to administrative  burden and expense,  however,
the  certificates  of title to such  Financed  Vehicles  will not be  amended to
reflect the  assignment to either the Depositor or the Trust.  In the absence of
such  amendments,  a Trust may not have a  perfected  security  interest in such
Financed  Vehicles in some states.  Except as otherwise  provided in the related
Prospectus  Supplement,  UAC will be  obligated to  repurchase  from the related
Trust any Receivable sold to a Trust as to which all actions necessary to secure
a first perfected  security  interest in the name of UAFC (or, in certain cases,
UAC, UACFC or the  Predecessor) in the Financed Vehicle securing such Receivable
shall not have been taken as of the date such  Receivable is transferred to such
Trust,  if such breach  materially  and  adversely  affects the  interest of the
Certificateholders  in such  Receivable  and if such  failure  or  breach is not
timely cured following discovery by or notice thereof to the Depositor or UAC.

         If a Trust does not have a  perfected  security  interest in a Financed
Vehicle,  its  ability  to realize  on such  Financed  Vehicle in the event of a
default  may be  adversely  affected.  To the extent the  security  interest  is
perfected,  the Trust will have a prior claim over subsequent purchasers of such
Financed  Vehicle  and holders of  subsequently  perfected  security  interests;
however,  the Trust  could lose its  security  interest  or the  priority of its
security  interest  in a Financed  Vehicle as against  liens for repairs of such
Financed  Vehicle or for taxes unpaid by the related Obligor or through fraud or
negligence.  None of the Depositor,  UAFC, UACFC or UAC will have any obligation
to  repurchase  a  Receivable  in  respect of which a Trust  loses its  security
interest or the  priority  of its  security  interest  in the  related  Financed
Vehicle  as the  result  of any  such  mechanic's  or tax  lien or the  fraud or
negligence of a third party occurring after the date such security  interest was
conveyed to the Trust. See "Certain Legal Aspects of the Receivables -- Security
Interest in Vehicles".

         Certain Legal Aspects -- Consumer  Protection  Laws.  Federal and state
consumer  protection  laws impose  requirements  on creditors in connection with
extensions of credit and collections of retail installment loans, and certain of
these  laws  make an  assignee  of such a loan  (such as a Trust)  liable to the
obligor thereon for any violation by the lender.  To the extent specified herein
and in the related  Prospectus  Supplement,  UAC will be obligated to repurchase
from  the  related  Trust  any  Receivable   that  fails  to  comply  with  such
requirements.  See  "Certain  Legal  Aspects  of  the  Receivables  --  Consumer
Protection Laws".

         Certain Legal Aspects -- Insolvency  Considerations.  UAC and UAFC will
warrant  to the  Depositor  in each  Purchase  Agreement  (the  benefit of which
warranty will be assigned by the Depositor to each Trust in the related  Pooling
and  Servicing  Agreement)  that  the  sale  of the  Receivables  by UAFC to the
Depositor, and by the Depositor to such Trust, respectively,  is a valid sale of
the  Receivables  to  the  Depositor  and to  such  Trust.  Notwithstanding  the
foregoing,  if UAC,  UACFC,  UAFC or the Depositor  were to become a debtor in a
bankruptcy case and a creditor or  trustee-in-bankruptcy  of such debtor or such
debtor  itself were to take the  position  that the sale of  Receivables  to the

<PAGE>

Depositor or such Trust,  as  applicable,  should be treated as a pledge of such
Receivables  to secure a borrowing  of such  debtor,  then delays in payments of
collections  of  Receivables  to  Certificateholders  could occur or (should the
court rule in favor of any such trustee,  creditor or debtor)  reductions in the
amounts of such payments  could result.  If the transfer of  Receivables  to the
Depositor  or any  Trust is  treated  as a pledge  instead  of a sale,  a tax or
government lien on the property of UAFC or the Depositor, as applicable, arising
before the transfer of such  Receivables  to such Trust may have  priority  over
such Trust's  interest in such  Receivables.  If the  transactions  contemplated
herein are treated as a sale, the Receivables would not be part of UAFC's or the
Depositor's bankruptcy estate and would not be available to creditors of UAFC or
the  Depositor.  See "Certain  Legal  Aspects of the  Receivables  -- Bankruptcy
Matters".

         The  decision  of the U.S.  Court of  Appeals  for the  Tenth  Circuit,
Octagon Gas Systems, Inc. v. Rimmer (In re Meridian Reserve,  Inc.) (decided May
27, 1993), contains language to the effect that under the UCC accounts sold by a
debtor would remain property of the debtor's  bankruptcy estate,  whether or not
the sale of the accounts was  perfected.  Although  the  Receivables  constitute
chattel paper under the UCC, rather than accounts,  Article 9 of the UCC applies
to the sale of chattel paper as well as the sale of accounts,  and perfection of
a security  interest in both chattel paper and accounts may be  accomplished  by
the filing of a UCC-1 financing  statement.  If,  following a bankruptcy of UAC,
UAFC, UACFC or the Depositor,  a court were to follow the reasoning of the Tenth
Circuit  reflected in the above case, then the Receivables  could be included in
the bankruptcy estate of UAC, UAFC, UACFC or the Depositor,  as applicable,  and
delays in  payments of  collections  on or in respect of the  Receivables  could
occur.  UAC and UAFC will warrant to the Depositor in each  Purchase  Agreement,
and the  Depositor  will  warrant  to the Trust in each  Pooling  and  Servicing
Agreement,  that the sale of the related  Receivables  to the  Depositor  or the
related Trust is a sale of such  Receivables  to the Depositor and to the Trust,
respectively.

         Limited Obligations of UAC, UAFC, UACFC and the Depositor. None of UAC,
UAFC,  UACFC or the  Depositor  (or any  affiliates  thereof)  will be generally
obligated to make any payments to a Trust in respect of the related Certificates
or Receivables. However, in connection with the sale of the Receivables, UAC and
UAFC will make  representations and warranties  regarding the characteristics of
such  Receivables  and,  in  certain  circumstances,  UAC  will be  required  to
repurchase  from  the  Trust  any   Receivables   with  respect  to  which  such
representations  and warranties  have been  breached.  See  "Description  of the
Transfer and Servicing  Agreements -- Sale and  Assignment of  Receivables".  In
addition, UAC, as Servicer, may be required to purchase Receivables from a Trust
under certain  circumstances  set forth in the Pooling and Servicing  Agreement.
See  "Description  of  the  Transfer  and  Servicing   Agreements  --  Servicing
Procedures".

         Subordination  of  Certain  Classes  of  Certificates.  To  the  extent
specified in the related  Prospectus  Supplement,  distributions of interest and
principal on one or more classes of Certificates may be subordinated in priority
of  payment  to  interest  and  principal  due on one or more  other  classes of
Certificates of the same Series.

         Limited  Assets of each Trust.  None of the Trusts will have,  nor will
any such Trust be  permitted  or expected  to have,  any  significant  assets or
sources of funds other than the related  Receivables and, to the extent provided
in the related Prospectus  Supplement,  a Pre-Funding Account or Cash Collateral
Account,  yield  supplement  account  or other form of credit  enhancement.  The
Certificates of each Series will represent interests solely in the related Trust
and  will not  represent  obligations  of or  interests  in,  or be  insured  or
guaranteed by, UAC, UAFC, UACFC, the Depositor, the Trustee or any other entity.
Consequently,  holders of the Certificates of any Series must rely for repayment
upon payments on the related  Receivables  and, if and to the extent  available,
amounts  available  under  any  available  form of  credit  enhancement,  all as
specified in the related Prospectus Supplement.


<PAGE>

         Maturity and  Prepayment  Considerations.  All of the  Receivables  are
prepayable  at any time by the related  Obligor.  As used herein with respect to
any  Receivable,  the term  prepayment  includes  prepayments  in full,  partial
prepayments  (including those related to rebates of extended  warranty  contract
costs and  insurance  premiums)  and  liquidations  due to defaults,  as well as
receipts of proceeds from physical damage,  credit life and disability insurance
policies and any lender's single  insurance  policy,  and Purchase  Amounts with
respect to certain other Receivables  repurchased by UAC as a result of a breach
of a representation or warranty or purchased by the Servicer for  administrative
reasons.  The rate of  prepayments  on the  Receivables  may be  influenced by a
variety  of  economic,  social  and other  factors,  including  the fact that an
Obligor  generally  may not sell or transfer  the  Financed  Vehicle  securing a
Receivable  without  the  consent  of  UAFC.  The  rate  of  prepayment  on  the
Receivables may also be influenced by the structure of the underlying  loans. To
the  extent  prepayments  on the  Receivables  are  more  rapid  than  expected,
Certificateholders'  anticipated  yield will be reduced.  See "Weighted  Average
Life of the Certificates". In addition, if so provided in the related Prospectus
Supplement,  the  Servicer  or one or more other  entities  may be  entitled  to
purchase, or to cause another person or entity to purchase, the Receivables of a
given  Receivables  Pool under the  circumstances  described in such  Prospectus
Supplement.  See  "Description  of  the  Transfer  and  Servicing  Agreements  -
Termination".

         In addition,  a Series of Certificates  may include one or more classes
of  interest-only  or other Strip  Certificates  that may be more sensitive than
other  classes  of  Certificates  of such  Series to the rate of  payment on the
related  Receivables.  Prospective  investors in any such class of  Certificates
should  carefully  consider  the  information  provided  with  respect  to  such
Certificates  under "Risk  Factors"  and  elsewhere  in the  related  Prospectus
Supplement.

         Ratings of the  Certificates.  It is a condition of the issuance of the
Certificates  to be  offered  hereunder  that  they be  rated in one of the four
highest  rating  categories by at least one  nationally  recognized  statistical
rating organization.  A rating is not a recommendation to purchase, hold or sell
Certificates  inasmuch  as a  rating  does not  comment  as to  market  price or
suitability  for a particular  investor.  The ratings of the  Certificates  will
address the likelihood of the payment of principal and interest thereon pursuant
to their terms.  There can be no  assurance  that a rating will remain in effect
for any given  period of time or that a rating will not be lowered or  withdrawn
entirely by a Rating  Agency if in its judgment  circumstances  in the future so
warrant.  For more detailed  information  regarding the ratings  assigned to any
class of a particular Series of Certificates,  see "Summary of Terms -- Ratings"
and "Risk Factors -- Certificate Rating" in the related Prospectus Supplement.

         Book-Entry  Registration.  Unless  otherwise  specified  in the related
Prospectus  Supplement,  each  class  of  the  Certificates  of a  given  Series
initially will be represented by one or more certificates registered in the name
of Cede & Co.  ("Cede"),  or any other nominee of The  Depository  Trust Company
("DTC")  set  forth  in the  related  Prospectus  Supplement,  and  will  not be
registered in the names of the holders of such  Certificates  or their nominees.
Because of this,  unless and until  Definitive  Certificates for such Series are
issued, the beneficial owners of such Certificates will not be recognized by the
Trustee as  "Certificateholders"  (as such term is used herein or in the related
Pooling and Servicing  Agreement).  Hence,  until  Definitive  Certificates  are
issued,  beneficial  owners of the  Certificates  will be able to  exercise  the
rights of  Certificateholders  only indirectly through DTC and its participating
organizations.  See "Description of the Certificates -- Book-Entry Registration"
and " -- Definitive Certificates".

                                   THE TRUSTS

         Each  Series  of  Certificates  will  be  issued  by a  separate  Trust
established by the Depositor  pursuant to a Pooling and Servicing  Agreement for
the transactions described herein and in the related Prospectus Supplement.  The
property  of each Trust  will  include a pool (a  "Receivables  Pool") of simple
interest or precomputed  interest retail  installment  sale or installment  loan
contracts secured by new or used  automobiles,  light trucks or vans and certain
payments  due or received  thereunder  after the  applicable  Cutoff  Date.  The
Receivables  in each  Receivables  Pool were or will be either (a) originated by

<PAGE>

Dealers  for  assignment  to UAC  (either  directly  or  indirectly  through the
Predecessor)  or  (b)  solicited  by  Dealers  for  origination  by  UAC  or the
Predecessor.  Immediately  after the  origination  or other  acquisition  of the
Contracts  by UAC, UAC sells the  Contracts  to UAFC in the  ordinary  course of
business.  UAFC, UAC, UACFC or the Predecessor will be the registered lienholder
listed on the  certificates of title of the Financed  Vehicles.  The Receivables
will continue to be serviced by UAC as the initial  Servicer  under each Pooling
and Servicing Agreement.

         On or prior to the  applicable  Closing  Date,  UAFC  will  sell to the
Depositor,  pursuant to the Purchase  Agreement,  Receivables  in the  aggregate
principal amount specified in the related Prospectus Supplement.  Thereafter, on
such  Closing  Date,  the  Depositor  will  convey such  Receivables  and, if so
provided in the related  Prospectus  Supplement,  the  Pre-Funded  Amount to the
related  Trust in exchange  for the  delivery to the  Depositor of the Series of
Certificates  issued on such date by such Trust.  If the  Prospectus  Supplement
provides for the conveyance of a Pre-Funded  Amount to the related  Trust,  UAFC
will also be required  under the Purchase  Agreement,  and the Depositor will be
required  under the related  Pooling and Servicing  Agreement,  to convey to the
Depositor and the Trust, respectively,  Subsequent Receivables from time to time
during the Funding Period in an aggregate  principal amount  approximately equal
to such  Pre-Funded  Amount.  Any Subsequent  Receivables so conveyed to a Trust
will also be assets of such Trust.  Except as otherwise  provided in the related
Prospectus  Supplement,  the  property  of each  Trust  will  also  include  (i)
interests  in  certain  amounts  that may from time to time be held in  separate
trust accounts  established  and maintained  pursuant to the related Pooling and
Servicing  Agreement and, if so provided in the related  Prospectus  Supplement,
the proceeds of such accounts;  (ii) security interests in the Financed Vehicles
and any other interest of UAC, the Predecessor, UAFC, UACFC and the Depositor in
such  Financed  Vehicles;  (iii)  any  recourse  rights  of  UAC,  UACFC  or the
Predecessor  against  Dealers;  (iv) any  rights  of UAC or the  Predecessor  to
proceeds from claims on or refunds of premiums with respect to certain  physical
damage,  credit life and  disability  insurance  policies  covering the Financed
Vehicles or the  Obligors,  as the case may be,  including  any lender's  single
interest  insurance policy;  (v) any property that secures a Receivable and that
has been acquired by the Trust;  (vi) certain rights under the related  Purchase
Agreement; and (vii) any and all proceeds of the foregoing. UAFC will not convey
to the Depositor,  and the Depositor will not convey to a Trust, and the related
Certificateholders  will  have  no  interest  in,  any  contract  with a  Dealer
establishing  "dealer  reserves"  or any  rights to  recapture  dealer  reserves
pursuant to such a contract.  To the extent specified in the related  Prospectus
Supplement,  a  Pre-Funding  Account  or a  Cash  Collateral  Account,  a  yield
supplement account, surety bond, swap or other interest rate protection,  or any
other form of credit enhancement may be a part of the property of a Trust or may
be held by the Trustee for the benefit of holders of the related Certificates.

         UAC, as initial  Servicer  under each Pooling and Servicing  Agreement,
will  continue to service the  Receivables  held by each Trust and will  receive
fees  for  such  services.  See  "Description  of  the  Transfer  and  Servicing
Agreements  --  Servicing  Compensation  and  Payment of  Expenses"  herein.  To
facilitate the servicing of the Receivables, the Depositor and each Trustee will
designate the Servicer as custodian of the Receivables and the related documents
for the related Trust; due to the  administrative  burden and expense,  however,
the  certificates  of title to the  Financed  Vehicles  will not be  amended  to
reflect  the  sale and  assignment  of the  security  interest  in the  Financed
Vehicles  to either  the  Depositor  or the  Trust.  In the  absence  of such an
amendment,  a Trust may not have a perfected security interest in certain of the
Financed Vehicles in some states. See "Certain Legal Aspects of the Receivables"
and "Description of the Transfer and Servicing Agreements -- Sale and Assignment
of Receivables".

         If the protection  provided to the holders of the  Certificates  of any
Series (the  "Certificateholders") by the subordination,  if any, of one or more
classes of Certificates of such Series and by any Cash Collateral Account, yield
supplement account or other available form of credit enhancement for such Series
is insufficient,  such Certificateholders will have to look to payments by or on
behalf  of  Obligors  on the  related  Receivables  and the  proceeds  from  the
repossession and sale of Financed Vehicles that secure defaulted Receivables for
distributions of principal of and interest on the related Certificates.  In such
event,  certain  factors,  such as the  Trust's  not having  perfected  security

<PAGE>

interests in all of the Financed  Vehicles,  may limit the ability of a Trust to
realize on the  collateral  securing  the related  Receivables  or may limit the
amount realized to less than the amount due thereunder.  Certificateholders  may
thus be subject to delays in payment on, or may incur losses on their investment
in, such  Certificates as a result of defaults or  delinquencies by Obligors and
depreciation in the value of the related Financed Vehicles.  See "Description of
the Transfer and Servicing  Agreements -- Credit and Cash Flow  Enhancement" and
"Certain Legal Aspects of the Receivables".

The Trustee

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

                              THE RECEIVABLES POOLS

General

         The  Receivables in each  Receivables  Pool were or will be acquired by
UAC,  UACFC or the  Predecessor  from Dealers or originated by UAC, UACFC or the
Predecessor  through  Dealers in the ordinary  course of  business.  Immediately
after their  origination or acquisition by UAC, the Receivables  were or will be
conveyed to UAFC.  UAFC,  UAC, UACFC or the  Predecessor  will be the registered
lienholder on the certificates of title to each of the Financed Vehicles.

         The  Receivables  to be sold to each Trust will be selected from UAFC's
portfolio  for  inclusion  in a  Receivables  Pool  based on  several  criteria,
including that, unless otherwise provided in the related Prospectus  Supplement,
each Receivable (i) is secured by a new or used vehicle, (ii) provides for level
monthly payments  (except for the last payment,  which may be different from the
level  payments) that fully amortize the amount  financed over the original term
to maturity of the  Receivable,  (iii) is a  Precomputed  Receivable or a Simple
Interest Receivable and (iv) satisfies the other criteria,  if any, set forth in
the related Prospectus  Supplement.  No selection procedures believed by UAFC or
the  Depositor  to be  adverse  to  Certificateholders  were  or will be used in
selecting the Receivables.

Underwriting Procedures

         UAC uses the degree of the  applicant's  creditworthiness  as the basic
criterion when  originating an  installment  sale contract or purchasing  such a
contract  from a Dealer.  Each credit  application  requires  that the applicant
provide current information  regarding the applicant's  employment history, bank
accounts,   debts,   credit   references,   and  other   factors  that  bear  on
creditworthiness.  UAC applies uniform  underwriting  standards when originating
loans on new and used vehicles.  UAC also typically  obtains credit reports from
major credit reporting  agencies  summarizing the applicant's credit history and
paying  habits,  including  such items as open  accounts,  delinquent  payments,
bankruptcies,  repossessions, lawsuits, and judgments. UAC's credit analysts may
verify an applicant's employment or, where appropriate,  check directly with the
applicant's  creditors.  On the basis of such information,  extensive historical
data and the experience of its senior management, UAC is in a position to assess
an  applicant's  ability to repay a loan.  Since  December  1988,  the  criteria
applied by UAC to evaluate  applicants have included credit scoring using models
developed by independent  firms experienced in developing credit scoring models.
Credit scoring evaluates an applicant's  credit profile to arrive at an estimate
of  the  associated   credit  risk.  Credit  scoring  models  are  developed  by
statistically   evaluating  common   characteristics  of  applicants  and  their
correlation with credit risk.


<PAGE>

         While UAC  adheres  to no  specific  loan-to-value  ratios,  the amount
financed by UAC under an installment  contract generally will not exceed, in the
case of new vehicles, the manufacturer's  suggested retail price of the financed
vehicle,  including  sales tax,  license  fees and title fees,  plus the cost of
service and warranty contracts and premiums for physical damage, credit life and
disability  insurance  obtained in connection with the vehicle or the financing.
In the case of used  vehicles,  if the  applicant  meets UAC's  creditworthiness
criteria,  the amount  financed  may exceed the  "average  black book value" (as
published by National Auto Research,  a standard reference source for dealers in
used cars) of the financed vehicle,  including sales tax, license fees and title
fees, plus the cost of service and warranty  contracts and premiums for physical
damage,  credit life and disability  insurance  obtained in connection  with the
vehicle  or  financing.  UAC  believes  that the resale  value of a new  vehicle
purchased  by  an  obligor  will  generally  decline  below  the  manufacturer's
suggested  retail  price and,  in some  cases,  may decline for a period of time
below the principal balance outstanding on the related installment contract. UAC
also  believes  that the resale value of a used vehicle  purchased by an obligor
will  generally  decline,  but  believes  that the  percentage  of such  decline
generally  will be less than the  percentage of decline in the resale value of a
new vehicle.  UAC regularly reviews the quality of the Contracts  purchased from
Dealers and periodically  conducts quality audits to ensure  compliance with its
established policies and procedures.

         The underwriting  procedures and standards  employed by the Predecessor
are substantially similar to those used by UAC and,  accordingly,  references to
UAC in the foregoing  discussion of UAC's underwriting  procedures apply also to
any  Receivables  included in a  Receivables  Pool that was acquired by UAC from
UACFC or the Predecessor or Receivables  that are otherwise  originated by UACFC
or the  Predecessor.  See also "Union  Acceptance  Corporation  and  Affiliates"
herein.

Allocation of Payments

         The  Receivables   will  be  either  Simple  Interest   Receivables  or
Precomputed Receivables. "Simple Interest Receivables" provide for equal monthly
payments  that are  applied,  first,  to  interest  accrued  to the date of such
payment,  then to principal due on such date,  then to pay any  applicable  late
charges,  and  then  to  further  reduce  the  outstanding   principal  balance.
Accordingly,  if an Obligor pays a fixed monthly installment before its due date
under a Simple  Interest  Receivable,  the portion of the payment  allocable  to
interest for the period since the  preceding  payment will be less than it would
have been had the payment been made on the contractual due date, and the portion
of the payment applied to reduce the principal balance of the Receivable will be
correspondingly  greater.  Conversely,  if  an  Obligor  pays  a  fixed  monthly
installment  under a Simple Interest  Receivable after its contractual due date,
the  portion of such  payment  allocable  to interest  for the period  since the
preceding  payment  will be greater than it would have been had the payment been
made when due, and the portion of such payment  applied to reduce the  principal
balance of the Receivable will be  correspondingly  less, in which case a larger
portion of the principal balance may be due on the final scheduled payment date.

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

<PAGE>

"rebate"  will be made to the  Obligor  of the  portion  of the total  amount of
payments  then due and  payable  under  the  Contract  allocable  to  "unearned"
interest.  Unearned  interest is calculated  in  accordance  with the sum of the
periodic time balances method or a method  equivalent to the "Rule of 78's". The
amount of any such rebate under a Precomputed  Receivable generally will be less
than or equal to the  remaining  scheduled  payments of interest that would have
been due under a Simple Interest  Receivable for which all payments were made on
schedule and generally will be significantly less than such amount.

         Unless otherwise stated in the related  Prospectus  Supplement,  all of
the  Receivables  that  are  Precomputed   Receivables  will  be  Rule  of  78's
Receivables; however, the Trust will account for all Rule of 78's Receivables as
if such Receivables were Actuarial Receivables. Except as otherwise indicated in
the related  Prospectus  Supplement,  early payments on Precomputed  Receivables
("Payaheads")  will be  deposited to the  Payahead  Account as  described  under
"Description  of the Transfer and Servicing  Agreements  --  Accounts".  Amounts
received upon  prepayment in full of a Rule of 78's  Receivable in excess of the
then outstanding  principal balance of such Receivable (computed on an actuarial
basis) will not be passed  through to  Certificateholders,  except to the extent
necessary to pay interest and principal on the Certificates.

         In the event of the liquidation of a Receivable or the  repossession of
a Financed  Vehicle,  amounts  recovered  are applied  first to the  expenses of
repossession,  and then to unpaid interest and principal and any related payment
or other fee.

Delinquencies, Repossessions and Net Losses

         Certain  information  concerning  the  experience of UAC  pertaining to
delinquencies,  repossessions and net losses with respect to new and used retail
automobile,  light truck and van receivables  (including  receivables previously
sold by UAC or the  Predecessor  but which UAC continues to service) will be set
forth  in  each  Prospectus  Supplement.  There  can be no  assurance  that  the
delinquency,   repossession   and  net  loss  experience  with  respect  to  any
Receivables Pool will be comparable to prior experience or to such information.

                    WEIGHTED AVERAGE LIFE OF THE CERTIFICATES

         The weighted  average life of the  Certificates of any Series generally
will be influenced  by the rate at which the  principal  balances of the related
Receivables are paid, which payment may be in the form of scheduled amortization
or prepayments.  For this purpose,  the term prepayments includes prepayments in
full,  partial  prepayments  (including  those  related to  rebates of  extended
warranty contract costs and insurance  premiums),  liquidations due to defaults,
as well as receipts of proceeds,  if any, from physical damage,  credit life and
disability  and/or any lender's  single  interest  insurance  policies,  and the
Purchase  Amount  of  Receivables  repurchased  by  UAC  due  to a  breach  of a
representation  or warranty or  purchased  by the  Servicer  for  administrative
purposes.  All of the  Receivables are prepayable at any time without penalty to
the Obligor. The rate of prepayment of automotive receivables is influenced by a
variety  of  economic,  social  and other  factors,  including  the fact that an
Obligor  generally  may not sell or transfer  the  Financed  Vehicle  securing a
Receivable  without the consent of UAFC, UAC, UACFC or the  Predecessor,  as the
registered  lienholder (or the Servicer on behalf of such lienholder).  The rate
of prepayment on the  Receivables may also be influenced by the structure of the
loan.  In  addition,  under  certain  circumstances,  UAC will be  obligated  to
repurchase  Receivables from a Trust pursuant to the related Purchase  Agreement
and Pooling and Servicing  Agreement as a result of breaches of  representations
and warranties,  and the Servicer will be obligated to purchase Receivables from
a Trust pursuant to the related  Pooling and Servicing  Agreement as a result of
breaches of certain  covenants.  See  "Description of the Transfer and Servicing
Agreements  --  Sale  and  Assignment  of   Receivables"   and  "  --  Servicing
Procedures".  See also "Description of the Transfer and Servicing  Agreements --
Termination"  regarding  the  option  of the  Servicer  or any  other  entity to
purchase or cause the Receivables to be purchased from a Trust.

         A Series of  Certificates  may  include  one or more  classes  of Strip
Certificates  that are more sensitive than certain other classes of Certificates
of  the  same  Series  to the  rate  of  payment  of  the  related  Receivables.
Prospective  investors in any such Strip Certificates  should consider carefully
the  information   regarding  such   Certificates  in  the  related   Prospectus
Supplement.


<PAGE>

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

                 POOL FACTORS AND OTHER CERTIFICATE INFORMATION

         The "Certificate  Pool Factor" for each class of Certificates will be a
seven-digit  decimal which the Servicer will compute prior to each  distribution
with respect to such class of Certificates and which will indicate the remaining
Certificate  Balance  of  such  class  of  Certificates,  as of  the  applicable
Distribution  Date  (after  giving  effect to  distributions  to be made on such
Distribution  Date),  as a fraction of the initial  Certificate  Balance of such
class of Certificates.  Each Certificate Pool Factor will be 1.0000000 as of the
related  Closing Date and thereafter  will decline to reflect  reductions in the
applicable  Class  Certificate  Balance.  A  Certificateholder's  portion of the
aggregate  outstanding Class  Certificate  Balance will equal the product of (a)
the original  denomination of such  Certificateholder's  Certificate and (b) the
applicable Certificate Pool Factor at the time of determination.

         Unless otherwise  provided in the related  Prospectus  Supplement,  the
Certificateholders  will  receive  reports  on or about each  Distribution  Date
concerning  payments  received  on the  Receivables,  the Pool  Balance and each
Certificate Pool Factor.  In addition,  Certificateholders  of record during any
calendar year will be furnished information for tax reporting purposes not later
than the latest date permitted by law. See  "Description of the  Certificates --
Statements to Certificateholders".

                                 USE OF PROCEEDS

         On each Closing Date, the Depositor will convey the Receivables and, if
so provided in the related  Prospectus  Supplement,  the  applicable  Pre-Funded
Amount to the related Trust in exchange for the related Series of  Certificates.
Unless otherwise  provided in the related Prospectus  Supplement,  the Depositor
will apply the net proceeds from the sale of the Certificates to the purchase of
the  Receivables  from  UAFC  and,  if so  provided  in the  related  Prospectus
Supplement,  to fund the Pre-Funding Account.  UAFC will use the portion of such
proceeds paid to it to repay short-term  borrowings and/or to purchase Contracts
from UAC and for general corporate purposes,  and UAC will use such proceeds for
general corporate purposes.

                   UNION ACCEPTANCE CORPORATION AND AFFILIATES

         UAC is an automotive  finance company engaged primarily in the indirect
financing (the purchase of loan contracts from Dealers) of automobile  purchases
by individuals.

         UAC consummated its initial public offering of its Class A Common Stock
on August 7, 1995. In conjunction with such offering, the Predecessor effected a
spin-off of UAC. UAC is no longer a subsidiary of the Predecessor.

         UACFC is a wholly-owned  subsidiary of UAC,  formed in November 1996 as
an  Indiana  corporation.  UACFC  is  organized  primarily  for the  purpose  of
purchasing  automobile  installment  sale and  installment  loan  contracts from
Dealers in certain  states  where UAC is not licensed to do so,  reselling  such
receivables to UAC and conducting activities incidental thereto.

         UAFC is a  wholly-owned  subsidiary  of UAC,  formed in April 1994 as a
Delaware corporation, and is organized for the limited purpose of acquiring from
UAC and holding  automobile  installment  sale and  installment  loan contracts,
reselling  such  receivables  and  conducting   activities  incidental  thereto.
Immediately  upon its acquisition of receivables,  UAC sells such receivables to
UAFC,  together with its security  interest in the related  Financed Vehicle and
other  collateral.  UAFC (or,  with respect to certain  Receivables,  UAC or the
Predecessor)  is registered as lienholder on the  certificates  of title for the
Financed Vehicles.


<PAGE>

         The Depositor is a  wholly-owned  subsidiary of UAC,  formed in October
1994 as a Delaware  corporation  and is  organized  for the  limited  purpose of
acquiring automobile installment sale and installment loan contracts from UAC or
UAFC, reselling such receivables and conducting activities incidental thereto.

         The  Depositor  has  taken  steps  in  structuring   the   transactions
contemplated   hereby  that  are  intended  to  ensure  that  the  voluntary  or
involuntary  application  for  relief  by UAC or UAFC  under the  United  States
Bankruptcy Code or similar  applicable state laws  ("Insolvency  Laws") will not
result in the  consolidation of the assets and liabilities of the Depositor with
those of UAC,  UACFC or UAFC.  These steps include the creation of the Depositor
as  a  separate,   limited-purpose  subsidiary  pursuant  to  a  certificate  of
incorporation  containing  certain  limitations  (including  restrictions on the
nature of the Depositor's  business, as described above, and restrictions on the
Depositor's  ability  to  commence  a  voluntary  case or  proceeding  under any
Insolvency  Law without the unanimous  affirmative  vote of all its  directors).
However,  there can be no assurance that the  activities of the Depositor  would
not  result  in a court  concluding  that  the  assets  and  liabilities  of the
Depositor should be consolidated with those of UAC or UAFC in a proceeding under
an Insolvency  Law. See "Certain Legal Aspects of the  Receivables -- Bankruptcy
Matters".

         In  addition,  tax and certain  other  statutory  liabilities,  such as
liabilities to the Pension Benefit Guaranty Corporation, if any, relating to the
underfunding  of pension plans of UAC or its affiliates can be asserted  against
the Depositor.  To the extent that any such liabilities arise after the transfer
of  Receivables to a Trust,  the Trust's  interest in the  Receivables  would be
prior to the  interest of the  claimant  with  respect to any such  liabilities.
However,  the  existence  of a claim  against  the  Depositor  could  permit the
claimant  to  subject  the  Depositor  to an  involuntary  proceeding  under the
Bankruptcy  Code or other  Insolvency  Laws.  See "Certain  Legal Aspects of the
Receivables -- Bankruptcy Matters".

                         DESCRIPTION OF THE CERTIFICATES

General

         Each Trust will issue a Series of  Certificates  pursuant  to a Pooling
and Servicing Agreement.  A form of the Pooling and Servicing Agreement has been
filed as an exhibit to the Registration Statement of which this Prospectus forms
a part. The following summary does not purport to be complete and is subject to,
and is qualified in its entirety by reference to, the  provisions of the related
Certificates and Pooling and Servicing Agreement.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Certificates  will be available for purchase in minimum  denominations of $1,000
and integral multiples in excess thereof in book-entry form only.

Distributions of Principal and Interest

         The timing and priority of  distributions,  seniority,  allocations  of
losses,  Pass-Through Rate and amount of or method of determining  distributions
with respect to principal and interest on each class of Certificates of a Series
will be described in the related  Prospectus  Supplement.  Distributions on such
Certificates  will be made on the  dates  specified  in the  related  Prospectus
Supplement (the "Distribution Date") and may be made prior to distributions with
respect to principal of such Certificates. To the extent provided in the related
Prospectus Supplement,  a Series of Certificates may include one or more classes
of   Strip   Certificates   entitled   to  (i)   interest   distributions   with
disproportionate,  nominal  or no  principal  distributions  or  (ii)  principal
distributions with disproportionate,  nominal or no interest distributions. Each
class of Certificates  may have a different  Pass-Through  Rate,  which may be a
fixed,  variable  or  adjustable  Pass-Through  Rate (and  which may be zero for
certain classes of Strip Certificates) or any combination of the foregoing.  The
related Prospectus  Supplement will specify the Pass-Through Rate for each class
of  Certificates  of a Series or the method for  determining  such  Pass-Through
Rate.

         To the  extent  specified  in any  Prospectus  Supplement,  one or more
classes  of  Certificates  of a given  Series may have  fixed  principal  and/or
interest distribution schedules, as set forth in such Prospectus Supplement.


<PAGE>

         In the case of a  Series  of  Certificates  that  includes  two or more
classes of Certificates,  the timing,  sequential order,  priority of payment or
amount of distributions  in respect of interest and principal,  and any schedule
or formula or other provisions applicable to the determination  thereof, of each
such class shall be as set forth in the related  Prospectus  Supplement.  Unless
otherwise  specified  in the related  Prospectus  Supplement,  distributions  in
respect of interest on and principal of any class of  Certificates  will be made
on a pro rata basis among all holders of Certificates of such class.

Book-Entry Registration

         Unless otherwise specified in the related Prospectus  Supplement,  each
class of Certificates initially will be represented by one or more certificates,
in each  case  registered  in the name of the  nominee  of DTC.  Unless  another
nominee is specified in the related  Prospectus  Supplement,  the nominee of DTC
will be Cede & Co.  Accordingly,  such  nominee is  expected to be the holder of
record of the  Certificates  of each Series,  except for  Certificates,  if any,
retained by the Depositor or UAC. Unless and until  Definitive  Certificates are
issued  under the  limited  circumstances  described  herein  or in the  related
Prospectus  Supplement,  no  Certificateholder  will be  entitled  to  receive a
physical  certificate  representing a Certificate,  all references herein and in
the related Prospectus Supplement to actions by Certificateholders will refer to
actions taken by DTC upon instructions from the Participants, and all references
herein and in the  related  Prospectus  Supplement  to  distributions,  notices,
reports  and  statements  to  Certificateholders  will  refer to  distributions,
notices,  reports and  statements to DTC or its nominee,  as the case may be, as
the   registered   holder   of   the    Certificates,    for   distribution   to
Certificateholders  in accordance with DTC's  procedures  with respect  thereto.
Beneficial  owners  of  the  Certificates  ("Certificate  Owners")  will  not be
recognized as  "Certificateholders" by the related Trustee, as such term is used
in each Pooling and Servicing  Agreement,  and Security Owners will be permitted
to exercise the rights of Certificateholders only indirectly through DTC and its
participating members ("Participants").

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

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
Certificate Owners that are not Participants or Indirect Participants but desire
to purchase,  sell or otherwise  transfer  ownership  of, or an interest in, the
Certificates may do so only through Participants and Indirect  Participants.  In
addition, all Certificate Owners will receive all distributions of principal and
interest  from the related  Trustee  through  Participants.  Under a  book-entry
format,  Certificate  Owners  may  experience  some  delay in their  receipt  of
payments, since such payments will be forwarded by the Trustee to DTC's nominee.
DTC will then forward such payments to the  Participants,  which thereafter will
forward them to Indirect Participants or Certificate Owners.

         Under the rules,  regulations and procedures creating and affecting DTC
and its operations (the "Rules"),  DTC is required to make book-entry  transfers
among  Participants on whose behalf it acts with respect to the Certificates and
to receive  and  transmit  distributions  of  principal  of and  interest on the
Certificates.  Participants  and Indirect  Participants  with which  Certificate
Owners have accounts with respect to the Certificates  similarly are required to
make book-entry transfers and to receive and transmit such payments on behalf of
their respective  Certificate Owners.  Accordingly,  although Certificate Owners
will not possess physical certificates representing the Certificates,  the Rules
provide a mechanism by which Participants and Indirect Participants will receive
payments  and  transfer  interests,   directly  or  indirectly,   on  behalf  of
Certificate Owners.


<PAGE>

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

         DTC has advised the Depositor that it will take any action permitted to
be taken by a Certificate  Owner under the Pooling and Servicing  Agreement only
at the  direction  of one or more  Participants  to whose  account  with DTC the
Certificates  are  credited.  DTC may take  conflicting  actions with respect to
other undivided interests to the extent that such actions are taken on behalf of
Participants whose holdings include such undivided interests.

         Except  as  required  by law,  the  related  Trustee  will not have any
liability for any aspect of the records  relating to or payments made on account
of beneficial  ownership  interests of  Certificates of any Series held by DTC's
nominee,  or for  maintaining,  supervising or reviewing any records relating to
such beneficial ownership interests.

Definitive Certificates

         Unless  otherwise  stated in the  related  Prospectus  Supplement,  the
Certificates of a given Series will be issued in fully registered,  certificated
form  ("Definitive  Certificates")  to  Certificateholders  or their  respective
nominees,  rather than to DTC or its  nominee,  only if (i) the related  Trustee
determines  that DTC is no longer  willing  or able to  discharge  properly  its
responsibilities as depository with respect to the related Certificates and such
Trustee is unable to locate a qualified  successor,  (ii) the Trustee elects, at
its option,  to terminate the  book-entry  system through DTC or (iii) after the
occurrence of an Event of Default,  Certificate  Owners  representing at least a
majority of the outstanding principal amount of the Certificates of such Series,
advise the related  Trustee  through DTC that the  continuation  of a book-entry
system  through DTC (or a successor  thereto) is no longer in the best interests
of the related Certificate Owners.

         Upon the occurrence of any of the events  described in the  immediately
preceding paragraph,  the related Trustee will be required to notify the related
Certificate  Owners,  through  Participants,  of the  availability of Definitive
Certificates.  Upon  surrender  by  DTC  of the  certificates  representing  all
Certificates  of  any  affected  class  and  the  receipt  of  instructions  for
re-registration,  the Trustee will issue Definitive  Certificates to the related
Certificate Owners. Distributions on the related Definitive Certificates will be
made thereafter by the related Trustee directly to the holders in whose name the
related  Definitive  Certificates are registered at the close of business on the
applicable  record date, in accordance  with the procedures set forth herein and
in the related Pooling and Servicing  Agreement.  Distributions  will be made by
check  mailed to the  address  of such  holders as they  appear on the  register
specified in the related  Pooling and Servicing  Agreement;  however,  the final
payment on any  Certificates  (whether  Definitive  Certificates or Certificates
registered  in the name of a depository  or its nominee)  will be made only upon
presentation  and  surrender  of  such  Certificates  at the  office  or  agency
specified in the notice of final distribution to Certificateholders.

         Definitive  Certificates  will be transferable  and exchangeable at the
offices of the related Trustee (or any security registrar appointed thereby). No
service charge will be imposed for any registration of transfer or exchange, but
such Trustee may require  payment of a sum  sufficient to cover any tax or other
governmental charge imposed in connection therewith.

Statements to Certificateholders

         With  respect  to each  Series  of  Certificates,  on or  prior to each
Distribution   Date,   the   Servicer   (to  the  extent   applicable   to  such
Certificateholder)  will  prepare  and  forward  to the  related  Trustee  to be
included with the distribution to each  Certificateholder  of record a statement
setting forth for the related  Collection Period the following  information (and
any other information specified in the related Prospectus Supplement):

         (i) the amount of the distribution allocable to principal of each class
of Certificates of such Series;


<PAGE>

         (ii) the amount of the distribution allocable to interest on each class
of Certificates of such Series;

         (iii) the amount of the Servicing Fee paid to the Servicer with respect
to the related Collection Period;

         (iv) the Class Certificate Balance and Certificate Pool Factor for each
class of  Certificates of such Series as of the  Distribution  Date after giving
effect to all payments under clause (i) above on such date;

         (v) the balance of any Cash Collateral  Account or other form of credit
enhancement,  after  giving  effect  to any  additions  thereto  or  withdrawals
therefrom or reductions thereto to be made on the following Distribution Date;

         (vi)  with  respect  to  any  Series  of  Certificates  as to  which  a
Pre-Funding  Account has been  established,  for  Distribution  Dates during the
Funding Period, the remaining Pre-Funded Amount; and

         (vii)  with  respect  to any  Series  of  Certificates  as to  which  a
Pre-Funding  Account has been established,  for the Distribution Date that falls
on or immediately after the end of the Funding Period, if any, the amount of the
Pre-Funded Amount that has not been used to purchase Subsequent Receivables.

         Dollar  amounts  described  in items  (i),  (ii) and (iv) above will be
expressed as a dollar amount per $1,000 of initial Class Certificate  Balance of
such Certificates.

         In addition,  within the  prescribed  period of time for tax  reporting
purposes after the end of each calendar year during the term of each Trust,  the
related Trustee or Indenture  Trustee,  as applicable,  will mail to each person
who at  any  time  during  such  calendar  year  shall  have  been a  registered
Certificateholder a statement containing certain information for the purposes of
such Certificateholder's preparation of federal income tax returns. See "Certain
Federal Income Tax Consequences".

List of Certificateholders

         Unless otherwise specified in the related Prospectus  Supplement,  each
Trustee,  within 15 days after receipt of written request of the Servicer,  will
provide the  Servicer  with a list of the names and  addresses of all holders of
record as of the most recent record date of the related Series of  Certificates.
In addition,  three or more holders of the  Certificates of any Series or one or
more holders of such Certificates evidencing not less than 25% of the applicable
Certificate  Balance  may,  by written  request to the related  Trustee,  obtain
access to the list of all Certificateholders  maintained by such Trustee for the
purpose of  communicating  with other  Certificateholders  with respect to their
rights  under  the  related  Pooling  and  Servicing  Agreement  or  under  such
Certificates.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

         The  following   summary  describes  certain  terms  of  each  Purchase
Agreement and Pooling and Servicing Agreement  (collectively,  the "Transfer and
Servicing Agreements") pursuant to which the Depositor will purchase Receivables
from  UAFC,  a Trust  will  purchase  Receivables  from the  Depositor,  and the
Servicer will agree to service such Receivables. Forms of the Purchase Agreement
and  Pooling  and  Servicing  Agreement  have  been  filed  as  exhibits  to the
Registration  Statement of which this  Prospectus  forms a part.  The  following
summary  does not purport to be complete  and is subject to, and is qualified in
its  entirety  by  reference  to, the  provisions  of the related  Transfer  and
Servicing Agreements.


<PAGE>

Sale and Assignment of Receivables

         On the  related  Closing  Date,  (i) UAFC will  sell and  assign to the
Depositor  pursuant to the related Purchase  Agreement,  without  recourse,  its
entire right in the related Receivables, including its security interests in the
related  Financed  Vehicles and (ii) the  Depositor  will sell and assign to the
related Trust pursuant to the related Pooling and Servicing  Agreement,  without
recourse,  (a) its entire  right in such  Receivables,  including  the  security
interests  in the  Financed  Vehicles,  and (b) if so  provided  in the  related
Prospectus Supplement, the applicable Pre-Funded Amount. Each Receivable will be
identified  in a  schedule  appearing  as an  exhibit  to the  related  Purchase
Agreement and Pooling and Servicing  Agreement.  The Trustee will,  concurrently
with such  sale and  assignment  of the  Receivables  and,  if  applicable,  the
Pre-Funded Amount, to the related Trust,  execute,  authenticate and deliver the
related Series of Certificates to the Depositor in exchange for such Receivables
and such  Pre-Funded  Amount,  if any. The related  Prospectus  Supplement  will
specify whether the property of a Trust will include the Pre-Funded  Amount and,
if so, the terms,  conditions and manner under which Subsequent Receivables will
be sold and assigned by the Depositor to the related Trust.

         In each Purchase Agreement,  UAFC and UAC will represent and warrant to
the  Depositor,  among other  things,  that (i) the  information  provided  with
respect to the related Receivables is correct in all material respects; (ii) the
Obligor on each such  Receivable  has  obtained or agreed to obtain and maintain
physical damage insurance covering the Financed Vehicle in accordance with UAC's
normal  requirements;  (iii) at the Closing  Date,  with respect to  Receivables
conveyed  to a Trust  on the  Closing  Date,  and on the  applicable  Subsequent
Transfer Date with respect to any Subsequent  Receivables,  the  Receivables are
free and clear of all security interests, liens, charges and encumbrances, other
than  the lien of the  Depositor,  and no  offsets,  defenses  or  counterclaims
against the Depositor,  UAFC, UACFC or UAC have been asserted or threatened with
respect to the  related  Receivables;  (iv) at the  Closing  Date or  Subsequent
Transfer  Date, as applicable,  each of the related  Receivables is secured by a
first perfected  security  interest in the related  Financed Vehicle in favor of
UAFC (or UAC, UACFC or the  Predecessor) or all necessary  action has been taken
by UAC,  UACFC or the  Predecessor  to secure  such a first  perfected  security
interest;  and  (v)  each  of  the  related  Receivables,  at  the  time  it was
originated,  complied and, at the Closing Date or Subsequent  Transfer  Date, as
applicable, complies, in all material respects with applicable federal and state
laws, including,  without limitation,  consumer credit, truth in lending,  equal
credit  opportunity  and  disclosure  laws. As of the last day of any Collection
Period  following  the  discovery  by or  notice  to UAC of a breach of any such
representation  or warranty that materially and adversely  affects the interests
of the  Depositor or its assignee in a Receivable  (or as of the last day of the
preceding  Collection  Period, if UAC so elects),  UAC, unless it has cured such
breach,  will repurchase the Receivable at a price equal to the unpaid principal
balance owed by the Obligor  thereon plus, if the nonpayment of interest on such
Receivable would require a withdrawal from or on any Cash Collateral  Account or
other  form of  credit  enhancement  in  connection  with the  purchase  of such
Receivable on such date,  accrued  interest  thereon at the applicable  Contract
Rate to the date of purchase (the "Purchase  Amount"),  and such Receivable will
be  considered a  "Purchased  Receivable"  as of such date.  In each Pooling and
Servicing Agreement,  the Depositor will assign certain rights under the related
Purchase  Agreement to the related  Trust,  including  the right to cause UAC to
repurchase  Receivables  with  respect  to  which  it is in  breach  of any such
representation and warranty.  The repurchase  obligation of UAC pursuant to each
Purchase Agreement and Pooling and Servicing  Agreement will constitute the sole
remedy  available to the related  Certificateholders  or Trustee for any uncured
breach of a representation or warranty.

         If the related  Prospectus  Supplement  provides that the property of a
Trust will  include a  Pre-Funding  Account,  UAFC will be obligated to sell and
assign to the  Depositor  pursuant to the related  Purchase  Agreement,  and the
Depositor  will be obligated to sell and assign to the related Trust pursuant to
the related Pooling and Servicing Agreement, Subsequent Receivables from time to
time during the Funding  Period in an  aggregate  outstanding  principal  amount
approximately  equal  to the  Pre-Funded  Amount.  The  related  Trust  will  be
obligated  pursuant to the related  Pooling and Servicing  Agreement to purchase
all such Subsequent  Receivables from the Depositor subject to the satisfaction,
on or before the related Subsequent  Transfer Date, of the following  conditions

<PAGE>

precedent,  among others: (i) each such Subsequent  Receivable shall satisfy the
eligibility  criteria  specified in the related Pooling and Servicing  Agreement
and shall not have been selected from among the eligible Receivables in a manner
that  UAFC  or  the  Depositor  deems  adverse  to  the  interests  the  related
Certificateholders;  (ii) as of the applicable  Cutoff Date for such  Subsequent
Receivables,  all of  the  Receivables  in  the  related  Trust,  including  the
Subsequent Receivables to be conveyed to the Trust as of such date, must satisfy
the  parameters   described  under  "The  Receivables  Pools"  herein  and  "The
Receivables  Pool" in the  related  Prospectus  Supplement;  (iii) any  required
deposit to any Cash  Collateral  Account or other similar account must have been
made; and (iv) UAFC must execute and deliver to the Depositor, and the Depositor
must  execute and deliver to such Trust,  a written  assignment  conveying  such
Subsequent Receivables to the Depositor and the related Trust, respectively.  In
addition,  the conveyance of Subsequent Receivables to a Trust is subject to the
satisfaction of the following conditions subsequent, among others, each of which
must be satisfied  within the  applicable  time period  specified in the related
Prospectus  Supplement:  (a) the  Depositor  must  deliver  certain  opinions of
counsel to the related Trustee with respect to the validity of the conveyance of
such Subsequent  Receivables to the Trust;  (b) the Trustee must receive written
confirmation from a firm of certified independent public accountants that, as of
the  end of  the  period  specified  therein,  the  Receivables  in the  related
Receivables  Pool,  including  all such  Subsequent  Receivables,  satisfied the
parameters  described under "The Receivables  Pools" herein and "The Receivables
Pool" in the related Prospectus Supplement;  and (c) each of the Rating Agencies
must have notified the Depositor in writing  that,  following the  conveyance of
the  Subsequent  Receivables  to the Trust,  each class of  Certificates  of the
related  Series will have the same rating  assigned to it by such Rating  Agency
that it had on the related  Closing  Date. If any such  conditions  precedent or
conditions  subsequent  are not met with respect to any  Subsequent  Receivables
within the time period specified in the related Prospectus Supplement,  UAC will
be  required  under the related  Purchase  Agreement  and Pooling and  Servicing
Agreement to repurchase such Subsequent Receivables from the related Trust, at a
purchase price equal to the related Purchase Amounts therefor.

Accounts

         Certificate  Account.  With respect to each Trust,  the  Servicer  will
establish and maintain  with the related  Trustee one or more  accounts,  in the
name of the Trustee on behalf of the related Certificateholders,  into which all
payments made on or in respect of the related  Receivables will be deposited and
from which all  distributions  with respect to the related  Certificates will be
made (the  "Certificate  Account").  The  amounts on deposit in the  Certificate
Account will be invested by the Trustee in Eligible Investments.

         Payahead Account. If so provided in the related Prospectus  Supplement,
the Servicer will establish an additional account (the "Payahead  Account"),  in
the name of the Trustee and for the benefit of Obligors on the Receivables, into
which,  to the  extent  required  by the  Agreement,  Payaheads  on  Precomputed
Receivables  will be deposited until such time as the payment becomes due. Until
such  time  as  payments  are  transferred  from  the  Payahead  Account  to the
Certificate  Account,  they will not constitute  collected interest or collected
principal and will not be available for distribution to Certificateholders.  The
Payahead Account will initially be maintained with the Trustee.  Interest earned
on the balance in the Payahead Account will be remitted to the Servicer monthly.
Collections on a Precomputed Receivable made during a Collection Period shall be
applied first to any overdue scheduled  payment on such Receivable,  then to the
scheduled  payment on such  Receivable  due in such  Collection  Period.  If any
collections  remaining after the scheduled  payment is made are  insufficient to
prepay  the  Precomputed  Receivable  in full,  then  generally  such  remaining
collections  shall be transferred to and kept in the Payahead Account until such
later  Collection  Period  as  the  collections  may  be  retransferred  to  the
Certificate Account and applied either to a later scheduled payment or to prepay
such Receivable in full.


<PAGE>

         Pre-Funding   Account.   If  so  provided  in  the  related  Prospectus
Supplement,  the Servicer will establish and maintain an account, in the name of
the related Trustee on behalf of the related Certificateholders,  into which the
Depositor  will deposit the Pre-Funded  Amount on the related  Closing Date (the
"Pre-Funding Account"). In no event will the Pre-Funded Amount exceed 25% of the
aggregate  Certificate  Balance  of the  related  Series  of  Certificates.  The
Pre-Funded  Amount  will be used by the related  Trustee to purchase  Subsequent
Receivables from the Depositor from time to time during the Funding Period.  The
amounts on deposit in the Pre-Funding  Account during the Funding Period will be
invested by the Trustee in Eligible Investments.  Any investment income received
on the Eligible Investments during a Collection Period (such amounts, net of any
related  investment  expenses,  "Investment  Income")  will be  included  in the
interest  distribution  amount on the following  Distribution  Date. The Funding
Period,  if any, for a Trust will begin on the related Closing Date and will end
on the date specified in the related  Prospectus  Supplement,  which in no event
will be later  than the date that is three  calendar  months  after the  related
Closing Date. Any amounts remaining in the Pre-Funding Account at the end of the
Funding  Period will be distributed  to the related  Certificateholders,  in the
manner  and  priority  specified  in the  related  Prospectus  Supplement,  as a
prepayment of principal of the related Certificates.

         Any other accounts to be established with respect to a Trust, including
any Cash Collateral  Account or yield supplement  account,  will be described in
the related Prospectus Supplement.

         For each  Series of  Certificates,  funds in the  Certificate  Account,
Pre-Funding  Account  and any other  account  identified  as such in the related
Prospectus Supplement  (collectively,  the "Trust Accounts") will be invested as
provided in the related Pooling and Servicing Agreement in Eligible  Investments
and any related Investment Income will be distributed as described herein and in
the related  Prospectus  Supplement.  "Eligible  Investments"  generally will be
limited to  investments  acceptable to the Rating  Agencies as being  consistent
with  the  rating  of the  related  Certificates.  Except  as  may be  otherwise
indicated in the applicable  Prospectus  Supplement,  Eligible  Investments will
include (i) direct  obligations  of, and  obligations  guaranteed by, the United
States  of  America,   the  Federal  National  Mortgage   Association,   or  any
instrumentality  of the United States of America;  (ii) demand and time deposits
in or  similar  obligations  of any  depository  institution  or  trust  company
(including the Trustee or any agent of the Trustee,  acting in their  respective
commercial  capacities)  rated P-1 by Moody's  or A-1+ by  Standard & Poor's (an
"Approved  Rating") or any other  deposit  which is fully insured by the Federal
Deposit Insurance Corporation;  (iii) repurchase obligations with respect to any
security  issued or  guaranteed  by an  instrumentality  of the United States of
America  entered into with a depository  institution  or trust company having an
Approved  Rating (acting as principal);  (iv)  short-term  corporate  securities
bearing  interest or sold at a discount issued by any  corporation  incorporated
under the laws of the United  States of America  or any  State,  the  short-term
unsecured  obligations of which have an Approved Rating,  or higher, at the time
of such  investment;  (v) commercial paper having an Approved Rating at the time
of  such  investment;  (vi)  a  guaranteed  investment  contract  issued  by any
insurance company or other corporation acceptable to the Rating Agencies;  (vii)
interests in any money  market fund having a rating of Aaa by Moody's  Investors
Service,  Inc. or AAAm by  Standard & Poor's  Ratings  Services;  and (viii) any
other investment approved in advance in writing by the Rating Agencies.

         Except as  described  herein or in the related  Prospectus  Supplement,
Eligible Investments will be limited to obligations or securities that mature on
or before the date of the next scheduled  distribution to  Certificateholders of
such Series;  provided,  however, that, unless the related Prospectus Supplement
requires  otherwise,  each Pooling and Servicing Agreement will generally permit
the investment of funds in any Cash Collateral Account or similar type of credit
enhancement  account  to  be  invested  in  Eligible   Investments  without  the
limitation that such Eligible Investments mature not later than the business day
prior to the next  succeeding  Distribution  Date if (i) the Servicer  obtains a
liquidity  facility or similar  arrangement with respect to such Cash Collateral
Account or other  account and (ii) each rating agency that  initially  rated the
related  Certificates  confirms in writing that the ratings of such Certificates
will not be lowered or withdrawn as a result of  eliminating  or modifying  such
limitation.


<PAGE>

         The Accounts will be maintained as Eligible Deposit Accounts. "Eligible
Deposit  Account"  means  either  (a) a  segregated  account  with  an  Eligible
Institution  or  (b)  a  segregated  trust  account  with  the  corporate  trust
department of a depository  institution  organized  under the laws of the United
States of America or any one of the states  thereof or the  District of Columbia
(or any domestic  branch of a foreign bank),  having  corporate trust powers and
acting as trustee for funds  deposited  in such  account,  so long as any of the
securities of such depository  institution have a credit rating from each Rating
Agency in one of its generic rating categories that signifies  investment grade.
"Eligible  Institution"  means, with respect to a Trust, (a) the corporate trust
department  of the related  Trustee or (b) a  depository  institution  organized
under the laws of the United States of America or any one of the states  thereof
or the District of Columbia (or any domestic  branch of a foreign bank) (i) that
has either (A) a long-term  unsecured  debt rating of at least Baa3 from Moody's
Investor's Service,  Inc. or (B) a long-term unsecured debt rating, a short-term
unsecured  debt rating or a  certificate  of deposit  rating  acceptable  to the
Rating Agencies and (ii) whose deposits are insured by the FDIC.

Servicing Procedures

         The Servicer will make  reasonable  efforts to collect all payments due
with respect to the  Receivables  and will,  consistent with the related Pooling
and Servicing  Agreement,  follow such collection  procedures as it follows with
respect to comparable automotive  installment contracts that it owns or services
for  others.  The  Servicer  will  continue  to follow  such  normal  collection
practices and procedures as it deems  necessary or advisable to realize upon any
Receivables with respect to which the Servicer  determines that eventual payment
in full is unlikely.  The Servicer may sell the Financed  Vehicle  securing such
Receivables  at a public or private sale, or take any other action  permitted by
applicable law.

         Consistent  with  its  normal  procedures,  the  Servicer  may,  in its
discretion,  arrange  with the Obligor on a  Receivable  to extend or modify the
payment  schedule;  if,  however,  the extension of a payment  schedule causes a
Receivable to remain outstanding on the latest final scheduled Distribution Date
of any class of Certificates with respect to a Series of Certificates  specified
in the related Prospectus Supplement (the "Final Scheduled  Distribution Date"),
the Servicer will purchase such  Receivable as of the last day of the Collection
Period preceding such Final Scheduled Distribution Date. The Servicer's purchase
obligation   will   constitute   the  sole  remedy   available  to  the  related
Certificateholders or Trustee for any such modification of a Contract.

Collections

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

         Unless  otherwise  provided in the  applicable  Prospectus  Supplement,
Payaheads on Precomputed  Receivables  will be transferred  from the Certificate
Account and deposited into the Payahead  Account for subsequent  transfer to the
Certificate Account, as described above under "-- Accounts"


<PAGE>

Advances

         Unless otherwise  provided in the related Prospectus  Supplement,  if a
Receivable  is delinquent  more than 30 days at the end of a Collection  Period,
the  Servicer  will make an Advance in the amount of 30 days of interest  due on
such  Receivable,  but  only  to the  extent  that  the  Servicer,  in its  sole
discretion,  expects to recoup the Advance from  subsequent  collections  on the
Receivable or from withdrawals from any Cash Collateral Account or other form of
credit  enhancement.  The  Servicer  will  deposit  Advances in the  Certificate
Account on or prior to the date  specified  therefor in the  related  Prospectus
Supplement.  If the Servicer  determines that  reimbursement  of an Advance from
subsequent  payments on or with respect to the related  Receivable  is unlikely,
the Servicer may recoup such Advance from insurance  proceeds,  collections made
on  other  Receivables  or  from  any  other  source  specified  in the  related
Prospectus Supplement.

Servicing Compensation and Payment of Expenses

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Servicer  will be  entitled  to  receive a fee with  respect  to each Trust (the
"Servicing  Fee"),  equal to one percent  (1.00%) per annum (the  "Servicing Fee
Rate"), payable monthly at one-twelfth the annual rate, of the related aggregate
Certificate  Balance as of the preceding  Distribution Date (after giving effect
to  distributions  to be made  on  such  preceding  Distribution  Date).  Unless
otherwise provided in the related Prospectus Supplement,  the Servicer also will
collect and retain any late fees, prepayment charges,  other administrative fees
or similar charges allowed by applicable law with respect to the Receivables and
will be entitled to reimbursement from each Trust for certain liabilities.

         The  Servicing  Fee will  compensate  the Servicer for  performing  the
functions of a third-party  servicer of automotive  receivables  as an agent for
the  related  Trust,  including  collecting  and posting  all  payments,  making
Advances, responding to inquiries of Obligors on the Receivables,  investigating
delinquencies,   sending  payment  coupons  to  Obligors,   and  overseeing  the
collateral in cases of Obligor  default.  The Servicing Fee will also compensate
the  Servicer  for  administering  the  related   Receivables  Pool,   including
accounting for collections and furnishing  monthly and annual  statements to the
related Trustee with respect to distributions, and generating federal income tax
information for such Trust and for the related Certificateholders. The Servicing
Fee also will reimburse the Servicer for certain taxes, accounting fees, outside
auditor fees, data processing costs, and other costs incurred in connection with
administering the applicable Receivables Pool.

Distributions

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

         With  respect  to each  Trust,  collections  on or with  respect to the
related  Receivables will be deposited into the related  Certificate Account for
distribution to the related  Certificateholders on each Distribution Date to the
extent and in the priority provided in the related Prospectus Supplement. Credit
enhancement,  such as a Cash Collateral  Account or yield supplement  account or
other arrangement,  may be available to cover shortfalls in the amount available
for distribution on such date to the extent specified in the related  Prospectus
Supplement.  As more fully described in the related Prospectus  Supplement,  and
unless otherwise  specified therein,  distributions in respect of principal of a
class of  Certificates  of a Series  will be  subordinate  to  distributions  in
respect of interest on such class,  and  distributions in respect of one or more
classes of Certificates of a Series may be subordinate to payments in respect of
other classes of Certificates. Distributions of principal on the Certificates of
a Series may be based on the amount of principal collected or due, or the amount
of realized losses incurred, in a Collection Period.


<PAGE>

Credit and Cash Flow Enhancement

         The  amounts  and  types  of  any  credit  and  cash  flow  enhancement
arrangements and the provider thereof, if applicable, with respect to each class
of  Certificates  of a  Series  will  be set  forth  in the  related  Prospectus
Supplement. To the extent provided in the related Prospectus Supplement,  credit
or cash  flow  enhancement  may be in the form of  subordination  of one or more
classes of Certificates,  Cash Collateral  Accounts,  Spread  Accounts,  reserve
accounts, yield supplement accounts,  letters of credit, surety bonds, insurance
policies,  over-collateralization,  credit or liquidity  facilities,  guaranteed
investment  contracts,  swaps  or other  interest  rate  protection  agreements,
repurchase obligations, other agreements with respect to third-party payments or
other support,  cash deposits, or such other arrangements as may be described in
the related  Prospectus  Supplement,  or any  combination of the  foregoing.  If
specified  in  the  applicable  Prospectus  Supplement,   credit  or  cash  flow
enhancement for a class of  Certificates  may cover one or more other classes of
Certificates  of the  same  Series,  and  credit  enhancement  for a  Series  of
Certificates may cover one or more other Series of Certificates.

         The  existence  of a Cash  Collateral  Account  or other form of credit
enhancement  for the benefit of any class or Series of  Certificates is intended
to enhance the likelihood of receipt by the  Certificateholders of such class or
Series of the full amount of principal  and interest due thereon and to decrease
the likelihood  that such  Certificateholders  will  experience  losses.  Unless
otherwise specified in the related Prospectus Supplement, the credit enhancement
for a class or Series of Certificates  will not provide  protection  against all
risks of loss and will not  guarantee  repayment of all  principal  and interest
thereon.  If losses  occur  which  exceed  the  amount  covered  by such  credit
enhancement   or   which   are  not   covered   by  such   credit   enhancement,
Certificateholders  will bear their allocable share of such losses, as described
in  the  related  Prospectus  Supplement.  In  addition,  if a  form  of  credit
enhancement covers more than one Series of Certificates,  Certificateholders  of
any such Series will be subject to the risk that such credit  enhancement may be
exhausted by the claims of Certificateholders of other Series.

         Cash  Collateral  Account.  If so provided  in the  related  Prospectus
Supplement,  pursuant  to  the  related  Pooling  and  Servicing  Agreement  the
Depositor  will  establish  an account (a "Cash  Collateral  Account" or "Spread
Account")  for a Series  or class or  classes  of  Certificates,  which  will be
maintained with the related Trustee.  Unless  otherwise  provided in the related
Prospectus  Supplement,  a Cash Collateral  Account will be funded by an initial
deposit  by the  Depositor  on the  Closing  Date in the amount set forth in the
related  Prospectus  Supplement and, if the related Series has a Funding Period,
may also be funded on each Subsequent  Transfer Date to the extent  described in
the  related  Prospectus  Supplement.   As  further  described  in  the  related
Prospectus Supplement,  the amount on deposit in the Cash Collateral Account may
be increased or reinstated on each Distribution Date, to the extent described in
the  related  Prospectus  Supplement,  by the  deposit  thereto of the amount of
collections on the related Receivables remaining on such Distribution Date after
the payment of all other required  payments and  distributions on such date. The
related  Prospectus  Supplement will describe the circumstances  under which and
the manner in which  distributions  may be made out of any such Cash  Collateral
Account,  either  to  holders  of the  Certificates  covered  thereby  or to the
Depositor or to any other entity.

Evidence as to Compliance

         Each  Pooling  and  Servicing  Agreement  will  provide  that a firm of
independent  public  accountants  will furnish annually to the related Trustee a
statement as to  compliance by the Servicer  during the preceding  twelve months
with certain standards relating to the servicing of the Receivables.

         Each Pooling and Servicing  Agreement will also provide for delivery to
the  related  Trustee  each year of a  certificate  signed by an  officer of the
Servicer  stating that the  Servicer has  fulfilled  its  obligations  under the
related Pooling and Servicing  Agreement  throughout the preceding twelve months
or, if there  has been a  default  in the  fulfillment  of any such  obligation,
describing each such default. The Servicer has agreed or will agree to give each
Trustee notice of the occurrence of certain Events of Defaults under the related
Pooling and Servicing Agreement.


<PAGE>

         Copies of the foregoing  statements and certificates may be obtained by
Certificateholders  by a request in writing  addressed to the related Trustee at
the Corporate Trust Office for such Trustee specified in the related  Prospectus
Supplement.

Certain Matters Regarding the Servicer

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

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

         Under  the  circumstances  specified  in  each  Pooling  and  Servicing
Agreement,  any  entity  into  which UAC may be merged or  consolidated,  or any
entity  resulting from any merger or  consolidation  to which UAC is a party, or
any entity  succeeding  to the  indirect  automobile  financing  and  receivable
servicing  business  of UAC,  which  corporation  or other  entity  assumes  the
obligations  of the Servicer,  will be the  successor to the Servicer  under the
related Pooling and Servicing Agreement.

Events of Default

         Unless otherwise provided in the related Prospectus Supplement, "Events
of Default" under each Pooling and Servicing  Agreement will consist of: (i) any
failure  by  the  Servicer  or  UAC  to  deliver  to  the  related  Trustee  for
distribution  to the related  Certificateholders  any  required  payment,  which
failure continues  unremedied for five business days after written notice to the
Servicer of such failure from the Trustee or holders of the related Certificates
evidencing not less than 25% of the aggregate  Certificate  Balance (or notional
principal amount, if applicable);  (ii) any failure by the Servicer,  UAC or the
Depositor  duly to observe or perform in any  material  respect any  covenant or
agreement  in  the  related  Pooling  and  Servicing  Agreement,  which  failure
materially  and adversely  affects the rights of the related  Certificateholders
and which continues  unremedied for 60 days after written notice of such failure
is given (1) to the Servicer,  UAC or the Depositor,  as the case may be, by the
related  Trustee or (2) to the Servicer,  UAC or the Depositor,  as the case may
be, and to the related Trustee by holders of the related Certificates evidencing
not less than 25% of the  related  Certificate  Balance (or  notional  principal
amount, if applicable); and (iii) certain events of insolvency,  readjustment of
debt, marshalling of assets and liabilities, or similar proceedings with respect
to the Servicer and certain  actions by the Servicer  indicating its insolvency,
reorganization  pursuant  to  bankruptcy  proceedings  or  inability  to pay its
obligations.


<PAGE>

Rights Upon Event of Default

         Unless otherwise provided in the related Prospectus Supplement, as long
as an Event of Default under the related Pooling and Servicing Agreement remains
unremedied,  the  related  Trustee,  upon  direction  to  do so  by  holders  of
Certificates  of  the  related  Series  evidencing  not  less  than  25%  of the
Certificate Balance (or notional principal amount, if applicable), may terminate
all the rights and  obligations of the Servicer under such Pooling and Servicing
Agreement,  whereupon a successor  Servicer  appointed by the related Trustee or
such Trustee will succeed to all the responsibilities, duties and liabilities of
the Servicer under such Pooling and Servicing  Agreement and will be entitled to
similar compensation arrangements.  If, however, a bankruptcy trustee or similar
official has been appointed for the Servicer, and no Event of Default other than
such  appointment  has occurred,  such trustee or official may have the power to
prevent the related Trustee or the related  Certificateholders  from effecting a
transfer of  servicing.  In the event that the related  Trustee is  unwilling or
unable to act as successor  to the  Servicer,  such Trustee may appoint,  or may
petition a court of competent  jurisdiction to appoint,  a successor with assets
of at least  $50,000,000  and whose regular  business  includes the servicing of
automotive  receivables.  The related Trustee may arrange for compensation to be
paid to such  successor  Servicer,  which in no event  may be  greater  than the
servicing  compensation  paid to the  Servicer  under the  related  Pooling  and
Servicing Agreement.

Waiver of Past Defaults

         Unless otherwise provided in the related Prospectus Supplement, holders
of  Certificates  evidencing  not less than a majority of the related  aggregate
Certificate Balance (or notional principal amount, if applicable) may, on behalf
of all  such  Certificateholders,  waive  any  default  by the  Servicer  in the
performance of its obligations under the related Pooling and Servicing Agreement
and its  consequences,  except a default in making any  required  deposits to or
payments  from  any  Account  in  accordance  with  the  Pooling  and  Servicing
Agreement.  No such  waiver  will  impair the  Certificateholders'  rights  with
respect to subsequent Events of Default.

Amendment

         Unless otherwise specified in the related Prospectus  Supplement,  each
Pooling  and  Servicing  Agreement  may be  amended  from  time  to  time by the
Depositor,  the  Servicer  and the related  Trustee,  without the consent of the
related  Certificateholders,  to cure any  ambiguity,  correct or supplement any
provision therein that may be inconsistent with other provisions  therein, or to
make any other  provisions  with respect to matters or questions  arising  under
such  Pooling  and  Servicing  Agreement  that  are not  inconsistent  with  the
provisions  of the Pooling and  Servicing  Agreement;  provided that such action
shall not,  in the  opinion  of counsel  satisfactory  to the  related  Trustee,
materially and adversely affect the interests of any related  Certificateholder.
Each Pooling and Servicing  Agreement may also be amended by the Depositor,  the
Servicer and the related  Trustee with the consent of the holders of the related
Certificates  evidencing not less than 51% of the related aggregate  Certificate
Balance (and notional principal amount, if applicable) for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of such Pooling and Servicing Agreement or of modifying in any manner the rights
of such  Certificateholders;  provided,  however, that no such amendment may (i)
increase  or reduce in any  manner the  amount  of, or  accelerate  or delay the
timing of,  collections of payments on or in respect of the related  Receivables
or  distributions  that  are  required  to be  made  for  the  benefit  of  such
Certificateholders  or (ii) reduce the aforesaid  percentage of the  Certificate
Balance of such  Series  that is  required  to  consent  to any such  amendment,
without  the consent of the holders of all of the  outstanding  Certificates  of
such  Series.  No  amendment  of a  Pooling  and  Servicing  Agreement  shall be
permitted unless an opinion of counsel is delivered to the Trustee to the effect
that such amendment will not adversely affect the tax status of the Trust.

Termination

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
obligations of the Servicer,  the Depositor and the related Trustee  pursuant to
the related Pooling and Servicing  Agreement will terminate upon the earliest to
occur of (i) the maturity or other  liquidation  of the last  Receivable  in the
related  Receivables  Pool and the  disposition  of any  amounts  received  upon
liquidation  of any such  remaining  Receivables  and (ii)  the  payment  to the
related  Certificateholders  of all amounts required to be paid to them pursuant
to the Pooling and Servicing Agreement.


<PAGE>

     Unless otherwise specified in the related Prospectus  Supplement,  in order
to avoid excessive  administrative  expenses,  the Servicer or one or more other
entities identified in the related Prospectus Supplement,  will be permitted, at
its  option,  to  purchase  from each  Trust or to cause  such Trust to sell all
remaining  Receivables  in the  related  Receivables  Pool  as of the end of any
Collection  Period,  if the  Certificate  Balance  as of the  Distribution  Date
following  such  Collection  Period  would  be less  than or equal to 10% of the
initial Pool Balance, at a purchase price equal to the fair market value of such
Receivables,  but not less than the sum of (x) the outstanding  Pool Balance and
(y) accrued and unpaid  interest on such amount  computed at a rate equal to the
weighted average Contract Rate, minus any amount representing  payments received
on the Receivables  and not yet applied to reduce the principal  balance thereof
or interest related thereto.

     If and to the extent  provided in the related  Prospectus  Supplement,  the
related Trustee will,  within ten days following a Distribution Date as of which
the Pool  Balance  is equal to or less than 10% of the  original  Pool  Balance,
solicit bids for the purchase of the Receivables remaining in such Trust, in the
manner and  subject  to the terms and  conditions  set forth in such  Prospectus
Supplement.  If such  Trustee  receives  satisfactory  bids as described in such
Prospectus Supplement, then the Receivables remaining in such Trust will be sold
to the highest bidder.

                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Security Interest in Vehicles

         Installment  sale contracts  such as those included in the  Receivables
evidence  the credit sale of  automobiles,  light  trucks and vans by dealers to
obligors;  the contracts and the installment  loan and security  agreements also
constitute  personal property security agreements and include grants of security
interests in the vehicles under the UCC. Perfection of security interests in the
vehicles is generally  governed by the motor  vehicle  registration  laws of the
state in which the vehicle is located.  In all of the States where UAC currently
acquires  or  originates  Receivables,  a  security  interest  in a  vehicle  is
perfected by notation of the secured  party's lien on the vehicle's  certificate
of title.  With respect to the Receivables,  the lien is or will be perfected in
the name of UAC,  UAFC,  UACFC or,  in  certain  cases,  the  Predecessor.  Each
Receivable  prohibits the sale or transfer of the Financed  Vehicle  without the
lienholder's consent.

         Pursuant to each  Purchase  Agreement,  UAFC will  assign its  security
interests in the Financed  Vehicles to the Depositor along with the Receivables.
Pursuant to each Pooling and Servicing Agreement,  the Depositor will assign its
security  interests in the Financed  Vehicles to the related  Trustee along with
the Receivables.  Because of the administrative burden and expense,  neither the
Depositor  nor the  related  Trustee  will  amend  any  certificate  of title to
identify itself as the secured party.

         In  most  states,  an  assignment  such as that  under  a  Pooling  and
Servicing  Agreement is an effective  conveyance of a security  interest without
amendment  of any lien  noted  on a  vehicle's  certificate  of  title,  and the
assignee  succeeds  thereby to the assignor's  rights as secured party.  In many
states in which the Receivables were originated, the laws governing certificates
of title are  silent on the  question  of the  effect  of an  assignment  on the
continued  validity and perfection of a security interest in vehicles.  However,
with respect to security  interests  perfected by a central  filing,  the UCC in
these  states  provides  that a  security  interest  continues  to be valid  and
perfected  even though the security  interest has been assigned to a third party
and no  amendments  or other  filings  are made to reflect  the  assignment.  An
official  comment to the UCC  states  that this rule  should  control a security
interest  in a vehicle  which is  perfected  by the  notation of the lien on the
certificate  of  title.  Although  the  comment  does not have the force of law,
official comments are typically given substantial weight by the courts.

         The  other  states  in  which  the  Receivables  were  originated  have
statutory  provisions  that  address  or  could  be  interpreted  as  addressing
assignments.  However,  nearly all of these statutory  provisions  either do not
require  compliance with the procedure outlined to insure the continued validity
and  perfection  of the  lien or are  ambiguous  on the  issue  of  whether  the
procedure  must be followed.  Under the official  comment noted above,  if these
procedures  for  noting  an  assignee's  name  on a  certificate  of  title  are
determined to be merely  permissive in nature,  the procedures would not have to
be followed as a condition  to the  continued  validity  and  perfection  of the
security interest.


<PAGE>

         By not identifying the Trust as the secured party on the certificate of
title,  the  security  interest  of the Trust in the  vehicle  could be defeated
through fraud or  negligence.  In the absence of fraud or forgery by the vehicle
owner, UAC, UAFC, UACFC or the Predecessor or  administrative  error by state or
local  agencies,  the  notation of the UAFC's or the  Predecessor's  lien on the
certificates  should be  sufficient  to protect  the Trust  against the right of
subsequent  purchasers  of a vehicle or  subsequent  lenders who take a security
interest in a vehicle  securing a  Receivable.  If there are any  vehicles as to
which UAC, UAFC, UACFC or the Predecessor  failed to obtain a perfected security
interest,   its  security  interest  would  be  subordinate  to,  among  others,
subsequent  purchasers  of  the  vehicles  and  holders  of  perfected  security
interests.  Such a failure,  however,  would  constitute a breach of  warranties
under the related  Pooling and Servicing  Agreement  and Purchase  Agreement and
would create an obligation of UAC to repurchase the related  Receivable,  unless
such breach were cured in a timely manner.  See "Description of the Transfer and
Servicing Agreements -- Sale and Assignment of Receivables."

         Under the laws of most  states,  including  most of the states in which
the Receivables have been or will be originated, the perfected security interest
in a vehicle continues for four months after a vehicle is moved to a state other
than the state which issued the  certificate of title and  thereafter  until the
vehicle owner  re-registers  the vehicle in the new state.  A majority of states
require surrender of a certificate of title to re-register a vehicle. Since UAFC
(or UAC, UACFC or the Predecessor)  will have its lien noted on the certificates
of title and the Servicer will retain  possession of the certificates  issued by
most states in which Receivables were or will be originated,  the Servicer would
ordinarily learn of an attempt at  re-registration  through the request from the
obligor to surrender  possession  of the  certificate  of title or would receive
notice  of  surrender  from the  state of  re-registration  since  the  security
interest  would be noted on the  certificate  of title.  Thus, the secured party
would have the opportunity to re-perfect its security interest in the vehicle in
the state of  relocation.  In states that do not require a certificate  of title
for registration of a motor vehicle, re-registration could defeat perfection.

         In the ordinary  course of servicing  receivables,  the Servicer  takes
steps to effect  re-perfection  upon  receipt  of notice of  re-registration  or
information from the obligor as to relocation.  Similarly, when an obligor sells
a vehicle, the Servicer must surrender possession of the certificate of title or
will  receive  notice  as  a  result  of  UAFC's  (or  UAC's,   UACFC's  or  the
Predecessor's)  lien noted thereon and  accordingly  will have an opportunity to
require satisfaction of the related Receivable before release of the lien. Under
each  Pooling  and  Servicing  Agreement,  the  Servicer  is  obligated  to take
appropriate  steps,  at its own  expense,  to  maintain  perfection  of security
interests in the Financed Vehicles.

         Under the laws of most states,  liens for repairs  performed on a motor
vehicle  and liens for unpaid  taxes would take  priority  over even a perfected
security  interest in a Financed Vehicle.  In some states, a perfected  security
interest in a Financed Vehicle may take priority over liens for repairs.

         UAC and UAFC will represent and warrant in each Purchase  Agreement and
Pooling  and  Servicing  Agreement  that,  as of the  date  of  issuance  of the
Certificates,  each security  interest in a Financed Vehicle is or will be prior
to all other  present  liens  (other  than tax liens  and  liens  that  arise by
operation of law) upon and security interests in such Financed Vehicle. However,
liens  for  repairs  or  taxes  could  arise at any  time  during  the term of a
Receivable.  No notice will be given to the Trustee or Certificateholders in the
event such a lien arises.

Repossession

         In the event of a default by vehicle purchasers, the holder of a retail
installment sale contract or an installment loan and security  agreement has all
of the  remedies of a secured  party under the UCC,  except  where  specifically
limited by other state laws.  The remedy  employed by the Servicer in most cases
of  default  is  self-help  repossession  and is  accomplished  simply by taking
possession  of the  Financed  Vehicle.  The  self-help  repossession  remedy  is
available under the UCC in most of the states in which  Receivables have been or
will be originated as long as the  repossession  can be  accomplished  without a
breach of the peace.


<PAGE>

         In cases where the obligor objects or raises a defense to repossession,
or if otherwise required by applicable state law, a court order must be obtained
from the  appropriate  state  court.  The vehicle  must then be  repossessed  in
accordance with that order.

Notice of Sale; Redemption Rights

         In the event of default by an obligor,  some jurisdictions require that
the obligor be notified of the default and be given a time period  within  which
the obligor may cure the default prior to repossession. Generally, this right of
reinstatement  may be exercised on a limited number of occasions in any one-year
period.

         The UCC and other state laws  require  the secured  party to provide an
obligor with  reasonable  notice of the date,  time and place of any public sale
and/or the date after which any private sale of the  collateral may be held. The
obligor generally has the right to redeem the collateral prior to actual sale by
paying the secured party the unpaid  principal  balance of the  obligation  plus
reasonable expenses for repossessing,  holding, and preparing the collateral for
disposition  and  arranging  for its sale,  and,  to the extent  provided in the
related retail installment sale contract,  and, as permitted by law,  reasonable
attorneys' fees.

Deficiency Judgments and Excess Proceeds

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

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

Consumer Protection Laws

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

         The  so-called   "Holder-in-Due-Course"   Rule  of  the  Federal  Trade
Commission (the "FTC Rule"), the provisions of which are generally duplicated by
the Uniform  Consumer Credit Code,  other state statutes,  or the common laws in
certain  states,  has the effect of  subjecting  a seller (and  certain  related
lenders and their  assignees) in a consumer credit  transaction and any assignee
of the seller to all claims and  defenses  that the  obligor in the  transaction
could assert  against the seller of the goods.  Liability  under the FTC Rule is
limited to the amounts paid by the obligor under the contract, and the holder of
the contract may also be unable to collect any balance  remaining due thereunder
from the obligor. Most of the Receivables will be subject to the requirements of
the FTC Rule.  Accordingly,  the Trustee, as holder of the Receivables,  will be
subject to any claims or defenses  that the  purchaser  of the related  financed
vehicle may assert against the seller of the vehicle. Such claims are limited to
a maximum liability equal to the amounts paid by the Obligor on the Receivable.


<PAGE>

         Under most state motor vehicle dealer licensing laws,  dealers of motor
vehicles are required to be licensed to sell motor  vehicles at retail sale.  In
addition,  with respect to used vehicles, the Federal Trade Commission's Rule on
Sale of Used  Vehicles  requires  that all  sellers  of used  vehicles  prepare,
complete and display a "Buyer's Guide" which explains the warranty  coverage for
such vehicles.  Furthermore,  Federal Odometer Regulations promulgated under the
Motor Vehicle Information and Cost Savings Act requires that all sellers of used
vehicles  furnish  a  written  statement  signed by the  seller  certifying  the
accuracy of the odometer  reading.  If a seller is not  properly  licensed or if
either a Buyer's Guide or Odometer Disclosure  Statement was not provided to the
purchaser of the related financed  vehicle,  the obligor may be able to assert a
defense  against the seller of the  vehicle.  If an Obligor were  successful  in
asserting any such claim or defense,  such claim or defense  would  constitute a
breach of UAC's representations and warranties under each Purchase Agreement and
Pooling  and  Servicing  Agreement  and  would  create an  obligation  of UAC to
repurchase the Receivable unless such breach were cured in a timely manner.  See
"Description of the Transfer and Servicing  Agreements -- Sale and Assignment of
Receivables."

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

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

         UAC will  represent  and warrant in each Purchase  Agreement  that each
Receivable  complies  with all  requirements  of law in all  material  respects.
Accordingly,  if an Obligor has a claim against a Trust for violation of any law
and such claim  materially  and  adversely  affects  the  Trust's  interest in a
Receivable,  such violation would  constitute a breach of UAC's  representations
and  warranties  under the Purchase  Agreement and would create an obligation of
UAC to repurchase such Receivable unless the breach were cured. See "Description
of the Transfer and Servicing Agreements -- Sale and Assignment of Receivables."

Other Limitations

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

Bankruptcy Matters

         UAC and UAFC  will  represent  and  warrant  to the  Depositor  in each
Purchase Agreement,  and the Depositor will warrant to the related Trust in each
Pooling and Servicing  Agreement,  that the sales of the  Receivables  by UAC to
UAFC, by UAFC to the Depositor and by the Depositor to the Trust are valid sales
of the  Receivables  to  UAFC,  the  Depositor  and  such  Trust,  respectively.
Notwithstanding  the  foregoing,  if UAC,  UAFC,  UACFC or the Depositor were to
become a debtor in a bankruptcy case and a creditor or  trustee-in-bankruptcy of
such debtor or such debtor  itself  were to take the  position  that the sale of
Receivables  to UAFC,  the Depositor or the Trust should instead be treated as a
pledge of such  Receivables  to secure a  borrowing  of such  debtor,  delays in

<PAGE>

payments of  collections of  Receivables  to  Certificateholders  could occur or
(should  the  court  rule in favor  of any such  trustee,  debtor  or  creditor)
reductions  in the amounts of such  payments  could  result.  If the transfer of
Receivables  to the Trust is  treated as a pledge  instead  of a sale,  a tax or
government lien on the property of UAC, UAFC or the Depositor arising before the
transfer of the related  Receivables  to such Trust may have  priority over such
Trust's interest in such Receivables.  If the transactions  contemplated  herein
are treated as a sale, the Receivables  would not be part of the UAC's,  UAFC's,
UACFC's or the Depositor's  bankruptcy  estate and would not be available to the
bankrupt entity's creditors.

         The  decision  of the U.S.  Court of  Appeals  for the  Tenth  Circuit,
Octagon Gas System,  Inc. v. Rimmer (In re Meridian Reserve,  Inc.) (decided May
27, 1993), contains language to the effect that under the UCC accounts sold by a
debtor would remain property of the debtor's  bankruptcy estate,  whether or not
the sale of the accounts was  perfected.  Although  the  Receivables  constitute
chattel paper under the UCC, rather than accounts,  Article 9 of the UCC applies
to the sale of chattel paper as well as the sale of accounts,  and perfection of
a security  interest in both chattel paper and accounts may be  accomplished  by
the filing of a UCC-1 financing  statement.  If,  following a bankruptcy of UAC,
UAFC or the Depositor, a court were to follow the reasoning of the Tenth Circuit
reflected  in the above  case,  then the  Receivables  could be  included in the
bankruptcy  estate of UAC,  UAFC,  UACFC or the Depositor,  as  applicable,  and
delays in  payments of  collections  on or in respect of the  Receivables  could
occur.  UAC and UAFC will warrant to the Depositor in each  Purchase  Agreement,
and the  Depositor  will  warrant  to the Trust in each  Pooling  and  Servicing
Agreement,  that the sale of the related  Receivables  to the  Depositor  or the
related Trust is a sale of such  Receivables  to the Depositor and to the Trust,
respectively.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a general  summary  of  certain  federal  income tax
consequences  of the purchase,  ownership and disposition of  Certificates.  The
summary does not purport to deal with federal income tax consequences applicable
to all categories of holders, some of which may be subject to special rules. For
example, its does not discuss the tax treatment of  Certificateholders  that are
insurance  companies,  regulated  investment companies or dealers in securities.
Prospective investors are urged to consult their own tax advisors in determining
the federal, state, local, foreign and any other tax consequences to them of the
purchase, ownership and disposition of the Certificates.

         The following summary is based upon current  provisions of the Internal
Revenue  Code of  1986,  as  amended  (the  "Code"),  the  Treasury  regulations
promulgated  thereunder  and  judicial  or  ruling  authority,  all of which are
subject to change, which change may be retroactive.  Each Trust will be provided
with an opinion of federal  tax counsel  regarding  certain  federal  income tax
matters discussed below. Such opinions,  however,  are not binding on the IRS or
the courts.  No ruling on any of the issues  discussed below will be sought from
the IRS. For purposes of the following  summary,  references  to the Trust,  the
Certificates and related terms,  parties and documents shall be deemed to refer,
unless otherwise  specified  herein,  to each Trust and the Certificates and the
related terms, parties and documents applicable to such Trust.

         The federal income tax  consequences  to  Certificateholders  will vary
depending  on whether an  election  is made to treat the Trust as a  partnership
under the Code or whether  the Trust will be  treated  as a grantor  trust.  The
Prospectus  Supplement for each Series of  Certificates  will specify  whether a
partnership  election  will be made or  whether  the Trust  will be treated as a
grantor trust.


<PAGE>

New Legislation

         Recently  enacted  provisions of the Code provide for the creation of a
new type of entity  for  federal  income  tax  purposes,  the  "financial  asset
securitization investment trust" ("FASIT"). These provisions are in effect as of
September  1,  1997,  but  many  technical  issues  concerning  FASIT's  must be
addressed by Treasury  regulations.  To qualify as a FASIT,  an entity must meet
certain  requirements  under  Section  860L and must elect such  treatment.  The
applicable Pooling and Servicing Agreement may be amended in accordance with the
provisions  thereof to provide that the Depositor and trustee will cause a FASIT
election to be made for the Trust if the  Depositor  delivers to the trustee and
the  Certificate  Insurer an opinion of counsel to the effect that,  for federal
income  tax  purposes,  (i) the  deemed  issuance  of  FASIT  regular  interests
(occuring  in  connection  with such  election)  will not  adversely  affect the
federal income tax treatment of Certificates,  (ii) following such election such
Trust will not be deemed to be an association (or publicly  traded  partnership)
taxable as a corporation and (iii) such election will not cause or constitute an
event in which gain or loss would be recognized by any  Certificateholder or the
Trust.

TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE

Tax Characterization of the Trust as a Partnership

         Federal Tax Counsel  will  deliver its opinion that a Trust for which a
partnership  election is made will not be an  association  (or  publicly  traded
partnership)  taxable as a corporation  for federal  income tax  purposes.  This
opinion  will be  based on the  assumption  that the  terms of the  Pooling  and
Servicing  Agreement and related documents will be complied with,  including the
use of the  elective  "check-the-box"  procedure  under  which  partnership  (as
opposed to association)  status may be elected by an  unincorporated  entity for
federal income tax purposes  without lacking some or all of the  characteristics
necessary for a business trust to be classified as an  association  taxable as a
corporation  pursuant to prior  regulations.  Such  counsel's  opinion will also
conclude that the nature of the income of the Trust will exempt it from the rule
that certain publicly traded partnerships are taxable as corporations.

         If a Trust  were  taxable  as a  corporation  for  federal  income  tax
purposes, it would be subject to corporate income tax on its taxable income. The
Trust's  taxable  income  would  include  all  of  its  income  on  the  related
Receivables,  less  servicing  fees  and  other  deductible  expenses.  Any such
corporate   income  tax  could   materially   reduce  cash   available  to  make
distributions on the  Certificates,  and beneficial  owners of Certificates (the
"Certificate  Owners")  could be  liable  for any such tax that is unpaid by the
Trust.

Tax Consequences to Holders of the Certificates

         Treatment of the Trust as a Partnership. The Depositor and the Servicer
will agree, and the related  Certificate  Owners will agree by their purchase of
Certificates,  to treat the Trust as a  partnership  for purposes of federal and
state income tax,  franchise  tax and any other tax measured in whole or in part
by income,  with the  assets of the  partnership  being the  assets  held by the
Trust, the partners of the partnership  being the Certificate  Owners (including
the holder of the Class IC Certificate). However, the proper characterization of
the arrangement  involving the Trust,  the  Certificates,  the Depositor and the
Servicer is not certain  because there is no authority on  transactions  closely
comparable to that contemplated herein.

         Partnership Taxation.  As a partnership,  the Trust will not be subject
to federal  income  tax.  Rather,  each  Certificate  Owner will be  required to
separately  take into account such holder's  allocated  share of income,  gains,
losses,  deductions  and credits of the Trust.  The Trust's  income will consist
primarily  of interest  and finance  charges  earned on the related  Receivables
(including appropriate adjustments for market discount,  original issue discount
("OID") and bond premium) and any gain upon  collection or  disposition  of such
Receivables.  The Trust's  deductions  will consist  primarily of servicing  and
other  fees,  and  losses  or  deductions  upon  collection  or  disposition  of
Receivables.


<PAGE>

         The tax  items  of a  partnership  are  allocable  to the  partners  in
accordance with the Code,  Treasury  regulations  and the partnership  agreement
(i.e., the Pooling and Servicing Agreement and related  documents).  The Pooling
and Servicing  Agreement will provide,  in general,  that the Certificate Owners
will be  allocated  taxable  income of the Trust for each month equal to the sum
of: (i) the interest that accrues on the  Certificates  in accordance with their
terms for such month,  including  interest accruing at the related  Pass-Through
Rate for such  month and  interest,  if any,  on amounts  previously  due on the
Certificates  but not yet  distributed;  (ii) any Trust income  attributable  to
discount  on the  related  Receivables  that  corresponds  to any  excess of the
principal amount of the Certificates  over their initial issue price;  (iii) any
other amounts of income payable to the  Certificate  Owners for such month;  and
(iv) in the case of an individual,  estate or trust,  such  Certificate  Owner's
share of income corresponding to the miscellaneous itemized deductions described
in the next paragraph.  Such  allocation will be reduced by any  amortization by
the Trust of premium on Receivables  that corresponds to any excess of the issue
price of Certificates over their principal amount.  Unless otherwise provided in
the related  Prospectus  Supplement,  all remaining  taxable income of the Trust
will be  allocated  to the  Class IC  Certificateholder.  In the event the Trust
issues  interest-only  Class  I  Certificates,  the  amount  allocated  to  such
Certificate  Owners will equal the excess of (i) the Class I  Pass-Through  Rate
times the Notional  Principal Amount for such month over (ii) the portion of the
amount  distributed with respect to the Class I Certificates for such month that
would  constitute a return of basis if the Class I  Certificates  constituted an
instrument  described  in Section  860G(a)(1)(B)(ii)  of the Code,  applying the
principles of Section  1272(a)(6)  of the Code and employing the constant  yield
method of accrual (utilizing the appropriate prepayment  assumption);  provided,
that no negative accruals shall be permitted,  and, provided further, that other
deductions derived by the Trust equal to the aggregate remaining capital account
balances  of the Class I  Certificate  Owners will be  allocated  to the Class I
Certificates  in  proportion  to  the  respective   capital   account   balances
immediately before the final redemption.

         The portion of expenses of the Trust  (including  fees to the Servicer,
but not interest expense)  allocated to taxpayers that are individuals,  estates
or trusts would be  miscellaneous  itemized  deductions to such taxpayers.  Such
deductions  might be disallowed to such  taxpayers in whole or in part and might
result in such  taxpayers  being taxed on an amount of income  that  exceeds the
amount  of cash  actually  distributed  to such  taxpayers  over the life of the
Trust.  Any net  loss of the  Trust  will be  allocated  first  to the  Class IC
Certificateholder  to the extent of its  adjusted  capital  account  then to the
other  Certificate  Owners  in the  priorities  set  forth  in the  Pooling  and
Servicing Agreement to the extent of their respective adjusted capital accounts,
and thereafter to the Class IC Certificateholder.

         The Trust intends to make all calculations  relating to market discount
income  and  amortization  of  premium  with  respect  to both  Simple  Interest
Receivables  and  Precomputed  Receivables  on an aggregate  basis rather than a
Receivable-by-Receivable   basis.   If  the  IRS  were  to  require   that  such
calculations be made separately for each Receivable, the Trust might be required
to incur  additional  expense,  but it is  believed  that  there  would not be a
material adverse effect on Certificate Owners.

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

         If the Trust acquires the related  Receivables at a market  discount or
premium,  it will elect to include any such  discount in income  currently as it
accrues over the life of such  Receivables or to offset any such premium against
interest  income on such  Receivables.  As  indicated  above,  a portion of such
market  discount  income or premium  deduction  may be allocated to  Certificate
Owners.


<PAGE>

         Section 708 Termination.  Under Section 708 of the Code, the Trust will
be deemed to  terminate  for federal  income tax  purposes if 50% or more of the
capital  and  profits  interests  in the  Trust are sold or  exchanged  within a
12-month period.  Under applicable Treasury  regulations,  such a 50% or greater
transfer would cause a deemed  contribution  of the assets of the Trust to a new
partnership  in exchange  for  interests in the Trust.  Such  interests in a new
partnership  would  be  deemed  distributed  to the  partners  of the  Trust  in
liquidation  thereof,  which would not constitute a sale or exchange.  The Trust
will not comply with certain technical requirements that might apply when such a
constructive  termination  occurs.  As a result,  the Trust  may be  subject  to
certain tax  penalties  and may incur  additional  expenses if it is required to
comply  with those  requirements.  Furthermore,  the Trust  might not be able to
comply due to lack of data.

         Disposition of  Certificates.  Generally,  capital gain or loss will be
recognized  on a sale of  Certificates  in an  amount  equal  to the  difference
between the amount realized and the seller's tax basis in the Certificates sold.
With respect to noncorporate  Certificate  Owners,  under recently  enacted law,
such capital gain or loss will be short-term,  mid-term, or long-term, depending
on whether the Grantor  Trust  Certificate  has been held for 12 months or less,
more  than 12  months  but not more  than 18  months,  or more  than 18  months,
respectively.  (Long-term  capital gain tax rates provide a further reduction as
compared with  mid-term  rates;  short-term  capital gains are taxed at ordinary
income  tax  rates.)  A  Certificate  Owner's  tax basis in a  Certificate  will
generally  equal the holder's  cost  increased  by the  holder's  share of Trust
income  (includible in income) and decreased by any distributions  received with
respect to such Certificate. In addition, both the tax basis in the Certificates
and the amount  realized on a sale of a  Certificate  would include the holder's
share of the  liabilities  of the  Trust.  A holder  acquiring  Certificates  at
different  prices may be required to maintain a single  aggregate  adjusted  tax
basis in such  Certificates  and, upon sale or other  disposition of some of the
Certificates,  to  allocate  a  portion  of  such  aggregate  tax  basis  to the
Certificates  sold  (rather  than  maintaining  a  separate  tax  basis  in each
Certificate  for  purposes  of  computing  gain  or  loss  on  a  sale  of  that
Certificate).

         Any  gain on the sale of a  Certificate  attributable  to the  holder's
share of unrecognized  accrued market discount on the related  Receivables would
generally  be  treated as  ordinary  income to the holder and would give rise to
special tax reporting requirements.  The Trust does not expect to have any other
assets that would give rise to such special  reporting  requirements.  Thus,  to
avoid  those  special  reporting  requirements,  the Trust will elect to include
market discount in income as it accrues.

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

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

         The use of such a monthly  convention  may not be permitted by existing
regulations.  If a  monthly  convention  is not  allowed  (or  only  applies  to
transfers of less than all of the partner's interest),  taxable income or losses
of the Trust might be reallocated  among the  Certificate  Owners.  The Class IC
Certificateholder,  acting  as tax  matters  partner  for  the  Trust,  will  be
authorized to revise the Trust's method of allocation  between  transferors  and
transferees to conform to a method permitted by future regulations.


<PAGE>

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

         Administrative  Matters.  The  Trustee is required to keep or have kept
complete  and accurate  books of the Trust.  Such books will be  maintained  for
financial reporting and tax purposes on an accrual basis, and the fiscal year of
the  Trust  is  expected  to be the  calendar  year.  The  Trustee  will  file a
partnership  information  return  (IRS Form 1065) with the IRS for each  taxable
year of the Trust and will report each  Certificate  Owner's  allocable share of
items of Trust  income and expense to holders and the IRS on Schedule  K-1.  The
Trust will provide the Schedule K-l information to nominees that fail to provide
the Trust with the information  statement described below and such nominees will
be  required  to  forward  such  information  to the  beneficial  owners  of the
Certificates.  Generally, holders must file tax returns that are consistent with
the information  return filed by the Trust or be subject to penalties unless the
holder notifies the IRS of all such inconsistencies.

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

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

         Tax Consequences to Foreign Certificate Owners. It is not clear whether
the Trust would be considered to be engaged in a trade or business in the United
States for  purposes  of federal  withholding  taxes  with  respect to  non-U.S.
persons because there is no clear authority  dealing with that issue under facts
substantially  similar to those  described  herein.  Although it is not expected
that the Trust would be engaged in a trade or business in the United  States for
such  purposes,  the Trust  will  withhold  as if it were so engaged in order to
protect the Trust from possible  adverse  consequences of a failure to withhold.
The Trust  expects to  withhold  on the  portion of its  taxable  income that is

<PAGE>

allocable to foreign Certificate Owners pursuant to Section 1446 of the Code, as
if such income were effectively connected to a U.S. trade or business, at a rate
of 35% for foreign  holders that are taxable as  corporations  and 39.6% for all
other  foreign  holders.  Subsequent  adoption  of Treasury  regulations  or the
issuance of other administrative  pronouncements may require the Trust to change
its withholding  procedures.  In determining a holder's  withholding status, the
Trust may rely on IRS Form W-8,  IRS Form W-9 or the holder's  certification  of
nonforeign status signed under penalties of perjury.

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

         Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup"  withholding tax
of 31% if, in  general,  the  Certificate  Owner  fails to comply  with  certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable provisions of the Code.

TRUSTS TREATED AS GRANTOR TRUSTS

Tax Characterization of Grantor Trusts

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

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

         Each Grantor Trust  Certificateholder will be required to report on its
federal   income   tax   return   in   accordance   with  such   Grantor   Trust
Certificateholder's method of accounting its pro rata share of the entire income
from the  Receivables in the Trust  represented  by Grantor Trust  Certificates,
including  interest,  OID, if any,  prepayment  fees,  assumption fees, any gain
recognized upon an assumption and late payment charges received by the Servicer.
Under Code  Sections 162 or 212, each Grantor  Trust  Certificateholder  will be
entitled  to deduct  its pro rata  share of  servicing  fees,  prepayment  fees,
assumption fees and late payment charges retained by the Servicer, provided that
such amounts are  reasonable  compensation  for services  rendered to the Trust.
Grantor Trust Certificateholders that are individuals, estates or trusts will be
entitled to deduct their share of expenses only to the extent such expenses plus
all other Section 212 expenses exceed two percent of their  respective  adjusted

<PAGE>

gross  incomes.  A Grantor  Trust  Certificateholder  using  the cash  method of
accounting must take into account its pro rata share of income and deductions as
and when collected by or paid to the Servicer. A Grantor Trust Certificateholder
using an accrual method of accounting  must take into account its pro rata share
of  income  and  deductions  as they  become  due or are  paid to the  Servicer,
whichever is earlier.  If the servicing  fees paid to the Servicer are deemed to
exceed  reasonable  servicing  compensation,  the amount of such excess could be
considered as an ownership  interest  retained by the Servicer (or any person to
whom the Servicer  assigned for value all or a portion of the servicing fees) in
a portion of the interest  payments on the  Receivables.  The Receivables  would
then be subject to the "coupon stripping" rules of the Code discussed below.

Stripped Bonds and Stripped Coupons

         Although  the tax  treatment of stripped  bonds is not entirely  clear,
based on recent guidance by the IRS, it appears that each purchaser of a Grantor
Trust  Certificate  will be treated as the  purchaser  of a stripped  bond which
generally should be treated as a single debt instrument  issued on the day it is
purchased for purposes of calculating  any original issue  discount.  Generally,
under  recently  issued  Treasury   regulations   (the  "Section  1286  Treasury
Regulations"),  if the  discount on a stripped  bond is larger than a de minimis
amount (as  calculated  for purposes of the OID rules of the Code) such stripped
bond will be considered to have been issued with OID. For these purposes, OID is
the excess of the "stated  redemption price at maturity"  (generally,  principal
and any interest which is not "qualified  stated interest") of a debt instrument
over its issue  price.  See "-- Original  Issue  Discount"  below.  Based on the
preamble to the Section 1286 Treasury Regulations, Federal Tax Counsel is of the
opinion that,  although the matter is not entirely clear, the interest income on
the  Certificates  at the sum of the  Pass-Through  Rate and the  portion of the
Servicing Fee Rate that does not constitute  excess servicing will be treated as
"qualified  stated  interest"  within the meaning of the Section  1286  Treasury
Regulations  and such income will be so treated in the Trustee's tax information
reporting.  It is possible that the treatment  described in this  paragraph will
apply only to that portion of the Receivables in a particular  trust as to which
there is "excess  servicing" and that the remainder of such Receivables will not
be treated as stripped  bonds,  but as undivided  interests as described  above.
Unless indicated otherwise in the applicable  Prospectus  Supplement,  it is not
anticipated that Grantor Trust  Certificates will be issued with greater than de
minimis OID.

         Original  Issue  Discount.  The  rules  of  the  Code  relating  to OID
(currently  Sections  1271 though 1273 and 1275) will be  applicable to a person
comparable  to a Grantor  Trust  Certificateholder  that  acquires an  undivided
interest in a stripped  bond issued or acquired  with OID,  and such person must
include in gross income the sum of the "daily  portions," as defined  below,  of
the OID on such  stripped  bond for  each  day on  which it owns a  Certificate,
including the date of purchase but excluding  the date of  disposition.  Because
payments  on such  stripped  bonds  may be  accelerated  by  prepayments  on the
underlying  obligations,  OID will be determined as required  under Code Section
1272(a)(6). Pursuant to Code Section 1272(a)(6), OID accruals will be calculated
based on a constant  interest  method and a prepayment  assumption  indicated in
such  Prospectus   Supplement.   In  the  case  of  an  original  Grantor  Trust
Certificateholder,  the daily  portions of OID generally  would be determined as
follows.  A  calculation  will be made of the portion of OID that accrues on the
stripped bond during each  successive  monthly accrual period (or shorter period
in respect of the date of original issue or the final  Distribution  Date). This
will be done, in the case of each full monthly accrual period, by adding (i) the
present  value of all  remaining  payments to be received on the  stripped  bond
under  the  prepayment   assumption   used  in  respect  of  the  Grantor  Trust
Certificates  and (ii) any payments  received  during such accrual  period,  and
subtracting  from the total the  "adjusted  issue price" of the stripped bond at
the beginning of such accrual period. No representation is made that the Grantor
Trust Certificates will prepay at any prepayment assumption. The "adjusted issue
price" of a stripped bond at the  beginning of the first  accrual  period is its
issue price (as  determined  for  purposes of the OID rules of the Code) and the
"adjusted  issue  price" of a stripped  bond at the  beginning  of a  subsequent
accrual period is the "adjusted issue price" at the beginning of the immediately
preceding accrual period plus the amount of OID allocable to that accrual period
and  reduced  by the  amount  of  any  payment  (other  than  "qualified  stated
interest")  made at the end of or during that accrual  period.  The OID accruing
during  such  accrual  period  will then be divided by the number of days in the
period to  determine  the daily  portion  of OID for each day in the  period.  A
subsequent  Grantor Trust  Certificateholder  will be required to adjust its OID
accrual to reflect its purchase  price,  the  remaining  period to maturity and,
possibly, a new prepayment  assumption.  The Servicer will report to all Grantor
Trust Certificateholders as if they were original holders.


<PAGE>

         With  respect  to the  Receivables,  the method of  calculating  OID as
described  above will cause the  accrual of OID to either  increase  or decrease
(but never  below  zero) in any given  accrual  period to reflect  the fact that
prepayments  are  occurring  at a faster  or  slower  rate  than the  prepayment
assumption  used in  respect  of the  Receivables.  Subsequent  purchasers  that
purchase  Grantor Trust  Certificates at more than a de minimis  discount should
consult their tax advisors with respect to the proper method to accrue such OID.

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

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

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

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


<PAGE>

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

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

         Sale or Exchange of a Grantor Trust Certificate.  Sale or exchange of a
Grantor  Trust  Certificate  prior to its  maturity  will result in gain or loss
equal to the  difference,  if any,  between the amount  received and the owner's
adjusted basis in the Grantor Trust  Certificate.  Such adjusted basis generally
will  equal the  seller's  purchase  price for the  Grantor  Trust  Certificate,
increased  by the OID and any market  discount  included in the  seller's  gross
income with respect to the Grantor Trust Certificate,  and reduced by any market
premium  amortized by the  Depositor  and by  principal  payments on the Grantor
Trust Certificate  previously  received by the seller. Such gain or loss will be
capital  gain or loss to an owner  for which a Grantor  Trust  Certificate  is a
"capital  asset"  within the meaning of Section 1221 (except in the case of gain
attributable  to  accrued  market  discount,  as  noted  above  under  "--Market
Discount") and, with respect to noncorporate owners, under recently enacted law,
will be  short-term,  mid-term,  or long-term,  depending on whether the Grantor
Trust  Certificate  has been held for 12 months or less, more than 12 months but
not more  than 18  months,  or more  than 18  months,  respectively.  (Long-term
capital gain tax rates  provide a further  reduction as compared  with  mid-term
rates; short-term capital gains are taxed at ordinary income tax rates.)

         Grantor Trust  Certificates will be "evidences of indebtedness"  within
the meaning of Section 582(c)(1),  so that gain or loss recognized from the sale
of a Grantor Trust  Certificate by a bank or a thrift  institution to which such
section applies will be treated as ordinary income or loss.

         Non-U.S.  Persons.  Interest or OID paid to non-U.S.  Owners of Grantor
Trust  Certificates  will be treated as  "portfolio  interest"  for  purposes of
United  States   withholding   tax.  Such  interest   (including  OID,  if  any)
attributable to the underlying Receivables will not be subject to the normal 30%
(or such lower rate provided for by an applicable  tax treaty)  withholding  tax
imposed on such amounts provided that (i) the Non-U.S.  Certificate Owner is not
a "10% shareholder"  (within the definition of Section 871(h)(3)) of any obligor
on the  Receivables;  and is not a controlled  foreign  corporation  (within the
definition  of Section 957) related to any Obligor on the  Receivables  and (ii)
such Certificate Owner fulfills certain certification requirements.  Under these
requirements, the Certificate Owner must certify, under penalty of perjury, that
it is not a "United  States  person" and must provide its name and address.  For
this purpose  "United  States  person" means a citizen or resident of the United
States, a corporation,  partnership (except to the extent provided in applicable

<PAGE>

Treasury regulations), or other entity created or organized in or under the laws
of the United States or any political  subdivision thereof, or an estate that is
subject to U.S.  federal  income tax regardless of the source of its income or a
trust if (A) for taxable years beginning after December 31, 1996 (or for taxable
years  ending  after  August 20,  1996,  if the trustee  has made an  applicable
election),  a court  within  the  United  States  is able  to  exercise  primary
supervision over the  administration  of such trust, and one or more such United
States persons have the authority to control all  substantial  decisions of such
trust,  or (B) for all other  taxable  years,  such  trust is  subject to United
States  federal  income tax  regardless  of the source of its income (or, to the
extent provided in applicable Treasury regulations,  certain trusts in existence
on August  20,  1996,  which are  eligible  to and elect to be treated as United
States persons).  If, however, such interest or gain is effectively connected to
the conduct of a trade or business within the United States by such  Certificate
Owner, such owner will be subject to United States federal income tax thereon at
graduated  rates.  Potential  investors who are not United States persons should
consult their own tax advisors regarding the specific tax consequences of owning
a Certificate.

         Information Reporting and Backup Withholding. The Servicer will furnish
or make available, within a reasonable time after the end of each calendar year,
to each person who was a Grantor Trust Certificateholder at any time during such
year, such information as may be deemed necessary or desirable to assist Grantor
Trust  Certificateholders  in preparing their federal income tax returns,  or to
enable  holders  to make such  information  available  to  beneficial  owners or
financial  intermediaries  that hold Grantor Trust  Certificates  as nominees on
behalf  of  beneficial  owners.  If  a  holder,   beneficial  owner,   financial
intermediary  or other  recipient of a payment on behalf of a  beneficial  owner
fails to supply a certified taxpayer  identification  number or if the Secretary
of the  Treasury  determines  that such person has not reported all interest and
dividend  income  required  to be shown on its federal  income tax  return,  31%
backup  withholding  may be required with respect to any  payments.  Any amounts
deducted and withheld from a distribution  to a recipient  would be allowed as a
credit against such recipient's federal income tax liability.

                                       ***

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

                              ERISA CONSIDERATIONS

         Section 406 of ERISA,  and Section 4975 of the Code prohibit a pension,
profit sharing or other employee benefit plan, as well as individual  retirement
accounts and certain  types of Keogh Plans (each,  a "Plan"),  from  engaging in
certain  transactions  involving "plan assets" with persons that are "parties in
interest" under ERISA or  "disqualified  persons" under the Code with respect to
the Plan.  ERISA also imposes  certain duties on persons who are  fiduciaries of
Plans subject to ERISA and  prohibits  certain  transactions  between a Plan and
parties in interest  with  respect to such Plans.  Under  ERISA,  any person who
exercises any authority or control with respect to the management or disposition
of the assets of a Plan is considered to be a fiduciary of such Plan (subject to
certain  exceptions  not  here  relevant).  A  violation  of  these  "prohibited
transaction" rules may generate excise tax and other liabilities under ERISA and
the Code for such persons.

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


<PAGE>

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

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

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

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

         (1) The Trust is considered to consist solely of obligations which bear
interest or are purchased at a discount and which are secured by motor  vehicles
or equipment, or "qualified motor vehicle leases" (as defined in the Exemption),
property that had secured such  obligations or qualified  motor vehicle  leases,
cash or  temporary  investments  maturing  no later  than the next date on which
distributions are to be made to the Senior Certificate Owners, and rights of the
Trustee  under the Pooling and  Servicing  Agreement  and under  credit  support
arrangements with respect to such obligations or qualified motor vehicle leases.

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

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

         (4) The Senior Certificates acquired by the Plan have received a rating
at the time of such  acquisition  that is in one of the  three  highest  generic
rating categories from either Standard & Poor's Ratings Group, Moody's Investors
Service, Inc., Duff & Phelps Credit Rating Co. or Fitch Investors Service, L.P.;

         (5) The related  Trustee is not an affiliate of any other member of the
Restricted Group (as defined below);

         (6) The sum of all payments made to the underwriters in connection with
the distribution of the Senior Certificates  represents not more than reasonable
compensation for underwriting the Senior  Certificates;  the sum of all payments
made to and retained by the  Depositor  pursuant to the sale of the Contracts to
the  related  Trust  represents  not more  than the  fair  market  value of such
Contracts;  and the sum of all  payments  made to and  retained by the  Servicer
represents not more than  reasonable  compensation  for the Servicer's  services
under the related  Pooling and  Servicing  Agreement  and  reimbursement  of the
Servicer's reasonable expenses in connection therewith; and

         (7) The Plan  investing in the Senior  Certificates  is an  "accredited
investor" as defined in Rule 501(a)(1) of Regulation D of the  Commission  under
the Securities Act of 1933, as amended.

         Moreover,   the   Exemption   would   provide   relief   from   certain
self-dealing/conflict  of interest or  prohibited  transactions  only if,  among
other requirements, (i) in the case of the acquisition of Senior Certificates in
connection  with the  initial  issuance,  at least  fifty  percent of the Senior

<PAGE>

Certificates  are acquired by persons  independent of the  Restricted  Group (as
defined below),  (ii) the Benefit Plan's investment in Senior  Certificates does
not exceed twenty-five percent of all of the Senior Certificates  outstanding at
the time of the acquisition and (ii) immediately after the acquisition,  no more
than  twenty-five  percent of the assets of the  benefit  Plan are  invested  in
certificates  representing an interest in one or more trusts  containing  assets
sold or  serviced  by the same  entity.  The  Exemption  does not apply to Plans
sponsored by the Depositor, any underwriter,  the related Trustee, the Servicer,
any obligor with respect to Contracts included in the related Trust constituting
more than five percent of the  aggregate  unamortized  principal  balance of the
assets in the Trust, or any affiliate of such parties (the "Restricted Group").

         As  mentioned  above,  whether or not the  Exemption  will apply to the
purchase and holding of Senior Certificates by Plans will depend on, among other
things,  whether the Trust consists  solely of permitted  assets.  The Exemption
provides  that a Trust may include,  among other assets,  undistributed  cash or
temporary  investments  made  therewith  maturing no later than the next date on
which  distributions  are to be  made  to  Certificateholders.  There  can be no
assurance that the cash or Eligible  Investments in the Cash Collateral  Account
and the Yield  Supplement  Account or the cash or  Eligible  Investments  in the
Pre-Funding  Account or any pre-funding  reserve account held by the Trust would
meet this definition, and not render the Exemption inapplicable.  In view of the
foregoing,  any Plan  fiduciary who proposes to cause a Plan to purchase  Senior
Certificates   should   consult  with  its  own  counsel  with  respect  to  the
applicability  of  the  Exemption  and  should  determine  whether  all  of  the
conditions of the Exemption have been satisfied.

                              PLAN OF DISTRIBUTION

         On the terms and conditions set forth in an underwriting agreement with
respect to a given Series (the  "Underwriting  Agreement"),  the Depositor  will
agree to cause the related Trust to sell to the  underwriters  named therein and
in the  related  Prospectus  Supplement,  and  each  of such  underwriters  will
severally agree to purchase,  the principal amount of each class of Certificates
of  the  related  Series  set  forth  therein  and  in  the  related  Prospectus
Supplement.

         In each Underwriting  Agreement,  the several  underwriters will agree,
subject to the terms and conditions  set forth  therein,  to purchase all of the
Certificates  described  therein  that are  offered  hereby  and by the  related
Prospectus Supplement if any of such Certificates are purchased.

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

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

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

         Pursuant to each Underwriting Agreement, the closing of the sale of any
class of Certificates  subject thereto will be conditioned on the closing of the
sale of all other classes of Certificates of such Series.

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


<PAGE>

                                  LEGAL MATTERS

         Certain legal matters  relating to the  Certificates of any Series will
be passed upon for the related Trust, the Depositor and the Servicer by Barnes &
Thornburg,  Indianapolis,  Indiana,  and for  the  underwriters  by  Cadwalader,
Wickersham & Taft,  New York, New York or such other firm as shall be identified
in the  related  Prospectus  Supplement.  Certain  federal  income tax and other
matters  will be passed upon for each Trust by  Cadwalader,  Wickersham  & Taft,
Barnes &  Thornburg  or such other firm as shall be  identified  in the  related
Prospectus Supplement.


<PAGE>

                            INDEX OF PRINCIPAL TERMS

     Set forth below is a list of certain of the more significant  terms used in
this  Prospectus  and the pages on which the  definitions  of such  terms may be
found herein.

     TERM                                                           PAGE
     Actuarial Receivables..........................................    16
     Advance   .....................................................     7
     Approved Rating................................................    24
     Cash Collateral Account........................................    27
     Cede  .........................................................    13
     Certificate Account  ..........................................    23
     Certificate Balance   .........................................     5
     Certificate Owners  ...........................................19, 34
     Certificate Pool Factor  ......................................    17
     Certificateholders    .........................................    6, 14
     Certificates   ................................................     1
     Class Certificate Balance   ...................................     3
     Closing Date  .................................................     5
     Code  .........................................................    33
     Collection Period  ............................................     7
     Commission   ..................................................     2
     Contracts......................................................     5
     Contract Rate..................................................     7
     Cutoff Date   .................................................     4
     Dealers   .....................................................     4
     Definitive Certificates  ......................................    20
     Depositor......................................................     3
     Distribution Date  ............................................    19
     DTC  ..........................................................    13
     Eligible Deposit Account   ....................................    24
     Eligible Institution   ........................................    25
     Eligible Investments  .........................................    24
     ERISA  ........................................................     9
     Events of Default  ............................................    28
     Exchange Act...................................................     2
     Exemption......................................................    42
     FASIT..........................................................    34
     Federal Tax Counsel............................................     9
     Final Scheduled Distribution Date..............................    25
     Final Scheduled Maturity Date   ...............................     7
     Financed Vehicles  ............................................     4
     FTC Rule  .....................................................    32
     Funding Period   ..............................................     5
     Grantor Trust Certificates  ...................................    38
     Grantor Trust Certificateholders...............................    38
     Indirect Participants   .......................................    19
     Interest Shortfall.............................................     7
     Investment Income..............................................    24
     IRS  ..........................................................    36
     Obligor   .....................................................     7
     OID   .........................................................    34
     Participants   ................................................    19
     Pass-Through Rate    ..........................................     3
     Payaheads......................................................    16
     Payahead Account   ............................................    23
     Plan  .........................................................    42
     Plan Assets Regulations........................................    42
     Pooling and Servicing Agreement   .............................     3
     Pool Balance...................................................     7
     Precomputed Receivables   .....................................    16
     Predecessor....................................................     5
     Pre-Funded Amount    ..........................................     5
     Pre-Funding Account    ........................................    5, 24
     Prospectus Supplement   .......................................     1
     Purchase Agreement.............................................     5
     Purchase Amount  ..............................................    22
     Purchased Receivable...........................................    22
     Rating Agency   ...............................................     9

<PAGE>

     Receivables    ................................................    1, 4
     Receivables Pool  .............................................    13
     Registration Statement   ......................................     2
     Restricted Group...............................................    43
     Rules   .......................................................    20
     Rule of 78's Receivables.......................................    16
     Section 1286 Treasury Regulations..............................    38
     Senior Certificates ...........................................    42
     Series   ......................................................     1
     Servicer   ....................................................     3
     Servicing Fee   ...............................................    26
     Servicing Fee Rate  ...........................................    26
     Simple Interest Receivables  ..................................    15
     Spread Account.................................................    27
     Strip Certificates   ..........................................     3
     Subsequent Receivables    .....................................     5
     Subsequent Transfer Date ......................................    10
     Transfer and Servicing Agreements .............................    22
     Trust    ......................................................     1
     Trust Accounts   ..............................................    24
     Trustee    ....................................................     3
     UAC............................................................     3
     UACFC..........................................................     5
     UAFC...........................................................     4
     UCC   .........................................................    19
     Underwriting Agreement  .......................................    43

<PAGE>
[BACK COVER, LEFT COLUMN]

No  dealer,  salesman,  or any  other  person  has been  authorized  to give any
information or to make any  representations  other than those  contained in this
Prospectus  Supplement and the Prospectus in connection with the offer contained
herein,  and, if given or made, such information or representations  must not be
relied upon as having been  authorized  by the  Depositor,  the  Servicer or the
Underwriters. This Prospectus Supplement and the Prospectus do not constitute an
offer to sell or a solicitation of an offer to buy any of the securities offered
hereby in any  jurisdiction  to any person to whom it is  unlawful  to make such
offer or  solicitation  in such  jurisdiction.  The delivery of this  Prospectus
Supplement  and the  Prospectus at any time does not imply that the  information
herein or therein is correct as of any time subsequent to the date hereof.

                                TABLE OF CONTENTS

                                                                         Page
                              Prospectus Supplement
Reports to Certificateholders..........................................   S-2
Summary of Terms.......................................................   S-3
Risk Factors ..........................................................  S-12
Formation of the Trust  ...............................................  S-13
The Receivables Pool...................................................  S-14
Yield and Prepayment Considerations....................................  S-18
The Depositor and UAC  ................................................  S-19
The Surety Bond Issuer.................................................  S-19
The Offered Certificates  .............................................  S-20
ERISA Considerations...................................................  S-30
Underwriting...........................................................  S-30
Legal Opinions.........................................................  S-31
Experts................................................................  S-31
Index of Principal Terms ..............................................  S-32
Financial Statements of the                                            
   Surety Bond Issuer..................................................   F-1
                                                                       
                                   Prospectus                          
Available Information    ..............................................     2
Incorporation of Certain Documents                                     
   by Reference........................................................     2
Summary of Terms.......................................................     3
Risk Factors...........................................................    10
The Trusts.............................................................    13
The Receivables Pools..................................................    14
Weighted Average Life of the Certificates..............................    16
Pool Factors and Other                                                 
   Certificate Information.............................................    17
Use of Proceeds........................................................    17
Union Acceptance Corporation and Affiliates............................    18
Description of the Certificates........................................    18
Description of the Transfer                                            
   and Servicing Agreements............................................    22
Certain Legal Aspects of the Receivables...............................    29
Certain Federal Income Tax Consequences................................    33
ERISA Considerations...................................................    42
Plan of Distribution...................................................    43
Legal Matters..........................................................    44
Index of Principal Terms...............................................    45

<PAGE>
[BACK COVER, RIGHT COLUMN]

$204,147,164.67

UACSC 1997-D Auto Trust

$33,250,000.00
6.4507% Class A-1 Money Market
Automobile Receivable Backed Certificates

$71,250,000.00
6.20% Class A-2 Automobile
Receivable Backed Certificates

$31,925,000.00
6.26% Class A-3 Automobile
Receivable Backed Certificates

$44,725,000.00
6.28% Class A-4 Automobile
Receivable Backed Certificates

$22,997,164.67
6.41% Class A-5 Automobile
Receivable Backed Certificates

Class I Interest Only Automobile
Receivable Backed Certificates

Union Acceptance Corporation
Servicer

UAC Securitization Corporation
Depositor





[UACSC LOGO]







Underwriters of the Class A Certificates
Salomon Brothers Inc

NationsBanc Montgomery

Underwriter of the Class I Certificates
Salomon Brothers Inc

Prospectus Supplement
Dated November 19, 1997

                                                            



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